|UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549                                                                                                                                                                                                               
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|FORM 10-Q(Mark One)                                                                                                                                                                                                                                                                 
|[X]                                                                                                                                                                                                                                                                                 
|For the quarterly period ended April 2, 2005
or                                                                                                                                                                                                                                     
|[                                                                                                                                                                                                                                                                                   
|For the transition period from __________to __________                                                                                                                                                                                                                              
|Commission File Number  1-6720

A. T. CROSS COMPANY(Exact name of registrant as specified in its charter)                                                                                                                                                                           
|Rhode Island
(State or other jurisdiction of
 incorporation or organization)                                                                                                                                                                                                        
|One Albion Road, Lincoln, Rhode Island(Address of principal executive offices)                                                                                                                                                                                                      
|Registrant's telephone number, including area code (401) 333-1200                                                                                                                                                                                                                   
|Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 
15(d) of the Securities Exchange Act of 1934 during the preceding 12 months, and (2) has been subject to
such filing requirements for the past 90 days.  YesX  No____
|Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).  Yes ___    NoX                                                                                                                                               
|Indicate the number of shares outstanding of each of the issuer's classes of common stock as of April 2, 2005:                                                                                                                                                                      
|                                                                                                                                                                                                                                                                                    

PART I  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

|A. T. CROSS COMPANY AND SUBSIDIARIES                     
|---------------------------------------------------------
|CONDENSED CONSOLIDATED BALANCE SHEETS                    
|                                                         
|(THOUSANDS OF DOLLARS)                                   
|                                                         
|ASSETS                                                   
|Current Assets                                           
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|Property, Plant and Equipment                            
|                                                         
|Net Property, Plant and Equipment                        
|Goodwill                                                 
|Intangibles, Net                                         
|Deferred Income Taxes                                    
|Other Assets                                             
|Total Assets                                             
|                                                         
|LIABILITIES AND SHAREHOLDERS' EQUITY                     
|Current Liabilities                                      
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|Retirement Plan Obligations                              
|Long-Term Debt, Less Current Maturities                  
|Accrued Warranty Costs                                   
|Commitments and Contingencies (Note M)                   
|Shareholders' Equity                                     
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|                                                         
|Total Liabilities and Shareholders' Equity               
|See notes to condensed consolidated financial statements.

|A. T. CROSS COMPANY AND SUBSIDIARIES                                                                                                                              
|------------------------------------------------------------------------------------------------------------------------------------------------------------------
|CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                                                                                                                   
|(UNAUDITED)                                                                                                                                                       
|                                                                                                                                                                  
|                                                                                                                                                                  
|(THOUSANDS OF DOLLARS, EXCEPT PER SHARE AMOUNTS)                                                                                                                  
|                                                                                                                                                                  
|Net sales                                                                                                                                                         
|Cost of goods sold                                                                                                                                                
|Gross Profit                                                                                                                                                      
|                                                                                                                                                                  
|Selling, general and administrative expenses                                                                                                                      
|Service and distribution costs                                                                                                                                    
|Research and development expenses                                                                                                                                 
|Restructuring charges                                                                                                                                             
|Operating Loss                                                                                                                                                    
|                                                                                                                                                                  
|Interest and other (expense) income                                                                                                                               
|                                                                                                                                                                  
|Loss from Operations Before Income Taxes                                                                                                                          
|                                                                                                                                                                  
|Income tax benefit                                                                                                                                                
|                                                                                                                                                                  
|Net Loss                                                                                                                                                          
|                                                                                                                                                                  
|                                                                                                                                                                  
|Basic and Diluted Net Loss Per Share:                                                                                                                             
|Net Loss Per Share                                                                                                                                                
|                                                                                                                                                                  
|                                                                                                                                                                  
|                                                                                                                                                                  
|Weighted Average Shares Outstanding:                                                                                                                              
|                                                                                                                                                                  
|                                                                                                                                                                  
|                                                                                                                                                                  
|                                                                                                                                                                  
|(A) No incremental shares related to options or restricted stock granted are included due to the net loss since the effects of such shares would be anti-dilutive.



|A. T. CROSS COMPANY AND SUBSIDIARIES                            
|----------------------------------------------------------------
|CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME
|(UNAUDITED)                                                     
|                                                                
|                                                                
|(THOUSANDS OF DOLLARS, EXCEPT PER SHARE AMOUNTS)                
|                                                                
|Net Loss                                                        
|Other Comprehensive Income (Loss), Net of Tax:                  
|                                                                
|                                                                
|                                                                
|                                                                
|Comprehensive Loss                                              
|                                                                
|                                                                
|See notes to condensed consolidated financial statements.       

|A. T. CROSS COMPANY AND SUBSIDIARIES                        
|------------------------------------------------------------
|CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS             
|(UNAUDITED)                                                 
|                                                            
|                                                            
|(THOUSANDS OF DOLLARS)                                      
|                                                            
|CASH PROVIDED BY (USED IN):                                 
|                                                            
|Operating Activities:                                       
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|Investing Activities:                                       
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|Financing Activities:                                       
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|Effect of exchange rate changes on cash and cash equivalents
|                                                            
|(Decrease) Increase in Cash and Cash Equivalents            
|                                                            
|Cash and cash equivalents at beginning of period            
|                                                            
|Cash and Cash Equivalents at End of Period                  
|                                                            
|                                                            
|See notes to condensed consolidated financial statements.   

A. T. CROSS COMPANY AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
April 2, 2005

NOTE A - Basis of PresentationThe accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for financial statements.  In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.  Operating results for the three months ended April 2, 2005 are not necessarily indicative of the results that may be expected for the twelve months ending December 31, 2005.  The Company has historically recorded its highest sales in the fourth quarter.  Certain prior year amounts have been reclassified in order to conform to the current year presentation.  For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's Annual Report on Form 10-K for the year ended January 1, 2005.

NOTE B - Restructuring ChargesIn July 2003, the Company announced a corporate restructuring program of its writing instrument and accessory segment designed to increase its competitiveness in the global marketplace by significantly reducing operating costs and freeing additional capital for product development and diversification as well as marketing and brand development.  Management intends to phase in the reorganization over several years.  As part of this program, a number of writing instrument manufacturing departments will be moved offshore.  Each succeeding step of the process will be fully dependent on the newly sourced product achieving the high quality standards expected of every Cross product.  Approximately 80 manufacturing positions in Lincoln, Rhode Island were affected in 2003 as part of the initial phase of this plan.  In addition, approximately 80 global non-manufacturing positions were eliminated through 2004 as part of the program to consolidate and reduce administrative expenses.  The Company expects to incur pre-tax restructuring charges of approximately $6.5 million over the life of the program, assuming full implementation.  Of this $6.5 million, approximately $5.0 million will be for severance and related expenses and approximately $1.5 million for professional fees and other, primarily legal and tax advisory fees and outplacement service charges.  The following is a tabular presentation of the restructuring liabilities related to this plan:

|(THOUSANDS OF DOLLARS)      | SEVERANCE &RELATED EXPENSES    | PROFESSIONALFEES & OTHER | TOTAL  
|--------------------------- | ------------------------------ | ------------------------ | -------
|Balances at January 1, 2005 | $ 267                          |                          | $   22 
|                            | Restructuring charges incurred | 90                       |        
|                            | Cash payments                  | ( 136                    | )      
|Balances at April 2, 2005   | $ 221                          |                          | $     0

NOTE C - Segment InformationThe Company has two reportable segments; writing instruments and accessories ("WI&A"), and optical.  The Company evaluates segment performance based upon profit or loss from operations before income taxes.  Following is the segment information for the Company for the three month periods ended April 2, 2005 and April 3, 2004:

|(THOUSANDS OF DOLLARS)            | THREE MONTHS ENDED
|--------------------------------- | ------------------
|                                  | APRIL 2, 2005     
|Revenues from External Customers: |                   
|                                  | WI&A              
|                                  | Optical           
|Total                             | $  29,559         
|Depreciation and Amortization:    |                   
|                                  | WI&A              
|                                  | Optical           
|Total                             | $    1,863        
|Segment (Loss) Profit:            |                   
|                                  | WI&A              
|                                  | Optical           
|Total                             | $     ( 793       
|Restructuring Charges:            |                   
|                                  | WI&A              
|                                  | Optical           
|Total                             | $        216      
|                                  |                   
|                                  | APRIL 2, 2005     
|Segment Assets:                   |                   
|                                  | WI&A              
|                                  | Optical           
|                                  | Total             
|Goodwill:                         |                   
|                                  | WI&A              
|                                  | Optical           
|                                  | Total             

NOTE D - Warranty CostsThe Company's Cross branded writing instruments are sold with a full warranty of unlimited duration against mechanical failure.  Accessories are sold with a one-year warranty against mechanical failure and defects in workmanship, and timepieces are warranted to the original owner to be free from defects in material and workmanship for a period of ten years.  Costa Del Mar sunglasses are sold with a lifetime warranty against defects in materials or workmanship.  Estimated warranty costs are accrued at the time of sale.  The most significant factors in the estimation of warranty cost liabilities include the operating efficiency and related cost of the service department, writing instrument and sunglass unit sales and the number of units that are eventually returned for warranty repair.  The current portion of accrued warranty costs were $535,000 at April 2, 2005 and January 1, 2005, and were recorded in accrued expenses and other liabilities.  The following table reflects the activity in aggregate accrued warranty costs:

|(THOUSANDS OF DOLLARS)         | THREE MONTHS ENDED    
|------------------------------ | ----------------------
|                               | APRIL 2, 2005         
|Balance at beginning of period | $ 2,138               
|                               | Warranty costs paid   
|                               | Warranty costs accrued
|Balance at end of period       | $ 2,198               

NOTE E - Stock-Based CompensationThe Company applies the intrinsic-value method prescribed in Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees," and related interpretations in accounting for employee stock-based compensation and provides pro forma disclosures of the compensation expense determined under the fair value provisions of Statement of Financial Accounting Standard ("SFAS") No. 123, "Accounting for Stock-Based Compensation" as amended by SFAS No. 148.  No employee stock-based compensation cost is reflected in net income (loss) related to options granted under those plans for which the exercise or purchase price was equal to the market value of the underlying common stock on the date of grant.  Deferred compensation is recorded on the date of grant if the exercise or purchase price of the stock award is less than the market value of the underlying common stock on the date of grant.  Deferred compensation is expensed on a straight-line basis over the vesting period of the stock award.  The following table reflects pro forma net loss and net loss per share had the Company elected to record expense for employee stock options under SFAS No. 123.

|(THOUSANDS OF DOLLARS, EXCEPT PER SHARE AMOUNTS)                              | THREE MONTHS ENDED             
|----------------------------------------------------------------------------- | -------------------------------
|                                                                              | APRIL 2, 2005                  
|Net loss, as reported                                                         | $ ( 508                        
|Less stock-based compensation expense recognized, net of tax                  | 46                             
|Stock-based compensation expense as determined under SFAS No. 123, net of tax | ( 99                           
|Pro Forma Net Loss                                                            | $ ( 561                        
|Net Loss per Share:                                                           |                                
|                                                                              | Basic and diluted - as reported
|                                                                              | Basic and diluted - pro forma  

NOTE F - Line of CreditAt April 2, 2005, the Company maintained a $25 million unsecured line of credit with a bank.  This agreement requires the Company to meet certain covenants.  The most restrictive covenant is that over the three fiscal years from 2003 through 2005 the Company cannot incur extraordinary charges, as defined by the bank, such as restructuring charges, in excess of $6.5 million.  There is also a restriction on the Company's ability to grant a security interest in its assets.  Any amounts borrowed under this agreement are payable on demand.  Under this agreement, the Company has the option to borrow either at the bank's prime lending rate or at one percent per annum in excess of the London Interbank Offering Rate.  This agreement is cancelable at any time by the Company or the bank.  The outstanding balance of the line of credit at April 2, 2005 and January 1, 2005 was $3 million.  The unused and available portion of the Company's $25 million unsecured line of credit was $22 million at April 2, 2005 and January 1, 2005.

NOTE G - Financial InstrumentsIn 2003, the Company entered into an interest rate swap agreement with an initial notional amount of $9 million and a term of five years.  This swap effectively fixes the interest rate on the Company's five-year term note at 4.15%.  The terms of the swap and the term note being hedged match, and the Company qualifies for the "shortcut" treatment under SFAS No. 133 "Accounting for Derivative Instruments and Hedging Activities" and the related amendments and interpretations.  Amounts paid or received under this swap agreement are recorded as adjustments to interest expense.  This swap has been designated as a cash flow hedge and the effect of the mark-to-market valuation that relates to the effective amount of the derivative financial instrument is recorded as an adjustment, net of tax, to accumulated other comprehensive loss.  From inception to April 2, 2005, the effect of the mark-to-market valuation, net of tax, was an unrealized gain of approximately $68,000.

The fair value of forward foreign exchange contracts, based on quoted spot exchange rates, are reported in other current assets or accrued expenses and other liabilities.  The fair value of cash, cash equivalents and short-term investments approximates the recorded amounts, due to the short period of time to maturity.  The carrying amount of the line of credit, current maturities of long-term debt and long-term debt, less current maturities, approximates fair value as a result of the variable interest rate.  The fair value of the swap agreement, based upon quoted market prices, was $104,000 and $16,000 at April 2, 2005 and January 1, 2005, respectively, and was reported in accrued expenses and other liabilities.

NOTE H - Employee Benefit PlansThe following table illustrates the components of net periodic benefit cost:

|(THOUSANDS OF DOLLARS)             | THREE MONTHS ENDED
|---------------------------------- | ------------------
|                                   | APRIL 2, 2005     
|Service cost                       | $ 396             
|Interest cost                      | 607               
|Expected return on plan assets     | ( 582             
|Amortization of prior service cost | 43                
|Net Periodic Benefit Cost          | $ 464             

The Company expects to contribute $1,819,000 to its pension plan and $144,000 to its excess benefit plan in 2005, the majority of which will be paid in the third quarter.

NOTE I - Goodwill and Other Intangible AssetsThe Company has adopted the provisions of  SFAS No. 142, "Goodwill and Other Intangible Assets." Accordingly, goodwill is accounted for using an impairment-only approach. Goodwill is tested for impairment annually or when an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount.  Patents and trademarks are amortized on a straight-line basis over five years and are evaluated for impairment using the methodology described in SFAS No. 142.  Other intangibles consisted of the following:

|(THOUSANDS OF DOLLARS)  |                      |                        
|----------------------- | -------------------- | -----------------------
|                        | APRIL 2, 2005        |                        
|                        | GROSS
CARRYINGAMOUNT | ACCUMULATEDAMORTIZATION
|Amortized:              |                      |                        
|                        | Trademarks           | $   7,727              
|                        | Patents              | 2,681                  
|                        | $ 10,408             |                        
|Not Amortized:          |                      |                        
|                        | Trade name           |                        
|Total Other Intangibles |                      |                        

NOTE J - Short-Term InvestmentsAt April 2, 2005 and April 3, 2004, the Company had short-term investments consisting of time deposits, commercial paper and United States Government Agency bonds.  These investments were classified as trading securities in accordance with SFAS No. 115 "Accounting for Certain Investments and Debt and Equity Securities."  Realized and unrealized gains or losses on these trading securities are included in interest and other income (expense).  The following table details the net gains and losses on trading securities for the three months ended April 2, 2005 and April 3, 2004.

|                                                                                 |               | THREE MONTHS ENDED
|-------------------------------------------------------------------------------- | ------------- | ------------------
|(THOUSANDS OF DOLLARS)                                                           | APRIL 2, 2005 | APRIL 3, 2004     
|Net (losses) gains recognized on trading securities                              | $ ( 64        | )                 
|Less net losses recognized on trading securities sold                            | 0             |                   
|Unrealized net (losses) gains on trading securities still held at reporting date | $ ( 64        | )                 

NOTE K - Stock Repurchase PlanIn October 2002, the Company's Board of Directors authorized a plan to repurchase up to 10% of the outstanding Class A common stock.  Under this plan, the Company plans to purchase approximately 1.4 million shares of stock on the open market, subject to regulatory considerations, from time to time, depending on market conditions. At April 2, 2005, the Company had repurchased 1,118,300 shares under this plan for approximately $6.1 million at an average price per share of $5.44.  In the first quarter of 2005, the Company repurchased 131,300 shares under this plan for approximately $0.7 million at an average price per share of $5.59.

NOTE L - New Accounting PronouncementsIn November 2004, the FASB issued Statement No. 151. "Inventory Costs," an amendment of APB Opinion No. 43, Chapter 4.  This Statement clarifies the accounting for abnormal amounts of idle facility expense, freight, handling costs and wasted material.  Statement No. 151 is effective for inventory costs incurred during fiscal years beginning after June 15, 2005.  The Company does not believe the adoption of Statement No. 151 will have a material effect on its consolidated financial position, results of operations or cash flows.

In December 2004, the FASB issued SFAS No. 123R, "Share-Based Payment" ("SFAS No. 123R").  This Statement is a revision of SFAS No. 123, "Accounting for Stock-Based Compensation," and supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees," and its related implementation guidance.  SFAS No. 123R focuses primarily on accounting for transactions in which an entity obtains employee services in share-based payment transactions.  The Statement requires entities to recognize stock compensation expense for awards of equity instruments to employees based on the grant-date fair value of those awards (with limited exceptions).  In April 2005, the Securities and Exchange Commission extended the compliance date for SFAS No. 123R, making it effective for the first annual reporting period, rather than the next reporting period, that begins after June 15, 2005, which for the Company is the fiscal year ending January 1, 2006.  The Company is presently evaluating the two methods of adoption allowed by SFAS No. 123R; the modified-prospective transition method and the modified-retrospective transition method.

NOTE M - ContingenciesOn or about April 21, 2000, the Company, certain officers and directors of the Company and others were named as defendants in an action filed in the United States District Court for the District of Rhode Island.  The suit, which is brought by a purchaser of the Company's Class A common stock, alleges that the defendants violated Federal securities laws by making material misstatements and omissions in the Company's public filings and statements relating to the Company's former Pen Computing Group business.  The suit seeks class action status including all purchasers of the Company's Class A common stock between September 17, 1997 and April 22, 1999.  The damages sought are unspecified.

On June 30, 2000, the Company filed a Motion to Dismiss the action in the United States District Court in Rhode Island.  The United States District Court for the District of Rhode Island granted the Company's Motion to Dismiss in June 2001.  In July 2001, the Plaintiff filed an appeal with the First Circuit Court of Appeals.  The appeal was before the First Circuit Court of Appeals.  An oral argument was held February 8, 2002.

On March 20, 2002, the Court of Appeals for the First Circuit issued a judgment affirming the dismissal of all claims asserted against the W. Russell Boss Jr. Trust A, W. Russell Boss Jr. Trust B and W. Russell Boss Jr. Trust C and reversing the District Court's dismissal of the Section 10(b) and 20(a) claims asserted against the Company and the named individual defendants.  The Court of Appeals' ruling was limited to a finding that the plaintiff's complaint had satisfied the pleading requirements of the Private Securities Litigation Reform Act of 1995; the Court did not opine on the merits of plaintiff's claims.  On January 8, 2004, the District Court heard oral argument on defendants' motion for summary judgment.  On July 21, 2004, the Court issued its Memorandum and Order partially granting defendants' motion for summary judgment and narrowing the class  period  to encompass only purchases made between July 16, 1998 and April 22, 1999.  Due to the revised class period, the plaintiff's two proposed class representatives no longer had standing to assert claims on behalf of the proposed class.  The Court, however, allowed the plaintiff class an opportunity to recruit new class representatives and new class representatives have been allowed.  The Company maintains that the claims are without merit and will continue to vigorously contest the litigation.

In 1998, the Company received a Letter of Responsibility ("LOR") from the Rhode Island Department of Environmental Management ("DEM").  The LOR stated that analytical results indicated elevated levels of volatile organic compounds at several sites on the Company's property and requested that the Company conduct a site investigation to identify the source.  The Company retained an environmental consulting firm to perform the site investigation and develop remedial action alternatives.  The DEM has accepted these remediation proposals, and remediation activities began in 2001.  Remediation activities have resulted in a reduction in contamination in the groundwater.  The Company is responsible for continuing to monitor the groundwater.

In June 2002, the United States Environmental Protection Agency ("EPA") served the Company with a Notice of Potential Liability and Request for Information regarding the J.M. Mills Landfill, which is part of the Peterson/Puritan Superfund site in Cumberland, Rhode Island.  The Notice also requests that the Company pay past and future costs associated with the site.  To date, approximately sixty entities have received Notice Letters from the EPA relative to the site.  The Company filed its response in October 2002.

The Company is also named as one of approximately sixty defendants in a contribution suit brought by CCL/Unilever relating to the J.M. Mills Landfill site.  These complaints allege that the Company is liable under the Comprehensive Environmental Response, Compensation, and Liability Act ("CERCLA") for contribution for past and future costs incurred at the site.  Past and future costs, excluding the required remedy, are estimated at $5 million to $7 million.  No discovery has been taken to date.  At April 2, 2005, the Company had not established a liability for any environmental remediation relating to the J.M. Mills Landfill site, as the potential liability is not estimable.

The Company is involved in various other litigation and legal matters that have arisen in the ordinary course of business.  To its knowledge, management believes that the ultimate resolution of any of those existing matters will not have a material adverse effect on the Company's consolidated financial position or results of operations.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

A.T. Cross Company has been a manufacturer and marketer of fine quality writing instruments since 1846.  Sold primarily under the Cross brand, ball-point, fountain and selectip rolling ball pens and mechanical pencils are offered in a variety of styles and finishes.  The Company also offers writing instrument accessories including refills and desk sets as well as Cross branded watches and business accessories.  In 2003, the Company established its optical segment with the acquisition of Costa Del Mar, a designer, manufacturer and marketer of high-quality polarized sunglasses.  In April 2004, the Company opened a retail store in Harvard Square, Cambridge, Massachusetts under a corporate division called Cross Retail Ventures.  This store, as well as a second store opened in November 2004 in a shopping mall outside of Boston, will be used as a test market for new products and merchandise.

In the first quarter of 2005, the Company reported a net loss of $0.5 million, or three cents per share, compared to a net loss of $0.7 million, or five cents per share, in the first quarter of 2004.  The 2005 net loss was largely due to lower writing instrument & accessory sales volume combined with lower writing instrument gross profit margins in the quarter.  The 2005 first quarter loss included a $0.1 million after tax restructuring charge.  The 2004 first quarter loss included a $0.7 million after tax restructuring charge and a $0.7 million after tax gain due to a property tax settlement with the Town of Lincoln, Rhode Island.

Results of Operations First Quarter 2005 Compared to First Quarter 2004

Consolidated net sales were $29.6 million in the first quarter of 2005, an increase of 1.0% compared to the first quarter of 2004.  Writing instrument and accessory ("WI&A") net sales of $24.9 million declined 2.9% compared to the prior year first quarter.  Sales from the optical segment of $4.6 million in the first quarter of 2005 increased 29.1% compared to the first quarter of 2004.  The effect of foreign exchange was favorable to consolidated first quarter 2005 sales results by approximately $0.4 million, or 1.3 percentage points.

|(THOUSANDS OF DOLLARS)               | THREE MONTHS ENDED             | PERCENTAGE   
|------------------------------------ | ------------------------------ | -------------
|                                     | APRIL 2, 2005                  | APRIL 3, 2004
|Writing Instruments and Accessories: |                                |              
|                                     | Americas                       | $ 10,567     
|                                     | Europe, Middle East and Africa | 8,171        
|                                     | Asia                           | 5,514        
|                                     | Other                          | 680          
|                                     | Sub-total                      | 24,932       
|Optical                              | 4,627                          |              
|                                     | Consolidated Net Sales         | $ 29,559     

Writing instruments and accessories revenue in the Americas region declined 12.5% to $10.6 million in the first quarter of 2005 compared to the first quarter of 2004.  This decline was primarily due to a 24% decline in U.S. National Account sales for the period, as in the first quarter of 2004 Metal Ion was launched and there was also a significant sale of discontinued product, neither of which repeated in the first quarter of 2005.  Corporate gift sales declined in the first quarter of 2005 by 15% compared to the first quarter of 2004 as businesses have reduced spending on corporate gifts worldwide.

The Europe, Middle East and Africa ("EMEA") region sales of $8.2 million increased 4.6% compared to last year's first quarter.  Retail sales increased 14.3% while business gift sales decreased 9.9%.  Excluding the favorable impact of foreign exchange, EMEA revenue increased approximately 1.2% during the first quarter of 2005 compared to the first quarter of 2004.

Sales of $5.5 million in the Asian markets were 5.6% higher in the first quarter of 2005 compared to the first quarter of 2004.  Retail sales increased 13.1% while business gift sales decreased 3.0%.  Excluding the favorable impact of foreign exchange, revenue in Asia increased approximately 3.5% during the first quarter of 2005 compared to the first quarter of 2004.

Other revenue, which includes both OEM revenue as well as revenue from Cross Retail Ventures, was $0.7 million and represented 2.7% of total writing instruments and accessory revenue in the first quarter of 2005 compared to 2.2% in the first quarter of 2004.  OEM revenue decreased 6.5% compared to 2004.

Optical segment sales of $4.6 million in the first quarter of 2005 increased 29.1% compared to the first quarter of 2004.  This increase was due largely to the effect of new product launches.

Gross margin for the first quarter of 2005 was 50.2%, down 3.5 percentage points from 2004's first quarter margin.  The primary reason for this decline was a $682,000 property tax refund recorded as a reduction of cost of goods sold in the first quarter of 2004.  Excluding the benefit of the tax refund, gross margin decreased 1.2 percentage points largely due to anticipated costs related to the transition to offshore manufacturing.

Selling, General and Administrative ("SG&A") expenses of $14.2 million in the first quarter of 2005 were 4.3% lower than the first quarter of 2004.  WI&A SG&A was 6.2% lower in the first quarter of 2005 compared to the first quarter of 2004.  This was due largely to the cost savings generated from the Company's ongoing restructuring program as well as a continued focus on operational efficiencies.  Optical segment SG&A increased 10.9% in the first quarter of 2005 due largely to higher planned selling expenses related to the increased sales volume in the quarter.

Research and Development ("R&D") expenses in the first quarter of 2005 were lower than the comparable 2004 period by 19.5%.  Writing instrument and accessories R&D was 17.9% lower than the prior year largely due to lower planned R&D expenditures.

The Company recorded $0.2 million of pre-tax restructuring charges in the first quarter of 2005 compared to $1.1 million in the first quarter of 2004.  The charges incurred in the first quarter of 2005 were primarily for travel related to the transition to offshore manufacturing.

Interest and other (expense) income was an expense of $56,000 in the first quarter of 2005 compared to $415,000 of income in the first quarter of 2004:

|(THOUSANDS OF DOLLARS)                           | THREE MONTHS ENDED                           |              
|------------------------------------------------ | -------------------------------------------- | -------------
|                                                 | APRIL 2, 2005                                | APRIL 3, 2004
|                                                 | Interest Income                              | $     72     
|                                                 |                                              |              
|                                                 | Interest expense                             | ( 92         
|                                                 | Unrealized (loss) gain on trading securities | ( 36         
|                                                 | Other expense                                | -            
|                                                 | Other Expense                                | $ ( 128      
|Consolidated Interest and Other (Expense) Income | $   ( 56                                     | )            

Interest income was higher in the first quarter of 2004 due to $401,000 of interest income resulting from the property tax settlement with the Town of Lincoln, Rhode Island.

The effective tax rate was 36% in the first quarter of 2005 compared to 35% in the first quarter of 2004.

Liquidity and Sources of Capital

Historically, the Company's sources of liquidity and capital resources have been its cash and investments ("cash"), cash generated from operations and amounts available under the Company's $25 million line of credit.  These sources have been sufficient in the past to support the Company's routine operating requirements, capital projects, restructuring, defined benefit retirement plan contributions, stock repurchase programs and debt service.  The Company does not expect its future cash needs to increase to the extent that these historical sources of liquidity and capital will not be sufficient to meet its needs.

The Company's cash balance of $14.5 million at April 2, 2005 declined $1 million from January 1, 2005, a result of many factors, the most significant of which are described in this section.

Accounts receivable decreased since the end of fiscal 2004 by approximately $6.5 million to $23.5 million.  WI&A accounts receivable decreased $7.5 million and the optical segment accounts receivable increased $1.0 million.  The decline in WI&A accounts receivable was primarily due to cash collected in January 2005 from customers who took advantage of the Company's 2004 extended dating program.  This program allowed certain domestic retail writing instrument and accessories customers to defer payment on certain 2004 purchases until 2005.  This program was similar to holiday season extended dating programs that have been offered in prior years.  The increase in optical segment accounts receivable was due primarily to the first quarter 2005 sales volume.

Inventory was $17.3 million at April 2, 2005, an increase of approximately $1.8 million since January 1, 2005.  WI&A inventory increased $1.8 million while Costa Del Mar sunglass inventory levels were essentially unchanged from year end 2004.  The increase in WI&A inventory was primarily due to planned higher safety stock levels on selected writing instrument inventories in conjunction with the manufacturing transition to China.

In fiscal 2002, the Company's Board of Directors authorized a plan to repurchase up to 10% of the Company's outstanding Class A common stock.  Under this plan, the Company plans to purchase approximately 1.4 million shares of stock on the open market, subject to regulatory considerations, from time to time, depending on market conditions.  Through April 2, 2005, the Company had repurchased 1,118,300 shares under this plan for approximately $6.1 million at an average price per share of $5.44.  In the first quarter of 2005, the Company repurchased 131,300 shares under this plan for approximately $0.7 million at an average price per share of $5.59.

The Company has available a $25 million unsecured line of credit with a bank.  At April 2, 2005 the outstanding balance on this line of credit was $3 million and the unused and available portion was $22 million.

In 2003, the Company borrowed $9 million, primarily to finance the acquisition of Costa Del Mar.  At April 2, 2005, approximately $6.5 million of the $9 million debt was outstanding, of which $1.3 million was classified as long-term debt, less current maturities, and $5.2 million was classified as current maturities of long-term debt.

In the first quarter of 2005 approximately $0.2 million was paid as a result of the corporate restructuring program initiated in July 2003.  This program was designed to increase the Company's competitiveness in the global marketplace by significantly reducing operating costs and freeing additional capital for product development and diversification as well as marketing and brand development.  The total cost is expected to be approximately $6.5 million incurred over the life of the program, assuming full implementation, which is expected to take several years.  The total cash portion of this restructuring program is expected to be approximately $6.5 million.  At April 2, 2005, approximately $4.8 million has been paid to date as a result of this program.

The Company expects to contribute $1,819,000 to its pension plan and $144,000 to its excess benefit plan in 2005, the majority of which will be paid in the third quarter.

The Company believes that existing cash and funds from operations, supplemented, as appropriate, by the Company's short-term borrowing arrangements, will be adequate to finance its foreseeable operating and capital requirements, service its long-term debt and the remaining requirements of the restructuring and stock repurchase plans.  Should operating cash flows in 2005 not materialize as projected, the Company has a number of planned alternatives to ensure that it will have sufficient cash to meet its operating needs.  These alternatives include implementation of strict cost controls on discretionary spending and delaying non-critical research and development, capital projects and completion of the stock repurchase plan.

At April 2, 2005, cash available for domestic operations was approximately $2.8 million, while cash held offshore was approximately $11.7 million.  At the end of fiscal 1999, the Company determined that approximately $15 million in undistributed foreign earnings was no longer considered to be invested indefinitely and recorded a provision for deferred taxes of approximately $5.3 million.  This represented the estimated tax associated with these undistributed earnings.  As of April 2, 2005, approximately $13 million of these earnings had been repatriated to the United States.  At present, management believes that the unremitted foreign earnings for which deferred taxes have not been provided will continue to be permanently invested in the growth of business outside the United States; hence, no additional deferred taxes were recorded in the first quarter of fiscal 2005.

Forward-Looking Statements

Statements contained herein that are not historical fact are forward-looking statements that are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  In addition, words such as "believes," "anticipates," "expects," "will" and similar expressions are intended to identify forward-looking statements, including but not limited to statements related to economic benefits of a streamlined operation; diversification of the business beyond writing instruments; anticipated availability of the unsecured line of credit; anticipated sufficiency of available working capital; the anticipated level of research and development costs; and the expectation that restructuring charges over the life of the program will be kept within the stated amount.  The Company cautions that a number of important factors could cause the Company's actual results for fiscal 2005 and beyond to differ materially from those expressed in any forward-looking statements made by, or on behalf of, the Company.  Forward-looking statements contain a number of risks and uncertainties, including, but not limited to, risks associated with the ability of the Company to realize and maintain the savings related to the restructuring and manufacturing transition, the uncertainty of the domestic and foreign economies in which the Company operates, the uncertainty related to litigation, customer and consumer acceptance of the Company's new and existing product lines, the Company's ability to control costs, the Company's ability to generate growth outside of writing instruments, and the Company's ability to extend the Cross brand beyond writing instruments.  See the Company's Annual Report on Form 10-K for a more detailed discussion of certain of these factors.  The Company cannot assure that it will be able to anticipate or respond timely to changes which could adversely affect its operating results in one or more fiscal quarters.  Results of operations in any past period should not be considered indicative of results to be expected in future periods.  Fluctuations in operating results may result in fluctuations in the price of the Company's common stock.  The Company undertakes no obligation to correct or update any forward-looking statements for any reason.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Refer to the Company's Annual Report on Form 10-K for the twelve month period ended January 1, 2005 for a complete discussion of the Company's market risk.  There have been no material changes to the market risk information included in the Company's 2004 Annual Report on Form 10-K.

ITEM 4.  CONTROLS AND PROCEDURES

A    Evaluation of Disclosure Controls and Procedures

Our principal executive officer and principal financial officer, after evaluating the effectiveness of the Company's disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this quarterly report, have concluded that, based on such evaluation, the Company's disclosure controls and procedures were adequate and effective to ensure that material information relating to the Company, including its consolidated subsidiaries, was made known to them by others within those entities, particularly during the period in which this Quarterly Report on Form 10-Q was being prepared.  In designing and evaluating our disclosure controls and procedures, our management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

B    Changes in Internal Control over Financial Reporting

No change in the Company's internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) occurred during the first quarter of 2005, that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.



PART II  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

Refer to Item 3. in the Company's Form 10-K Annual Report for the fiscal year ended January 1, 2005 for a complete discussion of the Company's legal proceedings.  No material developments have occurred in the Legal Proceedings described in such Item 3.

The Company is involved in various other litigation and legal matters that have arisen in the ordinary course of business.  To its knowledge, management believes that the ultimate resolution of any of those existing matters will not have a material adverse effect on the Company's consolidated financial position or results of operations.

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

|ISSUER PURCHASES OF EQUITY SECURITIES
|-------------------------------------
|                                     
|January 2, 2005 - January 29, 2005   
|January 30, 2005 - February 26, 2005 
|February 27, 2005 - April 2, 2005    
|Total                                

In October 2002, the Company's Board of Directors authorized a plan to repurchase up to 10% of the outstanding Class A common stock.  Under this plan, the Company plans to purchase approximately 1.4 million shares of stock on the open market, subject to regulatory considerations, from time to time, depending on market conditions.  Through April 2, 2005, the Company had repurchased 1,118,300 shares under this plan for approximately $6.1 million at an average price per share of $5.44.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None

ITEM 5.  OTHER INFORMATION

None

ITEM 6.  EXHIBITS

Exhibit 31   Certifications Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

Exhibit 32   Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
(Subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code)





SIGNATURES

Pursuant to the requirement of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

|                    | A. T. CROSS COMPANY                                                                       
|------------------- | ------------------------------------------------------------------------------------------
|                    |                                                                                           
|Date:  May 16, 2005 | By:  DAVID G. WHALEN
David G. Whalen
Chief Executive Officer                              
|                    |                                                                                           
|Date:  May 16, 2005 | By:  KEVIN F. MAHONEY
Kevin F. Mahoney
Vice President, Finance and
Chief Financial Officer