The Sports Authority, Inc. announced results for its first fiscal quarter ended April 30, 2005. Net income for the first quarter was $8.0 million, or 30 cents per diluted share compared with net income of $4.2 million, or 16 cents per diluted share, including merger integration costs, in the prior year's first quarter. Excluding the effect of after-tax merger integration costs of $5.2 million, or 20 cents per diluted share, net income for the prior year's first quarter was $9.4 million, or 36 cents per diluted share.

Total sales for the first quarter were $591.2 million compared with $572.0 million in the prior year's first quarter, an increase of $19.2 million or 3.4%. First quarter comparable store sales for the company increased 1.8% which was within the previous guidance of 1% to 2%.

The company opened five stores and closed four stores during the first quarter to arrive at a total number of stores in operation as of April 30, 2005 of 393 stores in 45 states.

Doug Morton, chief executive officer commented, “We were pleased with our top line performance during the quarter, primarily driven by strength in footwear, apparel and certain hard good categories. Our promising start to the spring season allowed us to exceed our previous gross margin assumptions and our expenses continue to be well controlled. In addition, our initiatives to reduce debt and inventory are progressing ahead of plan.”

Mr. Morton concluded, “We are encouraged by our start in fiscal 2005 and our confidence to effectively execute our strategic plan is reflected in our increased guidance for the fiscal year. Our momentum remains positive as we continue to benefit from the initiatives we put in place over the past several months.”

Guidance for Fiscal Year 2005

For the second quarter of fiscal 2005, the company is forecasting a comparable store sales increase of approximately 1% to 2%, total sales of $620 to $625 million and diluted EPS of 47 cents to 49 cents, based on 26.5 million diluted shares outstanding in the quarter. The company expects to open one new store and close two stores during the quarter.

For fiscal year 2005, the company is forecasting comparable store sales to increase approximately 2% and diluted EPS between $1.90 to $1.97, based on an estimated 26.5 million diluted shares outstanding. This earnings estimate includes a 3 cents to 5 cents reduction in diluted earnings per share from the impact of the previously announced change in lease accounting. The company expects to open approximately 14 new stores, relocate 4 stores and close 6 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
                                              -----------------------

                                               April 30,     May 1,
                                                  2005        2004
                                              ----------- -----------
Net sales                                     $  591,232  $  572,041
Cost of goods sold, buying, and occupancy        430,374     412,735
                                              ----------- -----------
     Gross profit                                160,858     159,306
     Gross profit %                                 27.2%       27.8%
Operating expenses:
     Selling, general and administrative
      expenses                                   142,449     139,246
     Selling, general and administrative
      expenses %                                    24.1%       24.3%
     Integration costs                                 -       8,558
     Store pre-opening expenses                      706         923
                                              ----------- -----------
Operating income                                  17,703      10,579
Non-operating income (expense):
     Interest                                     (5,496)     (4,287)
     Other income                                    934         520
                                              ----------- -----------
Income before income taxes                        13,141       6,812
     Income tax expense                           (5,191)     (2,657)
                                              ----------- -----------
Net income                                    $    7,950  $    4,155
                                              =========== ===========
Earnings per share:
     Basic                                    $     0.31  $     0.16
                                              =========== ===========
     Diluted                                  $     0.30  $     0.16