Saucony, Inc. reported that net sales for the second quarter decreased 8.8% to $40.1 million, compared to $44.0 million in the second quarter of 2004. Net income decreased 44.4% to $1.7 million in the second quarter of 2005, compared to $3.0 million in the second quarter of 2004, primarily because of lower revenues and the transaction costs referred to above. Diluted earnings per share decreased to 22 cents per Class A share and 24 cents per Class B share in the second quarter of 2005, compared to diluted earnings per share of 41 cents per Class A share and 45 cents per Class B share for the comparable period in 2004.

The company's gross margin in the second quarter of fiscal 2005 decreased to 40.4% compared to 41.1% in the second quarter of 2004. Selling, general and administrative expenses as a percentage of net sales increased to 33.4% in the second quarter of 2005 compared to 29.2% in the second quarter of 2004. In absolute dollars, selling, general and administrative expenses increased 4.5%, due primarily to $802,000 in transaction costs related to the evaluation of strategic alternatives and the sale of the company and $150,000 in costs related to the settlement of a patent infringement lawsuit, offset in part by lower incentive compensation. The company does not receive any tax benefit from the transaction costs as they are not deductible for tax purposes.

For the six months ended July 1, 2005, net sales decreased 9.9%, to $82.0 million, compared to $90.9 million in the comparable period of 2004. The company's gross margin in the first six months of fiscal 2005 increased to 41.2% compared to 40.8% in the six months ended July 2, 2004. Selling, general and administrative expenses as a percentage of net sales increased to 31.8% for the six months ended July 1, 2005 compared to 27.4% in the six months ended July 2, 2004. In absolute dollars, selling, general and administrative expenses increased 4.4%, due primarily to $922,000 in transaction costs related to the evaluation of our strategic alternatives and the sale of the company and $150,000 in costs related to the settlement of a patent infringement lawsuit. The company does not receive any tax benefit from the transaction costs as they are not deductible for tax purposes. Net income for the six months ended July 1, 2005 decreased 32.9% to $4.9 million, compared to $7.3 million in the comparable period of 2004, primarily because of lower revenues and the transaction costs referred to above. Diluted earnings per share decreased to 64 cents per Class A share and 70 cents per Class B share for the six months ended July 1, 2005, compared to diluted earnings per share of 98 cents per Class A share and $1.08 per Class B share for the six months ended July 2, 2004.

The following table provides details of net sales for the quarter and six months ended July 1, 2005 in comparison to the quarter and six months ended July 2, 2004.

                               Net Sales
                        (dollars in thousands)


                    Quarter      Quarter   Six Months Six Months
                     Ended        Ended      Ended      Ended
                    July 1,      July 2,    July 1,    July 2,
                      2005        2004       2005       2004
                      ----        ----       ----       ----
Saucony
   Domestic         $25,794     $30,146    $50,850    $60,689
   International      9,141       8,215     19,610     18,771
                     ------      ------     ------     ------
                     34,935      38,361     70,460     79,460
                     ------      ------     ------     ------
Other Products
   Domestic           4,912       5,313     10,891     10,738
   International        254         305        601        750
                      -----      ------      -----     ------
                      5,166       5,618     11,492     11,488
                      -----      ------     ------     ------
   Total            $40,101     $43,979    $81,952    $90,948
                    =======     =======    =======    =======

Backlog of open orders at July 1, 2005 scheduled for delivery within the next five months (July 1, 2005 – November 25, 2005) decreased 8.9% to $40.9 million, compared to $44.9 million at July 2, 2004. At July 1, 2005, the open order backlog for delivery in the next 12 months decreased 9.7% to $44.2 million, from $49.0 million at July 2, 2004.

                    SAUCONY, INC. AND SUBSIDIARIES
              Condensed Consolidated Statements of Income
For the quarter and the six months ended July 1, 2005 and July 2, 2004

                              (Unaudited)
               (in thousands, except per share amounts)



                                                      Six       Six
                                   Quarter Quarter   Months    Months
                                    Ended   Ended     Ended     Ended
                                    July    July      July      July
                                     1,      2,         1,        2,
                                    2005    2004      2005      2004
                                    ----    ----      ----      ----

Net sales                         $40,101 $43,979   $81,952   $90,948
Other revenue                          65     103       161       282
                                   ------  ------    ------    ------
Total revenue                      40,166  44,082    82,113    91,230
                                   ------  ------    ------    ------

Costs and expenses
  Cost of sales                    23,899  25,908    48,156    53,820
  Selling expenses                  5,871   6,311    11,622    12,369
  General and administrative
   expenses                         7,532   6,512    14,426    12,590
                                   ------  ------    ------    ------
     Total costs and expenses      37,302  38,731    74,204    78,779
                                   ------  ------    ------    ------

Operating income                    2,864   5,351     7,909    12,451
Non-operating income (expense)
  Interest income                     166      57       323       126
  Interest expense                     (1)     --        (4)       --
  Foreign currency                    212    (217)      312      (361)
  Other                                 5       9        29        12
                                   ------  ------    ------    ------
Income before income taxes and
 minority interest                  3,246   5,200     8,569    12,228
Provision for income taxes          1,513   2,129     3,596     4,888
Minority interest in income of
 consolidated subsidiary               39      26        89        64
                                    ------  ------    ------    ------

Net income                        $ 1,694 $ 3,045   $ 4,884   $ 7,276
                                  ======= =======   =======   =======
Per share amounts:

Earnings per share:
  Basic:
       Class A common stock       $  0.24 $  0.44   $  0.69   $  1.07
                                  ======= =======   =======   =======
       Class B common stock       $  0.26 $  0.49   $  0.76   $  1.18
                                  ======= =======   =======   =======
  Diluted:
       Class A common stock       $  0.22 $  0.41   $  0.64   $  0.98
                                  ======= =======   =======   =======
       Class B common stock       $  0.24 $  0.45   $  0.70   $  1.08
                                  ======= =======   =======   =======