The Sports Authority sales for the second quarter were $617.0 million compared with $605.0 million in the prior year's second quarter, an increase of $12.0 million, or 2.0%. Comparable store sales increased 0.2% and Diluted EPS was 53 cents, above previous guidance of 47 – 49 cents. TSA raised full year diluted EPS guidance from $1.90 – $1.97 to $1.96 – $2.01.

Net income for the second quarter was $14.2 million, or $0.53 per diluted share, compared with net income of $6.8 million, or $0.26 per diluted share, including merger integration costs, in the prior year's second quarter. Excluding the effect of after-tax merger integration costs of $5.1 million, or $0.19 per diluted share, net income for the prior year's second quarter was $11.9 million, or $0.45 per diluted share.

Total sales for the second quarter were $617.0 million compared with $605.0 million in the prior year's second quarter, an increase of $12.0 million, or 2.0%. Second quarter comparable store sales for the Company increased 0.2%.

Net income for the 26 weeks ended July 30, 2005 was $22.2 million, or $0.83 per diluted share, compared with net income of $10.9 million, or $0.41 per diluted share, including merger integration costs, in the prior year's comparable period. Excluding the effect of after-tax merger integration costs of $10.4 million, or $0.39 per diluted share, net income for the prior year's 26 weeks was $21.3 million, or $0.80 per diluted share.

Total sales for the 26 weeks ended July 30, 2005 were $1.21 billion compared with $1.18 billion in the prior year's comparable period, an increase of $31.2 million, or 2.7%. Comparable store sales for the 26 weeks ended July 30, 2005 increased 1.0%.

The Company opened one store and closed two stores during the second quarter to arrive at a total number of stores in operation as of July 30, 2005 of 392 stores in 45 states.

Doug Morton, Chief Executive Officer commented, “We exceeded earnings expectations for the second quarter driven by improvements in gross margin and effective management of our operating expenses. We were pleased with the sales performance of several key categories including active apparel and fitness, however, the impact on our top line performance was greater than expected due to our decision not to repeat certain promotional events. This decision also resulted in an improved gross margin rate and higher gross margin dollars, which contributed to the favorable EPS performance. In addition, we reduced quarter end debt by $45 million compared to second quarter last year, and reduced inventory by $33 million, or 6.6% on a per square foot basis, over the comparable period last year.”

For the third quarter of fiscal 2005, the Company is forecasting a comparable store sales increase of approximately 1% to 2%, total sales of approximately $565.0 million and diluted EPS of $0.09, based on 26.8 million diluted shares outstanding in the quarter. The Company expects to open five new stores and relocate two stores during the third fiscal quarter.

For fiscal year 2005, the Company is forecasting comparable store sales to increase approximately 1.5%. The Company also stated that it is raising its fiscal year 2005 diluted EPS guidance to $1.96 to $2.01, based on an estimated 26.7 million diluted shares outstanding, compared to its previous guidance of $1.90 to $1.97. The Company expects to open approximately thirteen new stores, relocate four stores and close seven stores during the year.

                      The Sports Authority, Inc.
              Condensed Consolidated Statements of Income
        (Dollars in thousands, except share and per share data)

----------------------------------------------------------------------

                           13 Weeks Ended          26 Weeks Ended
                       ----------------------- -----------------------

                        July 30,    July 31,    July 30,    July 31,
                          2005        2004        2005        2004
                       ----------- ----------- ----------- -----------
Net sales                $617,034    $605,025  $1,208,265  $1,177,065
Cost of goods sold,
 buying, and occupancy    442,985     436,707     873,358     849,442
                       ----------- ----------- ----------- -----------
     Gross profit         174,049     168,318     334,907     327,623
     Gross profit %          28.2%       27.8%       27.7%       27.8%
Operating expenses:
     Selling, general
      and
      administrative
      expenses            144,952     143,636     287,115     282,881
     Selling, general
      and
      administrative
      expenses %             23.5%       23.7%       23.8%       24.0%
     Integration costs          -       8,419           -      16,977
     Store pre-opening
      expenses                471         758       1,178       1,681
                       ----------- ----------- ----------- -----------
Operating income           28,626      15,505      46,614      26,084
Non-operating income
 (expense):
     Interest              (5,345)     (4,838)    (10,841)     (9,126)
     Other income             215         423         865         944
                       ----------- ----------- ----------- -----------
Income before income
 taxes                     23,496      11,090      36,638      17,902
     Income tax expense    (9,281)     (4,325)    (14,472)     (6,982)
                       ----------- ----------- ----------- -----------
Net income                $14,215      $6,765     $22,166     $10,920
                       =========== =========== =========== ===========
Earnings per share:
     Basic                  $0.55       $0.26       $0.85       $0.43
                       =========== =========== =========== ===========
     Diluted                $0.53       $0.26       $0.83       $0.41
                       =========== =========== =========== ===========
Basic weighted average
 shares outstanding    26,050,048  25,696,137  25,962,964  25,548,588
                       =========== =========== =========== ===========
Diluted weighted
 average shares
 outstanding           26,774,677  26,469,345  26,682,016  26,435,375
                       =========== =========== =========== ===========