|UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549                                                                                                                                                                                                                                                                                                                                                       
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|FORM 10-K                                                                                                                                                                                                                                                                                                                                                                                                                   
|ANNUAL REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934                                                                                                                                                                                                                                                                                                                                        
|For the fiscal year ended January 1, 2005                                                                                                                                                                                                                                                                                                                                                                                   
|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)                                                                                                                                                                                                                                                                                                                                              
|(401) 333-1200(Registrant's telephone number, including area code)                                                                                                                                                                                                                                                                                                                                                          
|                                                                                                                                                                                                                                                                                                                                                                                                                            
|Securities registered pursuant to Section 12(b) of the Act:                                                                                                                                                                                                                                                                                                                                                                 
|Title of each class                                                                                                                                                                                                                                                                                                                                                                                                         
|Class A Common Stock
 ($1 Par Value)                                                                                                                                                                                                                                                                                                                                                                                        
|Securities registered pursuant to Section 12(g) of the Act:None                                                                                                                                                                                                                                                                                                                                                             
|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.      Yes     X     No                                                                                                                                 
|                                                                                                                                                                                                                                                                                                                                                                                                                            
|Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [   ]                                                                                 
|Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).                                                                                                                                                                                                                                                                                                                
|Yes                                                                                                                                                                                                                                                                                                                                                                                                                         
|                                                                                                                                                                                                                                                                                                                                                                                                                            
|The aggregate market value of the registrant's voting and non-voting common stock held by non-affiliates of the registrant (without admitting that any person whose shares are not included in such calculation is an affiliate) computed by reference to the price at which the common stock was last sold as of the last business day of the registrant's most recently completed second fiscal quarter was $33.6 million.
|The number of shares outstanding of each of the registrant's classes of common stock as of  March 1, 2005:                                                                                                                                                                                                                                                                                                                  
|Class A common stock                                                                                                                                                                                                                                                                                                                                                                                                        
|Class B common stock                                                                                                                                                                                                                                                                                                                                                                                                        



DOCUMENTS INCORPORATED BY REFERENCE

PART I



|Item 1. | BUSINESS
|------- | --------

Business

Writing Instruments and AccessoriesWe manufacture and market fine quality writing instruments under the Cross® brand consisting of ball-point pens, fountain pens, selectip rolling ball pens, which accommodate various types of refills, and mechanical pencils.  We also manufacture and market a variety of refills for most of our product types.  In addition to Cross branded writing instruments, we design and market writing instruments sold under the PenatiaTM and Omni® by Cross brands and a line of writing instruments sold under the licensed name of Bill Blass®.  The Company is an Original Equipment Manufacturer ("OEM") of writing instruments.  In addition to writing instruments, we also design and market desk sets.  In 2003, we launched a line of business accessories, which we designed.  They include pad portfolios, personal digital assistant ("PDA") cases, business card cases, key rings, letter openers and money clips.  We also design and market a line of watches, primarily for the business gift market.  The Company periodically launches new products.

Our writing instruments are offered in a variety of styles and materials at various price points.  They are packaged and sold as individual units or in matching sets.  The majority of the Company's writing instrument sales occur at suggested retail price points between approximately $10 and $50.  We continue to be a market leader in the United States at these price points.  Products in this price range include: Classic® Century®, Ion®, Morph®, MicroPen, Cross Matrix®,Radiance, Solo®, and selected Century II and ATX® writing instruments.  The Cross Townsend®, VerveTM and Century II lines provide the Company a presence in the $55 to $300 price range.  The Penatia brand, which is not a "Cross" branded line of writing instruments, provides the Company a presence in the under $10 price range.  Watches are priced between $70 and $190, and business accessories are priced between $20 and $110.

The Company emphasizes styling, innovation, craftsmanship and quality in the design and production of all of its products.  All Cross branded writing instruments carry a full warranty of unlimited duration against mechanical failure.  Our watches are sold with a limited ten-year warranty, and business accessories are sold with a limited one-year warranty.

The Company's products are sold throughout the United States by our direct sales force and manufacturers' agents or representatives to approximately 6,200 retail and wholesale accounts.  Retail accounts include: gift stores, department stores, jewelers, stationery, office supply and pen specialty stores, mass merchandisers, catalogue showrooms, United States military post exchanges, service centers and central buying operations.  Our wholesale accounts distribute the Company's products to retail outlets that purchase in smaller quantities.  The Company's products are also sold to consumers in the United States, Canada and Hong Kong on the Company's web site: www.cross.com.  Advertising specialty representatives market the Company's writing instruments, accessories and watches in the United States to business accounts.  Typically, such products are engraved or carry the purchaser's name or emblem and are used for gifts, sales promotions, incentive purposes or advertising.

Sales of the Company's products outside the United States during 2004 were made to foreign distributors and retailers worldwide by the Company and its wholly-owned subsidiaries.

OpticalThe Company, through its wholly-owned subsidiary Costa Del Mar Sunglasses, Inc., designs, manufactures and markets premium, high-quality, polarized eyewear through its optical segment under the brand name Costa Del Mar®.  Offered in more than 35 styles and 16 lens options at suggested retail price points between approximately $100 and $300, our eyewear is sold by employee representatives and manufacturer's agents to approximately 3,000 retail accounts throughout the United States.  Retail accounts include optical and sunglass specialty shops, department stores and sporting goods retailers.  Costa Del Mar sunglasses are sold with a lifetime warranty against defects in materials or workmanship.

2

Raw Materials

The majority of component materials for the optical segment are imported from specialized manufacturers located in Europe and Japan.

To maintain the highest level of product quality, we rely on a limited number of domestic and foreign suppliers for certain raw materials and manufacturing technologies.  The Company may be adversely affected in the event that these suppliers cease operations or if pricing terms become less favorable.  The Company believes, but cannot be assured, that the raw materials currently supplied by these vendors could be obtained from other sources and that the manufacturing technologies could either be developed internally or that suitably similar technologies could be located.



Patents, Licenses and Trademarks

Seasonal Business

Costa Del Mar historically has generated its strongest sales in the first half of its fiscal year.

Working Capital Requirements

Customers

Backlog of Orders

Government Contracts

3

Competition

The sunglass market in the United States is estimated to be $1.2 billion at wholesale.  The Company's optical segment under the brand name Costa Del Mar competes in the premium-priced ($50+ retail) sunglass market segment, which is estimated to be from $800 million to $900 million at wholesale.  Several other sunglass companies also compete in the premium segment.  Costa Del Mar sunglasses are sold with a lifetime warranty against defects in materials or workmanship.

See also the "Risks and Uncertainties; Forward-Looking Statements" section of "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Item 7 of this Annual Report on Form 10-K.

Research and Development



Environment

Employees

International Operations and Export Sales

Availability of Securities and Exchange Commission Filings

4

Executive Officers of the Company

|NAME                 | AGE | TITLE | YEAR IN WHICHFIRST HELD OFFICE                               
|-------------------- | --- | ----- | -------------------------------------------------------------
|David G. Whalen      | (1) | 47    | President and Chief Executive Officer                        
|Kevin F. Mahoney     | (2) | 45    | Vice President, Finance and Chief Financial Officer          
|Gary S. Simpson      | (3) | 53    | Corporate Controller, Chief Accounting Officer               
|Tina C. Benik        | (4) | 45    | Vice President, Legal and Human Resources
Corporate Secretary
|Stephen A. Perreault | (5) | 57    | Vice President, Operations                                   
|Joseph V. Bassi      | (6) | 52    | Finance Director                                             
|Peter J. Canole      | (7) | 50    | Vice President, Global Sales                                 
|Charles S. Mellen    | (8) | 41    | Vice President, Global Marketing                             



|(1) | Prior to becoming President and Chief Executive Officer in 1999, David G. Whalen was President, North America of Ray-Ban Sun Optics, a division of the Luxottica Group S.p.A., from 1997 to 1999.                                                                                                               
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | Prior to becoming Vice President, Finance and Chief Financial Officer in 2005, Kevin F. Mahoney was Director, Corporate Development at the Raytheon Company from 2004 to 2005.  From 1984 to 2004, Mr. Mahoney was with Deloitte & Touche, LLP, most recently serving as Partner.                               
|(3) | Prior to becoming Corporate Controller in 1997, Gary S. Simpson was the Controller, Lincoln Operations from 1992 to 1997.                                                                                                                                                                                       
|(4) | Prior to becoming Vice President, Legal and Human Resources; Corporate Secretary in 2000, Tina C. Benik was Vice President, Legal, General Counsel and Corporate Secretary from 1993 to 2000.                                                                                                                   
|(5) | Prior to becoming Vice President, Operations in 1995, Stephen A. Perreault held various senior executive positions in jewelry, cosmetics, and gift manufacturing and distribution companies, including: Weingeroff Enterprises, Inc., Lantis Corporation, Swarovski Jewelry U.S. Ltd. and Avon Products, Inc.   
|(6) | Prior to becoming Finance Director in 1997, Joseph V. Bassi was Manager, Financial Planning from 1996 to 1997 and Manager, Budgeting and Financial Planning from 1987 to 1996.                                                                                                                                  
|(7) | Prior to becoming Vice President, Global Sales in 2004, Peter J. Canole was Vice President, International from 2003 to 2004, Vice President, Asia from 2001 to 2003 and Managing Director, Asia-Pacific from 2000 to 2001.  From 1998 to 2000, Mr. Canole was Director, Worldwide Travel Retail for Hasbro, Inc.
|(8) | Prior to becoming Vice President, Global Marketing in 2005, Charles S. Mellen was Vice President of Marketing at Tumi, Inc. from 1996 to 2004.                                                                                                                                                                  



|Item 2. | PROPERTIES
|------- | ----------

The Company currently owns and occupies approximately 269,000 square feet of manufacturing, warehouse and office space in Lincoln, Rhode Island.  This facility, which is well maintained and in good repair, is utilized in a manufacturing, distribution and administrative capacity.  The production capacity of this facility is sufficient to meet the Company's needs for the foreseeable future.

The Company leases administrative facilities and/or warehouse space for its operations in France, the United Kingdom, The Netherlands, Spain, Germany, Japan, Taiwan, Hong Kong, Singapore, Lincoln, Rhode Island, Boston, Massachusetts, Miami and Ormond Beach, Florida.  The Company also leases retail facilities in Cambridge and Newton, Massachusetts.

5

|Item 3. | LEGAL PROCEEDINGS
|------- | -----------------

On 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.  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.  Discovery concerning plaintiff's proposed substitute class representatives is ongoing.  The Company maintains that the claims are without merit and will continue to vigorously contest the litigation.

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 currently estimated at $5 million to $7 million.  No discovery has been taken to date.

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 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------

Not applicable.

6

PART II

|Item 5. | MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|------- | ------------------------------------------------------------------------------------------------------------

Market Information

| | 2004    |       | 2003 
| | ------- | ----- | -----
| | QUARTER | HIGH  | LOW  
| | First   | $7.00 | $6.25
| | Second  | $6.74 | $4.77
| | Third   | $5.55 | $5.06
| | Fourth  | $5.58 | $4.60

Dividend Information

Unregistered Sales of Securities

Issuer Purchases of Equity Securities

|                                     | TOTAL
NUMBER
OF SHARES PURCHASED | AVERAGE
PRICE PAIDPER SHARE | TOTAL NUMBER
OF SHARES
PURCHASED AS
PART OF PUBLICLY
ANNOUNCED PLANSOR PROGRAMS | MAXIMUM NUMBER
OF SHARES THAT
MAY YET BE
PURCHASED
UNDER THE PLANSOR PROGRAMS
|------------------------------------ | -------------------------------- | --------------------------- | ------------------------------------------------------------------------------- | -----------------------------------------------------------------------------
|October 3, 2004 - October 30, 2004   | 57,000                           |                             | $5.32                                                                           |                                                                              
|October 31, 2004 - November 27, 2004 | -                                |                             | -                                                                               |                                                                              
|November 28, 2004 - January 1, 2005  | 52,500                           |                             | $4.84                                                                           |                                                                              
|Total                                | 109,500                          |                             | $5.09                                                                           |                                                                              

On October 23, 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.  At January 1, 2005, the Company had repurchased 987,000 shares under this plan for approximately $5.4 million at an average price per share of $5.42.  In the fourth quarter of 2004, 109,500 shares were purchased for approximately $557,000 at an average price per share of $5.09.



|Item 6. | SELECTED FINANCIAL DATA
|------- | -----------------------



|Five-Year Summary | 2004 | 2003 | 2002 | 2001 | 2000
|----------------- | ---- | ---- | ---- | ---- | ----

OPERATIONS:

|Net Sales                                       | $ 129,480 |   | $ 126,365 |  | $ 118,226 |  | $ 124,356 |  | $ 131,363 |  
|----------------------------------------------- | --------- | - | --------- |  | --------- |  | --------- |  | --------- | -
|(Loss) Income Before Income Taxes               | ( 1,553   | ) | 2,218     |  | 6,687     |  | 2,538     |  | ( 6,913   | )
|Income Tax (Benefit) Provision                  | ( 698     | ) | 441       |  | 1,771     |  | 1,616     |  | 815       |  
|(Loss) Income from Continuing Operations        | ( 855     | ) | 1,777     |  | 4,915     |  | 922       |  | ( 7,728   | )
|Income (Loss) from Discontinued Operations, Net | -         |   | -         |  | -         |  | 58        |  | ( 371     | )
|Net (Loss) Income                               | ( 855     | ) | 1,777     |  | 4,915     |  | 980       |  | ( 8,099   | )

PER SHARE DATA:

|Basic and Diluted Net (Loss) Income Per Share: |                         |        |   |      |  |      |  |      |  |       
|---------------------------------------------- | ----------------------- | ------ | - | ---- |  | ---- |  | ---- |  | ------
|                                               | Continuing Operations   | ( 0.06 | ) | 0.12 |  | 0.31 |  | 0.06 |  | ( 0.47
|                                               | Discontinued Operations | -      |   | -    |  | -    |  | -    |  | ( 0.02
|                                               | Net (Loss) Income       | ( 0.06 | ) | 0.12 |  | 0.31 |  | 0.06 |  | ( 0.49

7

|                                          | 2004     | 2003 | 2002     | 2001 | 2000    
|----------------------------------------- | -------- | ---- | -------- | ---- | --------
|FINANCIAL POSITION:(THOUSANDS OF DOLLARS) |          |      |          |      |         
|Current Assets                            | $ 73,048 |      | $ 76,712 |      | $ 68,184
|Current Liabilities                       | 36,234   |      | 35,933   |      | 30,384  
|Working Capital                           | 36,814   |      | 40,779   |      | 37,800  
|Total Assets                              | 113,351  |      | 118,146  |      | 105,573 
|Long-Term Debt, Less Current Maturities   | 5,513    |      | 6,863    |      | -       
|Accrued Warranty Costs                    | 1,603    |      | 1,936    |      | 1,888   
|Shareholders' Equity                      | 70,002   |      | 73,415   |      | 73,301  



|Item 7. | MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

Results of Operations
Overview

The Company has been operating in a difficult economic environment in a mature and competitive category.  Fiscal 2004 represented the fourth consecutive year in which the Company's core writing instrument and accessory segment reported a decline in sales.  Several years ago, the Company challenged itself to build upon its unique attributes in order to develop a vibrant, diversified and modern company poised for sustainable growth and long-term profitability.  Such attributes include a strong brand name, 158-year heritage, reputation for quality and craftsmanship, global distribution network and strong balance sheet.  The Company established several strategic initiatives to build upon these attributes and overcome its challenges, including: becoming an innovative leader in the fine writing category, extending the Cross brand into new categories, developing avenues for diversification and streamlining its operating structure.

The Company is competing vigorously to build its position as the category leader in terms of product innovation, marketing and merchandising.  For the fifth consecutive year, approximately 20% of writing instrument and accessory revenue was derived from new products.  The Company defines new product sales as those sales generated in a product's first twenty-four months.  New products launched in 2004 included the Verve line; Cross Townsend line additions: Herringbone, Platinum Plated and Black Lacquer with Rhodium Plated appointments; Ion Metal new colors; Century II: Engelsberger, Art Deco and Kimono; additions to Cross's Penatia brand and licensed Bill Blass offerings as well as new watches and business accessories.  They represent the new generation of Cross - sleek, innovative design fused with traditional functionality and craftsmanship.  The Company has introduced marketing, packaging and point of purchase displays that reflect this image.

The Company's sales force is organized around three major geographic regions; the Americas, Asia and Europe, Middle East and Africa ("EMEA").  Within each of these regions, the Company uses a combination of direct sales force, manufacturers' representatives and distributors.  From mid-2003 and throughout 2004 the Company transitioned from using manufacturers' sales representatives to a direct sales force for its United States carriage trade retail business in order to improve sales results.  The Company believes this change has had positive results at accounts now served by this new direct sales force.

The execution of 2004 holiday product and marketing programs, developed with several of our national accounts in the United States, proved successful.  However, strict inventory controls at these national account customers, as well as slower sell through at non-holiday periods, had the result of significantly lower sales.  In 2004, the Company discontinued certain slower moving products and expects that a more focused product line, as well as lower price points on certain products now sourced overseas, will improve performance at these accounts.

Corporate gift sales to business and industry through our special markets division also declined in 2004 due to the continuing trend in this market toward lower priced writing instruments or away from the writing category altogether.  In 2005, the Company plans to focus on taking share from its competitors in this market with new products and compelling programs.

8

As global economies recover, we are benefiting from our international efforts as evidenced by broad based revenue growth in these markets.  We expect this positive momentum to continue into 2005.

The Cross brand has a strong awareness and, more importantly, consumers associate the Cross name with quality and style.  The strong awareness of our name and the positive attributes associated with our brand supported the extension of the Cross brand into related personal accessory categories.  Importantly, we wanted to move to categories that would allow us to further utilize our existing sourcing infrastructure and global distribution network.  Our priority for all of our brand extensions is to incorporate the quality, design and craftsmanship that consumers enjoy from Cross's fine writing instruments.  We have done this with our Cross branded accessories.  In 2004, under a licensing agreement with Sun Optics, the Company introduced a line of Cross branded precision reading glasses.  Four styles were introduced, each featuring a contemporary, rimless design and available in the six most popular diopter powers in the United States.  In addition to Cross Readers, the company introduced seventeen new styles to its watch collection featuring vivid colors, geometric shapes and larger faces and dials designed to bring the Cross brand to younger fashion-forward consumers.  The Company's accessories line, which currently includes items such as business card holders, money clips and day planners, will be expanded and improved upon in 2005.  In 2004, watches and business accessories comprised approximately 2% of WI&A sales.  We have developed a foothold in these categories and look forward to further strengthening our presence in 2005.

The 2003 acquisition of Costa Del Mar proved to be very successful.  Since the acquisition we have benefited from revenue diversification and top and bottom line growth.  In 2004, Costa Del Mar grew its business 18% on a full year comparable basis through new product introductions and increased distribution.  Costa Del Mar developed fifteen new products and launched nine, with the remaining six to be launched in early 2005.  Costa Del Mar upholds our commitment to delivering to our consumers exceptional product, innovation and quality.  Costa Del Mar also benefits from the strong optical business backgrounds of certain key members of the Cross senior management team.  The Company continues to look for appropriate acquisitions that will add to top and bottom line growth.

Our 'Cross into the Future' corporate restructuring program that we announced in July 2003, which involves streamlining our operations and sourcing certain products overseas, is designed to reduce our cost structure.  The funds we generate will be used to invest in growing our businesses while at the same time generating an appropriate level of profitability.  Our corporate reorganization program has two components: administrative and manufacturing.  On the administrative side, we have streamlined our North American non-manufacturing operations and shifted resources to our marketing and selling functions.  On the manufacturing side, as we are keenly aware that our consumers look to Cross for the highest-quality writing instruments in the world, our number one priority is and will always be maintaining our strict quality standards.  As such, our transition to an overseas sourcing model will be a very deliberate and gradual process.  The first products moved offshore during 2004.  Further outsourcing will be dependent on our complete satisfaction that all product meets the high-quality standards that consumers expect from Cross.  We believe these actions are necessary to preserve Cross's ability to remain a competitive, profitable company.  We look forward to our 'Cross into the Future' program continuing to provide a more efficient operating structure that will allow us to focus more intensely on building and growing our portfolio of market-leading branded accessories.  For an analysis of the corporate restructuring program, see Note D to the Company's consolidated financial statements in Item 8 of this Annual Report on Form 10-K.



Reconciliation of Generally Accepted Accounting Principles ("GAAP") and Comparable Basis (Non-GAAP) Net (Loss) Income and Net (Loss) Income Per Share

|(THOUSANDS OF DOLLARS, EXCEPT PER SHARE AMOUNTS) | FISCAL 2004                                  | FISCAL 2003
|------------------------------------------------ | -------------------------------------------- | -----------
|GAAP net (loss) income                           | $    ( 855                                   | )          
|Adjustments, net of tax:                         |                                              |            
|                                                 | Restructuring charges                        | 1,279      
|                                                 | Property tax settlement                      | ( 596      
|                                                 | Gain on disposition of asset held for sale   | -          
|                                                 | Comparable-Basis Net (Loss) Income           | $    ( 172 
|                                                 | Comparable-Basis Net (Loss) Income Per Share | $ ( 0.01   

These non-GAAP results are among the indicators management uses as a basis for evaluating financial performance as well as for forecasting future fiscal periods.  For these reasons, management believes that these non-GAAP measures can be useful to the reader of these financial statements and footnotes.  This presentation of non-GAAP information is not meant to be considered in isolation or as a substitute for net (loss) income and net (loss) income per share prepared in accordance with GAAP.

9

Comparison of Fiscal 2004 with Fiscal 2003

|(THOUSANDS OF DOLLARS)               | FISCAL 2004                    | FISCAL 2003 | PERCENTAGE CHANGE
|------------------------------------ | ------------------------------ | ----------- | -----------------
|Writing Instruments and Accessories: |                                |             |                  
|                                     | Americas                       | $   54,415  |                  
|                                     | Europe, Middle East and Africa | 38,401      |                  
|                                     | Asia                           | 18,486      |                  
|                                     | Other                          | 3,083       |                  
|                                     | Sub-total                      | 114,385     |                  
|Optical                              | 15,095                         |             | 8,932            
|                                     | Consolidated Net Sales         | $ 129,480   |                  

Writing instruments and accessories revenue in the Americas region declined by $7.2 million, or 11.7%.  This decline was primarily due to an 11.2% decline in domestic sales, as our national accounts division declined by 20% in 2004 compared to 2003.  Office superstore accounts, which are handled by the national accounts division, reduced their on hand inventory levels of Cross product by approximately 18% during the year.  In addition, sell through of the Company's products was down 13% year on year.

Business gift sales in the United States were 12% below 2003 as corporate demand for fine writing products declined due to competition from lower priced writing instrument products and other product categories.

Retail sales in the United States, consisting of sales to carriage trade customers and direct to consumer sales, primarily through the Company's web site, increased 2%.  Sales through the Company's web site, www.cross.com, increased 64%.  However, this was partially offset by a 4.5% decline in sales to carriage trade retailers.  Starting in mid-2003, the Company transitioned from manufacturers' sales representatives to a direct sales force.  The sales results for the east coast sales force, which transitioned mid-2003, increased 13% in 2004 compared to 2003.  Sales for the west coast, which transitioned early in 2004, was down 2% for the year, but showed improved results compared to 2003 for the second, third and fourth quarters.  The central/southern region, in the midst of transition, performed poorly as did military accounts.  The Company's manufacturers' sales representatives for collegiate accounts improved results by 26.5%.

The increase in sales in the EMEA region was largely due to the effects of foreign exchange as the weaker United States dollar versus the euro and pound sterling resulted in higher translated United States dollar sales.  Foreign exchange was favorable to EMEA sales results by approximately 8.7 percentage points as sales volume increased approximately 2% for the full year.  Sales to customers in our subsidiary markets in the United Kingdom, France, Germany and Ireland were up 18%, 28%, 8% and 13% respectively.

Asia revenue of $18.5 million increased 10.2% compared to fiscal 2003 and increased by approximately 6% excluding the favorable effects of foreign exchange.  Sales by our Hong Kong subsidiary increased 35% in 2004 as the Company launched a major effort in China to place Cross "shop-in-shops" in important stores in a number of large cities.

The Company's other sales consist of OEM sales of writing instruments and digital pens as well as its two retail test stores opened during 2004 in the greater Boston area.  OEM sales decreased 40% compared to fiscal 2003 largely the result of a decline in the sales of digital pens for tablet PC products.  Revenue from the Company's two retail test stores partially offset this decline.

The optical segment, which consists of the Company's Costa Del Mar subsidiary, increased revenue by 18% in fiscal 2004 compared to the comparable 2003 fiscal period.  This increase was due to a number of new product introductions made in 2004 along with expanded distribution on the west coast of the United States.

The following chart details gross profit margins for both the writing instruments and accessories segment as well as the consolidated gross profit margins:

|Gross Profit Margins: | FISCAL 2004                         | FISCAL 2003 | PERCENTAGE  POINT CHANGE
|--------------------- | ----------------------------------- | ----------- | ------------------------
|                      | Writing Instruments and Accessories | 48.4%       |                         
|                      | Consolidated                        | 48.9%       |                         

Writing instrument and accessory margins were adversely affected by additional inventory obsolescence reserves recorded in the fourth quarter of 2004 for certain slow-moving or discontinued products as the Company streamlined its product offering for 2005.  This higher provision for inventory obsolescence comprised 1.4 percentage points of the 2.7 percentage point decline in writing instruments and accessories gross margin.  The remaining decline was largely attributable to the highly competitive market conditions, which affected margins throughout 2004.  The optical segment's gross margin for fiscal 2004 had a slight, but favorable effect on the consolidated gross margin for the year.

10

Consolidated selling, general and administrative ("SG&A") expenses of approximately $57.4 million were $1.4 million, or 2.4%, higher than in 2003.  SG&A expenses were 44.3% of net sales in both 2004 and 2003.  SG&A expenses for WI&A of approximately $51.1 million were $0.8 million lower than fiscal 2003.  The effect of foreign exchange in the WI&A segment resulted in approximately $1.6 million of higher SG&A expenses, which was more than offset by savings resulting from the Company's restructuring program.  SG&A expenses for the optical segment were $6.3 million in fiscal 2004 and $4.1 million from the April 2003 acquisition date through January 3, 2004.

Service and distribution ("S&D") expenses of $3.5 million were $0.3 million higher than fiscal 2003 and are in line with the increase in revenue compared to fiscal 2003.

Research and development ("R&D") expenses of $1.8 million were $0.2 million lower than fiscal 2003.  This was due primarily to more WI&A segment R&D work being outsourced than performed in-house.  Offsetting this somewhat was an increase in R&D at the optical segment in support of the new product lines.

Restructuring charges of $2.3 million were recorded in the Company's WI&A segment in fiscal 2004 compared to $2.4 million in fiscal 2003.  These charges were related to the corporate restructuring program announced in July 2003.  As a result of the restructuring program, the Company expects to realize G&A savings of $4 million to $5 million annually, on a 2002 cost base, beginning in fiscal 2004.  For an analysis of the corporate restructuring program, see Note D to the Company's consolidated financial statements in Item 8 of this Annual Report on Form 10-K.

A $1.0 million gain on disposition of asset held for sale was recorded in fiscal 2003 as a result of the 2003 sale of the Company's former manufacturing and distribution facility in Ireland, which was closed in 2001.

Consolidated interest income in fiscal 2004 was $0.7 million compared to $0.5 million in 2003.  In 2004, the Company recorded $0.4 million of interest income on the property tax settlement with the Town of Lincoln, Rhode Island.  In 2003, the Company recorded $156,000 of interest income on the value added tax claim settlement with the Spanish government.  Excluding these one-time events, interest income in 2004 was 23% lower than 2003 due to the lower level of average invested funds on relatively flat average interest rates.

The following chart details the major components of other income and (expense):

|(THOUSANDS OF DOLLARS) | FISCAL 2004                           | FISCAL 2003 | CHANGE
|---------------------- | ------------------------------------- | ----------- | ------
|                       | Interest expense                      | $( 413      | )     
|                       | Unrealized loss on trading securities | ( 19        | )     
|                       | Other                                 | ( 160       | )     
|                       | Other Expense                         | $( 592      | )     

In fiscal 2004, the Company's effective tax rate was 45.0% compared to 19.9% in fiscal 2003.  The increase in 2004 over the Federal statutory rate was primarily related to the reduction in the reserve for potential income tax exposures.  In 2003, the rate was favorably affected by a benefit from foreign sourced income taxed at lower rates.  Excluding unusual items, the Company expects that the tax rate in future years will be comparable to the Federal statutory rate.  For an analysis of income taxes see Note K to the Company's consolidated financial statements in Item 8 of this Annual Report on Form 10-K.

As a result of the foregoing, the consolidated net loss in fiscal 2004 was $0.9 million ($0.06 net loss per share, basic and diluted) as compared to the fiscal 2003 net income of $1.8 million ($0.12 net income per share, basic and diluted).

Comparison of Fiscal 2003 with Fiscal 2002

The following chart details net sales performance by segment and operating unit:

|(THOUSANDS OF DOLLARS)               | FISCAL 2003                    | FISCAL 2002 | PERCENTAGE CHANGE
|------------------------------------ | ------------------------------ | ----------- | -----------------
|Writing Instruments and Accessories: |                                |             |                  
|                                     | Americas                       | $   61,653  |                  
|                                     | Europe, Middle East and Africa | 34,613      |                  
|                                     | Asia                           | 16,782      |                  
|                                     | OEM                            | 4,385       |                  
|                                     | Sub-total                      | 117,433     |                  
|Optical                              | 8,932                          |             | -                
|                                     | Consolidated Net Sales         | $ 126,365   |                  

11

Writing instrument and accessory revenues in the Americas region of $61.7 million declined $2.1 million, or 3.2%, compared to fiscal 2002.  Domestic writing instrument net sales of $51.8 million decreased $2.2 million, or 4%, while international Americas writing instrument net sales of $9.9 million were about flat compared to fiscal 2002.  Domestic writing instrument volume for the full year was adversely affected by continued weak economic conditions.  These adverse conditions affected both the retail, primarily carriage trade accounts, and business gift divisions, which were below 2002 sales levels by 4.1% and 4%, respectively.  This poor performance at retail was somewhat offset by improved performance at certain national accounts, where holiday programs put in place proved successful, and the mid-2003 establishment of a direct retail sales force on the east coast.

Writing instruments and accessory sales in the EMEA and Asia regions of $51.4, up 2.6% for the year, were favorably affected by foreign exchange as the weaker United States dollar versus the euro, yen and pound sterling resulted in higher translated United States dollar sales.  Foreign exchange was favorable to EMEA and Asia sales results by approximately 8.8 percentage points for the full year.

Writing instrument and accessory revenues in the EMEA region of $34.6 million increased $1 million, or 2.8%, compared to fiscal 2002.  Retail and business gift sales improved over the prior year by 0.7% and 4%, respectively, due entirely to the favorable effects of foreign exchange.  Excluding these favorable effects, EMEA revenues would have been down 8.4% year on year.  This decline is attributable to the poor economic conditions in this region and the direct effects of the war in the Middle East.

Writing instrument and accessory revenues in Asia of $16.8 million increased $0.3 million, or 2%, compared to fiscal 2002.  Business gift sales, which make up approximately 40% of the regions sales, were up 5% over fiscal 2002 while retail sales were essentially flat.  The effects of favorable foreign exchange added approximately 4 percentage points to the full year sales improvement.  The Asia region, which had been adversely affected by the outbreak of the SARS virus primarily during the first half of the year, improved 17.7% in the last six months of 2003 compared to the last six months of 2002.  This was due, in part, to pent up demand in the first half of fiscal 2003 and favorable foreign exchange, which comprised 3.6 percentage points of the sales increase.

OEM sales of writing instruments and digital pens of $4.4 million was essentially even with fiscal 2002.

Consolidated gross profit margins of 51.4% in fiscal 2003 were higher than fiscal 2002 by 0.1 percentage points:

|Gross Profit Margins: | FISCAL 2003                         | FISCAL 2002 | PERCENTAGE  POINT CHANGE
|--------------------- | ----------------------------------- | ----------- | ------------------------
|                      | Writing Instruments and Accessories | 51.1%       |                         
|                      | Consolidated                        | 51.4%       |                         

Writing instrument and accessory margins in fiscal 2003 were 51.1%, or 0.2 percentage points, less than fiscal 2002.  They were adversely affected by changes in product mix to lower margined writing instruments.  This unfavorable shift was somewhat offset by lower levels of manufacturing overhead and variances for the year.  The optical segment's gross margin for fiscal 2003 had a small but favorable effect on the consolidated gross margin for the year.

Consolidated SG&A expenses of approximately $56.0 million were $4 million, or 7.6%, higher than in fiscal 2002 and were 44.3% of net sales in fiscal 2003 compared to SG&A expenses of $52.1 million, or 44.0% of net sales, in fiscal 2002.  SG&A expenses for WI&A of approximately $51.9 million were about equal to fiscal 2002.  SG&A expenses for the optical segment of $4.1 million in fiscal 2003 were all incremental to fiscal 2002.  The effect of foreign exchange in the WI&A segment resulted in approximately $2.1 million of higher SG&A expenses, which was offset by savings resulting from the Company's restructuring program and expense reductions initiated prior to the implementation of the restructuring program in response to lower sales volume in the first half of 2003.

S&D expenses of $3.2 million were $2.6 million higher than fiscal 2002.  This increase was primarily due to an approximate $2.2 million favorable pre-tax adjustment to the Company's accrued warranty costs that was recorded in the fourth quarter of fiscal 2002.

R&D expenses of approximately $1.9 million were $0.2 million lower than fiscal 2002.  WI&A segment R&D expense was $1.9 million, $0.3 million, or 12.2%, lower than fiscal 2002, due to lower developmental expenditures for digital pen products.

Restructuring charges of $2.4 million were recorded in the Company's WI&A segment in fiscal 2003.  These charges were related to the corporate restructuring program announced in July 2003.  As a result of the restructuring program, the Company expects to realize SG&A savings of $4 million to $5 million annually beginning in fiscal 2004.  It is estimated that approximately $1 million of operating expense savings were realized in fiscal 2003.  For an analysis of the corporate restructuring program, see Note D to the Company's consolidated financial statements in Item 8 of this Annual Report on Form 10-K.

A $1 million gain on disposition of asset held for sale was recorded in fiscal 2003 as a result of the 2003 sale of the Company's former manufacturing and distribution facility in Ireland, which was closed in 2001.

12

There was no environmental remediation expense recorded in fiscal 2003 compared to the $0.2 million reduction recorded in fiscal 2002 due to a change in the estimated cost of environmental remediation for the Company's facility in Ireland.  This facility was sold in 2003 and the remaining approximate $0.5 million liability was reversed and included in the gain on disposition of asset held for sale as the purchaser of this facility assumed responsibility for its environmental remediation.

Interest and other (expense) income for fiscal 2003 was expense of $66,000 as compared to income of $0.7 million in fiscal 2002.  WI&A segment interest and other (expense) income was expense of $59,000 and optical segment interest and other (expense) income was expense of $7,000.

|(THOUSANDS OF DOLLARS)                           | FISCAL 2003                                  | FISCAL 2002 | CHANGE
|------------------------------------------------ | -------------------------------------------- | ----------- | ------
|                                                 | Interest Income                              | $  526      |       
|                                                 | Interest expense                             | ( 291       | )     
|                                                 | Unrealized (loss) gain on trading securities | ( 105       | )     
|                                                 | Other (expense) income                       | ( 196       | )     
|                                                 | Other (Expense) Income                       | ( 592       | )     
|Consolidated Interest and Other (Expense) Income | $  ( 66                                      | )           | $ 734 

Consolidated interest income in fiscal 2003 was $37,000, or 6.6%, lower than interest income in 2002 as interest rates and average invested funds were lower than the prior year, partially offset by $0.2 million of interest received in 2003 from the Spanish government for the settlement of a value added tax claim.  Other income (expense) was an expense of $0.6 million in 2003 compared to other income in 2002 of $0.2 million.  Other expense in 2003 included $0.3 million more interest expense compared to 2002 due to the additional level of borrowings and an unrealized loss on trading securities of $0.1 million compared to an unrealized gain of $0.1 million in 2002.

In fiscal 2003, the Company recorded an income tax provision of $0.4 million on approximately $2.2 million of income from continuing operations.  The effective tax rate was 19.9% as compared to 26.5% in fiscal 2002.  This decrease in tax rate was primarily due to a favorable shift in the mix of foreign and United States sourced income as well as higher than expected export tax benefits.  For an analysis of income taxes from continuing operations, see Note K to the Company's consolidated financial statements in Item 8 of this Annual Report on Form 10-K.

As a result of the foregoing, the consolidated net income in fiscal 2003 was $1.8 million ($0.12 net income per share, basic and diluted) as compared to the fiscal 2002 net income of $4.9 million ($0.31 net income per share, basic and diluted).



Liquidity and Capital Resources

The Company's cash balance of $15.5 million at the end of fiscal 2004 declined $0.7 million from the prior year, a result of many factors, the most significant of which are described in this section.

Accounts receivable decreased approximately $2.2 million from the prior year.  WI&A segment accounts receivable of $27.1 million declined approximately $3.5 million from the prior year while optical segment accounts receivable of $2.8 million increased by $1.3 million from a year ago.  The Company offers a dating program, primarily to its domestic retail writing instrument customers, whereby they may either delay payment on certain third and fourth quarter purchases until January of the next year or earn a greater discount if payment is made earlier.  The earlier start to this year's dating program as well as early payment by certain customers, some of which took advantage of the discount offered, was the primary cause of the lower accounts receivable balance for WI&A.  The increase in the optical segment accounts receivable was largely the result of the fourth quarter sales increase as Costa Del Mar launched a number of new products in 2004.

Total inventory of approximately $15.5 million decreased by $0.6 million compared to year end 2003.  WI&A segment inventory declined by $1.9 million, primarily due to the Company's restructuring program, as five warehouse locations in Europe were reduced to one at the United Kingdom subsidiary.  The increase in inventory at the optical segment was due largely to build up of inventory for several new product launches in the 2004 fourth quarter and fiscal 2005.

13

In fiscal 2004, approximately $3.0 million was paid as a result of a corporate restructuring program initiated in July 2003.  The amount paid since the inception of the program through the end of fiscal 2004 was $4.5 million.  The total cost of this restructuring program 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.  As a result of this reorganization program, the Company expects to realize general and administrative savings of approximately $4 million to $5 million annually, on a 2002 cost base, beginning in 2004 and, assuming the manufacturing plan is fully implemented, the Company expects to realize manufacturing cost savings of approximately $5 million to $7 million annually, on a 2002 cost base,

In February 2004, the Company and the Town of Lincoln, Rhode Island settled a dispute regarding the assessed value used to determine taxes on the Company's properties for the years 1994 through 2003.  The Company received credits of $473,000 in real estate taxes payable and a $610,000 cash payment.  The entire amount was realized in 2004.

The Company's working capital was $36.8 million at the end of fiscal 2004, a decrease of $4 million from fiscal 2003, and its current ratio at the end of fiscal 2004 and 2003 was 2.0:1 and 2.1:1, respectively.  Operating cash flow from operations was $6.2 million in fiscal 2004 compared to $2.1 million in fiscal 2003.  This increase was largely due to the effect of lower accounts receivable at the end of 2004 compared to the end of 2003.

Additions to property, plant and equipment were approximately $4.5 million in fiscal 2004 compared to $4.1 million in fiscal 2003.  In fiscal 2005, the Company expects capital expenditures to be somewhat higher than 2004 and more in line with 2002 levels of approximately $5.3 million.  Depreciation expense in 2005 is expected to approximate that of 2004.

On October 23, 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.  In 2004, the Company repurchased 312,500 shares for approximately $1.6 million at an average price per share of $5.27.  At January 1, 2005, the Company had repurchased 987,000 shares under this new plan for approximately $5.4 million at an average price per share of $5.42.

The Company maintains 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 approximately $6.5 million.  In the two fiscal years from 2003 through 2004, the Company has incurred approximately $4.8 million of restructuring charges.  There is also a restriction on the Company's ability to grant security interests in its assets.  Any amounts borrowed under this agreement are payable on demand.  Under this agreement, the Company has the option to borrow at either the bank's prime lending rate or at one percent per annum in excess of the London Interbank Offering Rate ("LIBOR").  The unused and available portion of the Company's $25 million unsecured line of credit was $22 million at January 1, 2005.

The Company will make a cash contribution of approximately $1.8 million to its defined benefit retirement plan in 2005.

The Company expects fiscal 2005 research and development expenses to be about equal to fiscal 2004.

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 the end of fiscal 2004, cash available for domestic operations amounted to approximately $4.1 million, and cash held offshore for international operations amounted to approximately $11.4 million.  At the end of fiscal 1999, the Company determined that approximately $15 million in undistributed foreign earnings were 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 January 1, 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 fiscal 2004.

14

Contractual Obligations and Commercial Commitments

|(THOUSANDS OF DOLLARS)    |  | TOTAL         | LESS THAN 1 YEAR | 1 TO 3 YEARS | 3 TO 5 YEARS | MORE THAN 5 YEARS
|------------------------- |  | ------------- | ---------------- | ------------ | ------------ | -----------------
|Long-Term Debt            |  | $       6,863 |                  | $     1,350  |              | $    5,513       
|Capital Lease Obligations |  | 65            |                  | 65           |              | -                
|Operating Leases          |  | 4,553         |                  | 1,857        |              | 2,252            
|Purchase Obligations      |  | 128           |                  | 128          |              | -                
|Pension Plan Obligations  |  | 1,819         |                  | 1,819        |              | -                
|Total                     |  | $ 13,428      |                  | $ 5,219      |              | $ 7,765          

Off Balance Sheet Arrangements



New Accounting Pronouncements

Impact of Inflation and Changing Prices

The Company normally enters into foreign currency exchange contracts to economically hedge that portion of its net financial position exposed to foreign currency fluctuations.

The Company has adopted accounting practices that tend to reflect current costs in its consolidated statements of income.  A portion of total inventories at the end of fiscal years 2004, 2003 and 2002 was accounted for using the last-in, first-out ("LIFO") valuation method.  Normally under this method, the cost of goods sold reported in the financial statements approximates current costs, thus reducing distortions in reported income, due to the effect of changing prices.

Critical Accounting Policies

Revenue recognition requires estimates of product returns, term discounts and rebates at the time revenue is recognized.  These estimates are based on historical experience.  Should these estimates change, there could be a material effect on revenue recognized.

Inventory is valued at the lower of cost or market value, requiring management to establish inventory reserves based upon estimated selling prices for the Company's product.  Should these estimates change, there could be a material effect on inventory reserves.

Allowances for doubtful accounts receivable require management to estimate the collectability of accounts receivable.  Should these estimates change, there could be a material effect on allowances for doubtful accounts.

The Company's Cross branded writing instruments are sold with a full warranty of unlimited duration against mechanical failure.  In establishing the accrual for warranty costs, management analyzes trends, measured over a period of several years, of several factors that impact the Company's cost to service the warranty.  The most significant factors include: the operating costs of the service department, writing instrument unit sales, the number of units that are returned for warranty repair and the cost of product repairs.  The estimates affecting the warranty reserve are updated annually.  In 2002, there was a significant adjustment that lowered the reserve by approximately $2.2 million.

The Company's pension benefits are calculated using actuarial concepts, within the framework of Statement of Financial Accounting Standard ("SFAS") No. 87 "Employer's Accounting for Pensions."  Two critical assumptions, the discount rate and the expected return on plan assets, are important elements of expense and liability measurement.

15

We evaluate these critical assumptions annually.  Other assumptions involve demographic factors such as retirement, mortality, turnover and rate of compensation increases.  The discount rate enables us to state expected future cash flow as a present value on the measurement date.  The guideline for setting this rate is a high-quality long-term corporate bond rate.  A lower discount rate increases the present value of benefit obligations and increases pension expense.  We reduced our discount rate to 5.85 % in 2004 from 6.25% in 2003 to reflect market interest rate conditions.  To determine the expected long-term rate of return on the plan assets, we consider the current and expected asset allocation, as well as historical and expected returns on each plan asset class.  A lower expected rate of return on pension plan assets will increase pension expense.  Our long-term expected return on plan assets was 8.25% and 8.5% in 2004 and 2003, respectively.

The Company tests goodwill for impairment at least annually.  The Company completed its impairment testing as of November 29, 2004 and determined that goodwill was not impaired.  Management's estimates of fair values, projections of future cash flows and other factors are significant factors in testing goodwill for impairment.  If these estimates or projections change in the future, the Company may be required to record an impairment charge.

Management believes that the degree to which actual results differ from these estimates could have a material effect on the Company's consolidated financial position or results of operations.

For additional information regarding management's estimates, see the "Risks and Uncertainties; Forward-Looking Statements" section of "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Item 7 of this Annual Report on Form 10-K.

Risks and Uncertainties; Forward-Looking Statements

The following section describes certain of the more prominent risks and uncertainties inherent in the Company's operations.  However, this section does not intend to discuss all possible risks and uncertainties to which the Company is subjected, nor can it be assumed necessarily that there are no other risks and uncertainties that may be more significant to the Company.  The Company undertakes no obligation to correct or update any forward-looking statements or statements of risk related thereto for any reason.

New Products:

Dependence on Certain Suppliers:

Sensitivity to Economic Conditions:

Dependence on Certain Accounts:

16

Extension of the Cross Brand Beyond Writing Instruments:

Streamlining Operations:

Diversification of Business:



|Item 7A. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|-------- | ----------------------------------------------------------

The Company is exposed to changes in interest rates and foreign currency exchange, primarily in its investments, line of credit and foreign currency transactions.

The Company's short-term investment portfolio consists primarily of high-grade investments, with the majority maturing in less than five years.  A hypothetical 10% adverse change in current average interest rates for these investments would not have a material impact on the Company's pre-tax earnings.

The Company maintains a $25 million unsecured line of credit with a bank.  Any amounts borrowed under this agreement are payable on demand.  Under this agreement, the Company has the option to borrow at either the bank's prime lending rate or at one percent per annum in excess of LIBOR.  The Company believes that changes in interest rates would not be material to its operations, due to its level of borrowings.

There was $3 million and $3.2 million outstanding under the Company's line of credit at January 1, 2005 and January 3, 2004, respectively.

The Company entered into an interest rate swap agreement that effectively fixes the interest rate on its long-term debt at 4.15% per annum.

The Company's foreign exchange exposure is generated primarily from its international operating subsidiaries.  The Company seeks to minimize the impact of foreign currency fluctuations by hedging certain foreign currency denominated balance sheet positions with foreign currency forward exchange contracts and/or options.  Most of these contracts are short-term, generally expire in one to three months and do not subject the Company to material market risk.  The Company does not enter into foreign currency exchange transactions for speculative purposes.





|Item 8. | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|------- | -------------------------------------------

|INDEX                                                                                                                
|---------------------------------------------------------------------------------------------------------------------
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|Report of Independent Registered Public Accounting Firm..............................................................
|                                                                                                                     
|Consolidated Financial Statements of the A.T. Cross Company:                                                         
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     
|                                                                                                                     

17

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders of
A.T. Cross Company
Lincoln, Rhode Island

We have audited the accompanying consolidated balance sheets of A.T. Cross Company and subsidiaries (the "Company") as of January 1, 2005 and January 3, 2004, and the related statements of operations, comprehensive income, shareholders' equity, and cash flows for each of the three years in the period ended January 1, 2005.  Our audits also included the financial statement schedule listed at Item 15C.  These financial statements and financial statement schedule are the responsibility of the Company's management.  Our responsibility is to express an opinion on the financial statements and financial statement schedule based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.  An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting.  Accordingly, we express no such opinion.  An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of the Company as of January 1, 2005 and January 3, 2004, and the results of its operations and its cash flows for each of the three years in the period ended January 1, 2005, in conformity with accounting principles generally accepted in the United States of America.  Also, in our opinion, such financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

DELOITTE & TOUCHE LLP

Boston, Massachusetts
March 10, 2005

18

CONSOLIDATED BALANCE SHEETS
A.T. CROSS COMPANY & SUBSIDIARIES

|                                                |                                                               | JANUARY 1, 2005                                                    | JANUARY 3, 2004                                                    |           
|----------------------------------------------- | ------------------------------------------------------------- | ------------------------------------------------------------------ | ------------------------------------------------------------------ | ----------
|ASSETS                                          |                                                               |                                                                    |                                                                    |           
|                                                | Current Assets                                                |                                                                    |                                                                    |           
|                                                | Cash and cash equivalents                                     |                                                                    | $   10,433,809                                                     |           
|                                                | Short-term investments                                        |                                                                    | 5,067,993                                                          |           
|                                                | Accounts receivable, less allowances for doubtful accounts of |                                                                    |                                                                    |           
|                                                |                                                               | $1,179,000 in 2004 and $1,234,000 in 2003                          |                                                                    | 29,986,283
|                                                | Inventories                                                   |                                                                    |                                                                    |           
|                                                |                                                               | Finished goods                                                     |                                                                    | 7,838,912 
|                                                |                                                               | Work in process                                                    |                                                                    | 4,141,240 
|                                                |                                                               | Raw materials                                                      |                                                                    | 3,527,457 
|                                                |                                                               |                                                                    |                                                                    |           
|                                                | Deferred income taxes                                         |                                                                    | 5,420,780                                                          |           
|                                                | Other current assets                                          |                                                                    | 6,631,795                                                          |           
|                                                |                                                               |                                                                    | Total Current Assets                                               |           
|                                                | Property, Plant and Equipment                                 |                                                                    |                                                                    |           
|                                                | Land and land improvements                                    |                                                                    | 1,201,732                                                          |           
|                                                | Buildings                                                     |                                                                    | 16,635,130                                                         |           
|                                                | Machinery and equipment                                       |                                                                    | 111,102,105                                                        |           
|                                                |                                                               |                                                                    |                                                                    |           
|                                                | Less allowances for depreciation                              |                                                                    | 105,199,435                                                        |           
|                                                |                                                               |                                                                    | Net Property, Plant and Equipment                                  |           
|                                                | Goodwill                                                      |                                                                    | 7,288,014                                                          |           
|                                                | Intangibles, Net                                              |                                                                    | 4,935,570                                                          |           
|                                                | Deferred Income Taxes                                         |                                                                    | 3,823,049                                                          |           
|                                                | Other Assets                                                  |                                                                    | 516,407                                                            |           
|                                                |                                                               |                                                                    | Total Assets                                                       |           
|LIABILITIES AND SHAREHOLDERS' EQUITY            |                                                               |                                                                    |                                                                    |           
|                                                | Current Liabilities                                           |                                                                    |                                                                    |           
|                                                | Line of credit                                                |                                                                    | $      3,000,000                                                   |           
|                                                | Current maturities of long-term debt                          |                                                                    | 1,350,000                                                          |           
|                                                | Accounts payable                                              |                                                                    | 5,081,783                                                          |           
|                                                | Accrued compensation and related taxes                        |                                                                    | 4,171,714                                                          |           
|                                                | Accrued expenses and other liabilities                        |                                                                    | 12,305,213                                                         |           
|                                                | Retirement plan obligations                                   |                                                                    | 10,019,740                                                         |           
|                                                | Restructuring liabilities                                     |                                                                    | 288,853                                                            |           
|                                                | Income taxes payable                                          |                                                                    | 16,301                                                             |           
|                                                |                                                               |                                                                    | Total Current Liabilities                                          |           
|                                                | Long-Term Debt, Less Current Maturities                       |                                                                    | 5,512,500                                                          |           
|                                                | Accrued Warranty Costs                                        |                                                                    | 1,602,844                                                          |           
|                                                | Commitments and Contingencies (Note M)                        |                                                                    | -                                                                  |           
|                                                | Shareholders' Equity                                          |                                                                    |                                                                    |           
|                                                | Common stock, par value $1 per share:                         |                                                                    |                                                                    |           
|                                                |                                                               | Class A-authorized 40,000,000 shares, 16,347,082 shares issued and |                                                                    |           
|                                                |                                                               |                                                                    | 13,174,034 shares outstanding at January 1, 2005, and 16,077,177   |           
|                                                |                                                               |                                                                    | shares issued and 13,216,629 shares outstanding at January 3, 2004 | 16,347,082
|                                                |                                                               | Class B-authorized 4,000,000 shares, 1,804,800 shares issued and   |                                                                    |           
|                                                |                                                               |                                                                    | outstanding at January 1, 2005 and January 3, 2004                 | 1,804,800 
|                                                | Additional paid-in capital                                    |                                                                    | 17,142,209                                                         |           
|                                                | Unearned stock-based compensation                             |                                                                    | ( 791,774                                                          | )         
|                                                | Retained earnings                                             |                                                                    | 62,691,947                                                         |           
|                                                | Accumulated other comprehensive loss                          |                                                                    | ( 2,039,060                                                        | )         
|                                                |                                                               |                                                                    |                                                                    |           
|                                                | Treasury stock, at cost, 3,173,048 shares in 2004 and         |                                                                    |                                                                    |           
|                                                |                                                               | 2,860,548 shares in 2003                                           | ( 25,153,311                                                       | )         
|                                                |                                                               |                                                                    | Total Shareholders' Equity                                         |           
|                                                |                                                               |                                                                    | Total Liabilities and Shareholders' Equity                         |           
|                                               
|See notes to consolidated financial statements.

19

CONSOLIDATED STATEMENTS OF OPERATIONS
A.T. CROSS COMPANY & SUBSIDIARIES

|                                                   |                                                     | YEARS ENDED    
|-------------------------------------------------- | --------------------------------------------------- | ---------------
|                                                   |                                                     | JANUARY 1, 2005
|                                                   |                                                     |                
|Net sales                                          | $ 129,480,298                                       |                
|Cost of goods sold                                 |                                                     | 66,114,751     
|                                                   | Gross Profit                                        |                
|                                                   |                                                     |                
|Selling, general and administrative expenses       | 57,368,038                                          |                
|Service and distribution costs                     |                                                     | 3,542,760      
|Research and development expenses                  |                                                     | 1,780,326      
|Restructuring charges                              | 2,323,673                                           |                
|Gain on disposition of asset held for sale         |                                                     | -              
|Environmental remediation                          |                                                     | -              
|                                                   | Operating (Loss) Income                             |                
|Interest and other income (expense), net           |                                                     | 95,683         
|(Loss) Income from Operations, Before Income Taxes |                                                     | ( 1,553,567    
|Income tax (benefit) provision                     |                                                     | ( 698,460      
|                                                   | Net (Loss) Income                                   |                
|                                                   |                                                     |                
|Basic and Diluted Net (Loss) Income Per Share:     |                                                     |                
|                                                   | Net (Loss) Income Per Share                         |                
|                                                   |                                                     |                
|Weighted Average Shares Outstanding:               |                                                     |                
|                                                   | Denominator for Basic Net (Loss) Income Per Share   |                
|Effect of Dilutive Securities:                     |                                                     |                
|                                                   | Common stock equivalents                            |                
|                                                   | Denominator for Diluted Net (Loss) Income Per Share |                

|(A) | 106,254 incremental shares related to options or restricted stocks granted are not included due to the net loss since the effects of such shares would be anti-dilutive.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                |                                                          | YEARS ENDED     
|----------------------------------------------- | -------------------------------------------------------- | ----------------
|                                                |                                                          | JANUARY 1, 2005 
|                                                |                                                          |                 
|Net (Loss) Income                               |                                                          | $      ( 855,107
|Other Comprehensive (Loss) Income, Net of Tax:  |                                                          |                 
|                                                | Foreign currency translation adjustments                 |                 
|                                                | Unrealized gain (loss) on interest rate swap, net of tax |                 
|                                                | provision (benefit) of $38,038 and ($32,503)             |                 
|                                                | Minimum pension liability adjustment, net of tax         |                 
|                                                | (benefit) provision of ($979,391), ($2,263) and $5,227   | ( 2,089,820     
|                                                | Comprehensive (Loss) Income                              |                 
|                                               
|See notes to consolidated financial statements.

20

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
A.T. CROSS COMPANY & SUBSIDIARIES

|                                                | COMMON STOCK                                  |            | ACCUMULATED |         |              |              
|----------------------------------------------- | --------------------------------------------- | ---------- | ----------- | ------- | ------------ | -------------
|                                                | SHARES & DOLLAR AMOUNT                        | ADDITIONAL | UNEARNED    |         | OTHER        |              
|                                                | AT $1 PAR VALUE                               | PAID-IN    | STOCK-BASED |         | RETAINED     | COMPREHENSIVE
|                                                | CLASS A                                       | CLASS B    |             | CAPITAL | COMPENSATION | EARNINGS     
|                                                |                                               |            |             |         |              |              
|Balances at December 29, 2001                   | $15,967,549                                   |            | $1,804,800  |         | $15,481,165  |              
|                                                | Purchase of treasury stock                    |            |             |         |              |              
|                                                | Stock option activity                         | 37,035     |             |         |              | 163,839      
|                                                | Stock purchase plan                           | 4,625      |             |         |              | 25,395       
|                                                | Non-cash compensation                         |            |             |         |              | 17,811       
|                                                | Amortization of unearned                      |            |             |         |              |              
|                                                | stock-based compensation                      |            |             |         |              |              
|                                                | Foreign currency translation adjustments      |            |             |         |              |              
|                                                | Minimum pension liability adjustment          |            |             |         |              |              
|                                                | Net income                                    |            |             |         |              |              
|Balances at December 28, 2002                   | 16,009,209                                    |            | 1,804,800   |         | 15,688,210   |              
|                                                | Purchase of treasury stock                    |            |             |         |              |              
|                                                | Grant of restricted stock for future services | 50,000     |             |         |              | 212,500      
|                                                | Stock option activity                         | 12,600     |             |         |              | 51,581       
|                                                | Stock purchase plan                           | 5,368      |             |         |              | 22,289       
|                                                | Amortization of unearned                      |            |             |         |              |              
|                                                | stock-based compensation                      |            |             |         |              |              
|                                                | Foreign currency translation adjustments      |            |             |         |              |              
|                                                | Unrealized loss on interest rate swap         |            |             |         |              |              
|                                                | Minimum pension liability adjustment          |            |             |         |              |              
|                                                | Net income                                    |            |             |         |              |              
|Balances at January 3, 2004                     | 16,077,177                                    |            | 1,804,800   |         | 15,974,580   |              
|                                                | Purchase of treasury stock                    |            |             |         |              |              
|                                                | Grant of restricted stock for future services | 152,900    |             |         |              | 669,476      
|                                                | Stock option activity                         | 99,810     |             |         |              | 412,424      
|                                                | Stock purchase plan                           | 2,238      |             |         |              | 11,494       
|                                                | Non-cash stock-based compensation             | 14,957     |             |         |              | 74,235       
|                                                | Amortization of unearned                      |            |             |         |              |              
|                                                | stock-based compensation                      |            |             |         |              |              
|                                                | Foreign currency translation adjustments      |            |             |         |              |              
|                                                | Unrealized gain on interest rate swap         |            |             |         |              |              
|                                                | Minimum pension liability adjustment          |            |             |         |              |              
|                                                | Net loss                                      |            |             |         |              |              
|Balances at January 1, 2005                     | $16,347,082                                   |            | $1,804,800  |         | $17,142,209  |              
|                                                |                                               |            |             |         |              |              
|See notes to consolidated financial statements.

21

CONSOLIDATED STATEMENTS OF CASH FLOWS
A.T. CROSS COMPANY & SUBSIDIARIES

|                                                    |                                                              | YEARS ENDED                                             
|--------------------------------------------------- | ------------------------------------------------------------ | --------------------------------------------------------
|CASH PROVIDED BY (USED IN):                         | JANUARY 1, 2005                                              | JANUARY 3, 2004                                         
|                                                    | Operating Activities:                                        |                                                         
|                                                    |                                                              | Net (Loss) income from operations                       
|                                                    |                                                              | Adjustments to reconcile net (loss) income from         
|                                                    |                                                              | operations to net cash provided by operating activities:
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              | Changes in operating assets and liabilities:            
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              | Warranty costs paid                                     
|                                                    |                                                              | Restructuring charges paid                              
|                                                    |                                                              | Foreign currency transaction (gain) loss                
|                                                    |                                                              | Net Cash Provided by Operating Activities               
|                                                    |                                                              |                                                         
|                                                    | Investing Activities:                                        |                                                         
|                                                    |                                                              | Acquisition of Costa Del Mar, net of cash acquired      
|                                                    |                                                              | Additions to property, plant and equipment              
|                                                    |                                                              | Purchases of short-term investments                     
|                                                    |                                                              | Sales or maturities of short-term investments           
|                                                    |                                                              | Proceeds from disposition of asset held for sale        
|                                                    |                                                              | Net Cash Used in Investing Activities                   
|                                                    |                                                              |                                                         
|                                                    | Financing Activities:                                        |                                                         
|                                                    |                                                              | Proceeds from issuance of long-term debt                
|                                                    |                                                              | Repayment of long-term debt                             
|                                                    |                                                              | Line of credit proceeds and repayments, net             
|                                                    |                                                              | Proceeds from sale of Class A common stock              
|                                                    |                                                              | Purchase of treasury stock                              
|Net Cash (Used in) Provided by Financing Activities |                                                              | ( 2,626,217                                             
|                                                    |                                                              |                                                         
|                                                    | Effect of exchange rate changes on cash and cash equivalents | 255,491                                                 
|                                                    | Increase (Decrease) in Cash and Cash Equivalents             |                                                         
|                                                    | Cash and cash equivalents at beginning of year               |                                                         
|                                                    |                                                              |                                                         
|                                                    |                                                              |                                                         
|SUPPLEMENTAL INFORMATION:                           |                                                              |                                                         
|                                                    | Non-cash financing activities:                               |                                                         
|                                                    | Conversion of a portion of outstanding line of credit        |                                                         
|                                                    |                                                              | to term note                                            
|                                                    | Income taxes paid (refunded), net                            | 880,000                                                 
|                                                    | Interest paid                                                | 407,000                                                 
|See notes to consolidated financial statements.     |                                                              |                                                         

22

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
A.T. CROSS COMPANY & SUBSIDIARIES
JANUARY 1, 2005

NOTE A - SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation:

Accounting for Estimates:

Revenue Recognition:

Industry Segments and Nature of Operations:

The Company's WI&A segment designs, manufactures and markets writing instruments, business accessories and watches throughout the world and is an OEM of writing instruments and of digital pens that are used with Tablet PCs.  Writing instrument products are sold under the Cross brand as well as the Penatia and Omni by Cross brands and under the licensed name Bill Blass.  They include ball-point pens, fountain pens, selectip rolling ball pens, mechanical pencils and writing instrument accessories such as refills and desk sets.

The Company's optical segment designs, manufactures and markets sunglasses throughout the United States under the Costa Del Mar brand.

The accounting policies of the Company's segment(s) are described in this summary of significant accounting policies.  The Company evaluates segment performance based upon the profit or loss from operations before income taxes.  The Company's reportable segments are strategic business units that offer different product lines.  They are managed separately, as each unit requires different technologies and marketing strategies.

Cash Equivalents and Short-Term Investments:

Marketable Equity Securities:

Inventories:

Property, Plant and Equipment, and Related Depreciation:

| | Buildings and Building Additions                       | 39      |  | Years
| | ------------------------------------------------------ | ------- |  | -----
| | Building & Land Improvements, and Furniture & Fixtures | 8 to 10 |  | Years
| | Machinery & Equipment                                  | 5 to 8  |  | Years
| | Leasehold Improvements                                 | 4 to 7  |  | Years
| | Vehicles, Tooling and Desktop PCs                      | 3 to 4  |  | Years

23

Derivatives:

The Company also uses an interest rate swap to manage its exposure to changing interest rates that result from variable rate debt.  This swap effectively fixes the interest rate on the Company's five-year term note at 4.15%.

Realized and unrealized gains and losses on contracts intended to hedge specific foreign currency transactions or commitments, if any, that qualify for hedge accounting are deferred and recorded as a component of accumulated other comprehensive income (loss) and accounted for as part of the transaction.  Contracts are recorded at fair value on the balance sheet as a component of other current assets or accrued expenses and other liabilities.

Marketing Support Costs:

Warranty Costs:

|                                           |                                                | YEARS ENDED    
|------------------------------------------ | ---------------------------------------------- | ---------------
|(THOUSANDS OF DOLLARS)                     | JANUARY 1, 2005                                | JANUARY 3, 2004
|Accrued Warranty Costs - Beginning of Year | $ 2,424                                        |                
|                                           | Warranty costs paid                            | ( 461          
|                                           | Warranty costs accrued                         | 554            
|                                           | Impact of changes in estimates and assumptions | ( 379          
|                                           | Warranty liabilities assumed                   | -              
|                                           | Accrued Warranty Costs - End of Year           | $ 2,138        

Stock-Based Compensation:

|                                                 |                                                   | YEARS ENDED    
|------------------------------------------------ | ------------------------------------------------- | ---------------
|(THOUSANDS OF DOLLARS, EXCEPT PER SHARE AMOUNTS) | JANUARY 1, 2005                                   | JANUARY 3, 2004
|Net (loss) income, as reported                   | $    ( 855                                        | )              
|Deduct:  Total stock-based employee compensation |                                                   |                
|                                                 | expense as determined under the fair value based  |                
|                                                 | method for all awards, net of related tax effects | ( 287          
|Pro Forma Net (Loss) Income                      | $ ( 1,142                                         | )              
|Net (Loss) Income Per Share:                     |                                                   |                
|                                                 | Basic and diluted - as reported                   | $( 0.06        
|                                                 | Basic and diluted - pro forma                     | $( 0.08        

24

Basic and Diluted Net (Loss) Income Per Share:

Long-Lived Assets:

Goodwill and Other Intangible Assets:

Reclassifications:

New Accounting Pronouncements:

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).  SFAS No. 123R is effective for the first interim or annual reporting period that begins after June 15, 2005.  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 B - INVENTORIES

Domestic writing instrument inventories, approximating $7.8 million and $8.5 million at January 1, 2005 and January 3, 2004, respectively, are priced at the lower of LIFO cost or market.  The remaining inventories are priced at the lower of FIFO cost or market.  If the FIFO method of inventory valuation had been used for those inventories priced using the LIFO method, inventories would have been approximately $8.8 million and $8.7 million higher than reported at January 1, 2005 and January 3, 2004, respectively.  During fiscal 2004, inventory quantities were reduced resulting in a liquidation of LIFO inventory quantities carried at higher costs prevailing in prior years as compared with the cost of current purchases.  The effect of this liquidation did not have a material impact on the net loss.

25

NOTE C - GOODWILL AND OTHER INTANGIBLE ASSETS

At January 1, 2005 and January 3, 2004, the carrying values of goodwill were approximately $7.3 million and $7.4 million, respectively. Costa Del Mar goodwill was reduced by $120,000 in 2004 due to an adjustment of the original purchase price as certain liabilities were restated.  Other intangibles consisted of the following:

|(THOUSANDS OF DOLLARS)       | JANUARY 1, 2005      |                         | JANUARY 3, 2004     
|---------------------------- | -------------------- | ----------------------- | --------------------
|                             | GROSS
CARRYINGAMOUNT | ACCUMULATEDAMORTIZATION | OTHER
INTANGIBLESNET
|Amortized:                   |                      |                         |                     
|                             | Trademarks           | $   7,727               |                     
|                             | Patents              | 2,615                   |                     
|                             |                      | $ 10,342                |                     
|Not Amortized:               |                      |                         |                     
|                             | Trade name           |                         |                     
|Total Other Intangibles, Net |                      |                         |                     

The Company amortizes patents and trademarks over an average five-year life.  Amortization expense was approximately $679,000, $594,000 and $537,000 for fiscal years 2004, 2003 and 2002, respectively.  The estimated future amortization expense for other intangibles remaining as of January 1, 2005 is as follows:

|(THOUSANDS OF DOLLARS) | 2005  | 2006 | 2007  | 2008
|---------------------- | ----- | ---- | ----- | ----
|                       | $ 620 |      | $ 516 |     



NOTE D - RESTRUCTURING CHARGES

In 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 the 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 by 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 that will be incurred 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 December 28, 2002 | $          -                   |                          | $         -
|                              | Restructuring charges incurred | 1,997                    |            
|                              | Cash payments                  | ( 1,221                  | )          
|                              | Foreign exchange effects       | 32                       |            
|Balances at January 3, 2004   | 808                            |                          | 105        
|                              | Restructuring charges incurred | 1,726                    |            
|                              | Cash payments                  | ( 2,258                  | )          
|                              | Foreign exchange effects       | ( 9                      | )          
|Balances at January 1, 2005   | $   267                        |                          | $  22      

In 2000, the Company's Board of Directors approved a plan to restructure the Company's domestic and international writing instrument operations.  As a result, the Company recorded pre-tax restructuring expenses of approximately $19.9 million in fiscal 2000 in the WI&A segment.  As part of this restructuring plan, the Company consolidated all writing instrument manufacturing and distribution at its headquarters in Lincoln, Rhode Island, closed its Irish facility and reorganized its European operations.  There was no change to the total estimated cost in 2002 and 2003.  In fiscal 2004, the final obligation of this restructuring plan was paid.  The total cash portion of this restructuring plan was approximately $15.5 million.

26

The following is a tabular presentation of the restructuring liabilities:

|(THOUSANDS OF DOLLARS)        | SEVERANCE &RELATED EXPENSES                | PROFESSIONALFEES & OTHER | CONTRACTUALOBLIGATIONS | TOTAL
|----------------------------- | ------------------------------------------ | ------------------------ | ---------------------- | -----
|Balances at December 29, 2001 | $    947                                   |                          | $    117               |      
|                              | Restructuring charges and foreign exchange |                          |                        |      
|                              | Effects                                    | 17                       |                        | 9    
|                              | Cash payments                              | ( 893                    | )                      | ( 126
|Balances at December 28, 2002 | 71                                         |                          | -                      |      
|                              | Foreign exchange effects                   | 14                       |                        | -    
|                              | Cash payments                              | ( 3                      | )                      | -    
|Balances at January 3, 2004   | $      82                                  |                          | $          -           |      
|                              | Change in estimate                         | ( 41                     | )                      | -    
|                              | Foreign exchange effects                   | ( 1                      | )                      | -    
|                              | Cash payments                              | ( 40                     | )                      | -    
|Balances at January 1, 2005   | $       -                                  |                          | $       -              |      

NOTE E - LINE OF CREDIT

At January 1, 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 approximately $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 LIBOR.  LIBOR was 2.47% at January 1, 2005.  This agreement is cancelable at any time by the Company or the bank.  The outstanding balance of the line of credit at 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 January 1, 2005.

NOTE F - LONG-TERM OBLIGATION

To finance the acquisition of Costa Del Mar in the second quarter of 2003, the Company borrowed $9 million under a five-year term note incurring interest at a rate of LIBOR plus 75 basis points.  LIBOR was 2.47% at January 1, 2005.  The note is payable in monthly installments of $112,500.  On January 1, 2005, approximately $6.9 million of the $9 million debt was outstanding of which $5.5 million was classified as long-term debt, less current maturities, and the remaining $1.4 million was classified as current maturities of long-term debt.  Scheduled maturities of this long-term debt obligation are as follows:

|(THOUSANDS OF DOLLARS) | 2005    | 2006 | 2007    | 2008
|---------------------- | ------- | ---- | ------- | ----
|                       | $ 1,350 |      | $ 1,350 |     

NOTE G - FINANCIAL INSTRUMENTS

The following table details the United States dollar equivalent of foreign exchange contracts outstanding at January 1, 2005 and January 3, 2004, along with maturity dates and any unrealized gain (loss).  The net unrealized gain (loss) is recorded in SG&A in the consolidated statements of operations, since the Company did not apply hedge accounting to these contracts.

|(THOUSANDS OF DOLLARS) | CONTRACT AMOUNTU.S.$ EQUIVALENT | MATURITYDATE | UNREALIZED GROSSGAIN (LOSS)
|---------------------- | ------------------------------- | ------------ | ---------------------------
|January 1, 2005        |                                 |              |                            
|                       | Euro                            | $ 13,618     |                            
|Total                  |                                 | $ 13,618     |                            
|January 3, 2004        |                                 |              |                            
|                       | Euro                            | $    13,847  |                            
|Total                  |                                 | $    13,847  |                            

Foreign currency exchange gains (losses) that are included in SG&A expenses approximated $29,000, $(307,000) and $(590,000) in fiscal 2004, 2003 and 2002, respectively.

27

In 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 January 1, 2005, the effect of the mark-to-market valuation, net of tax, was an unrealized gain of approximately $10,000.

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 $16,000 and $(93,000) at January 1, 2005 and January 3, 2004, respectively, and was reported in accrued expenses and other liabilities.

NOTE H - OTHER COMPREHENSIVE INCOME (LOSS) ITEMS

|(THOUSANDS OF DOLLARS)      | FOREIGN
CURRENCYITEMS | UNREALIZED
GAIN (LOSS)
ON INTERESTRATE SWAP | MINIMUM
PENSION
LIABILITYADJUSTMENT | ACCUMULATED
OTHER
COMPREHENSIVELOSS
|--------------------------- | --------------------- | ------------------------------------------- | ----------------------------------- | -----------------------------------
|Balances at January 3, 2004 | $ ( 256               | )                                           | $ ( 60                              | )                                  
|                            | Current period change | 309                                         |                                     | 70                                 
|Balances at January 1, 2005 | $   53                |                                             | $  10                               |                                    



NOTE I - EMPLOYEE BENEFIT PLANS

The Company has a non-contributory defined benefit pension plan and a defined contribution retirement plan (consisting of a savings plan and a non-contributory profit sharing plan), which cover substantially all domestic employees.  The Company's matching contributions to the savings plan are made all in cash and were approximately $395,000, $557,000 and $607,000 in fiscal 2004, 2003 and 2002, respectively.  There were no profit sharing plan contributions during this three-year period.  The Company maintains an unfunded excess defined benefit plan for certain key executives as well as a deferred compensation plan that is offered to certain key executives and non-employee directors.  Employees of foreign subsidiaries generally receive retirement benefits from Company sponsored defined benefit or defined contribution plans or from statutory plans administered by governmental agencies in their countries.  The Company does not provide its employees with any postretirement benefits other than those described above.

Benefits under the defined benefit plans are based on the employee's years of service and compensation, as defined.  There is no requirement under any of these plans to invest in the Company's stock.  The Company's funding policy is consistent with applicable local laws and regulations.

The following chart sets forth the defined benefit plans' combined funded status and amounts recognized in the Company's consolidated balance sheet at the end of each fiscal year:

|(THOUSANDS OF  DOLLARS)                  | 2004                                           | 2003      | 2002
|---------------------------------------- | ---------------------------------------------- | --------- | ----
|Change in Projected Benefit Obligation   |                                                |           |     
|                                         | Benefit obligation at end of prior year        | $  44,536 |     
|                                         | Service cost                                   | 1,426     |     
|                                         | Interest cost                                  | 2,829     |     
|                                         | Curtailment gain                               | -         |     
|                                         | Actuarial loss                                 | 3,468     |     
|                                         | Benefits paid                                  | ( 1,565   | )   
|                                         | Administrative expenses paid                   | ( 68      | )   
|Benefit Obligation at End of Year        |                                                | $  50,626 |     
|                                         |                                                |           |     
|Change in Plan Assets                    |                                                |           |     
|                                         | Fair value of plan assets at end of prior year | $  32,001 |     
|                                         | Actual return on plan assets                   | 2,513     |     
|                                         | Employer contributions                         | 1,159     |     
|                                         | Benefits paid                                  | ( 1,565   | )   
|                                         | Administrative expenses paid                   | ( 68      | )   
|Fair Value of Plan Assets at End of Year |                                                | $  34,040 |     

28

|(THOUSANDS OF  DOLLARS)                                                                       | 2004                                                        | 2003         | 2002      
|--------------------------------------------------------------------------------------------- | ----------------------------------------------------------- | ------------ | ----------
|Funded Status                                                                                 |                                                             |              |           
|                                                                                              | Deficiency of plan assets over projected benefit obligation | $( 16,586    | )         
|                                                                                              | Unrecognized net transition obligation                      | 70           |           
|                                                                                              | Unrecognized prior service cost                             | 194          |           
|                                                                                              | Unrecognized net actuarial loss                             | 9,565        |           
|Accrued Pension Cost (Included in Retirement Plan                                             |                                                             |              |           
|                                                                                              | Obligations)                                                |              | $  ( 6,757
|                                                                                              |                                                             |              |           
|Amounts Recognized in the Statement of Position Consist of                                    |                                                             |              |           
|                                                                                              | Prepaid benefit cost                                        | $        755 |           
|                                                                                              | Accrued benefit cost                                        | ( 10,689     | )         
|                                                                                              | Intangible assets                                           | 85           |           
|                                                                                              | Accumulated other comprehensive loss                        | 3,092        |           
|Net Recognized Amount                                                                         |                                                             | $  ( 6,757   | )         
|                                                                                              |                                                             |              |           
|Accumulated Benefit Obligation                                                                | $  45,979                                                   |              | $  40,593 
|                                                                                              |                                                             |              |           
|Information for Pension Plans with an Accumulated Benefit Obligation in Excess of Plan Assets |                                                             |              |           
|                                                                                              |                                                             |              |           
|Projected Benefit Obligation                                                                  |                                                             | $  50,626    |           
|Accumulated Benefit Obligation                                                                |                                                             | $  45,979    |           
|Fair Value of Plan Assets                                                                     |                                                             | $  34,040    |           
|                                                                                              |                                                             |              |           
|Components of Net Periodic Benefit Cost                                                       |                                                             |              |           
|                                                                                              | Service cost                                                | $    1,426   |           
|                                                                                              | Interest cost                                               | 2,829        |           
|                                                                                              | Expected return on plan assets                              | ( 3,054      | )         
|                                                                                              | Amortization of transition asset                            | 7            |           
|                                                                                              | Amortization of prior service cost                          | 66           |           
|                                                                                              | Recognized net actuarial gain                               | ( 1          | )         
|                                                                                              | Effect of curtailment                                       | -            |           
|Net Periodic Benefit Cost                                                                     |                                                             | $    1,273   |           
|                                                                                              |                                                             |              |           
|Assumptions:                                                                                  |                                                             |              |           
|                                                                                              |                                                             |              |           
|Weighted Average Assumptions Used to Determine Benefit Obligations                            |                                                             |              |           
|                                                                                              | Discount rate                                               | 5.85%        |           
|                                                                                              | Rate of compensation increase                               | 3.50%        |           
|                                                                                              |                                                             |              |           
|Weighted Average Assumptions Used to Determine Net Periodic Benefit Cost                      |                                                             |              |           
|                                                                                              | Discount rate                                               | 6.25%        |           
|                                                                                              | Expected return on plan assets                              | 8.25%        |           
|                                                                                              | Rate of compensation increase                               | 3.50%        |           

In establishing the long-term rate of return on assets assumption of 8.25%, the Company indexed its targeted allocation percentage by asset category against the long-term expected returns for those asset categories.  That weighted-average return approximates 8.25%.  The Company monitors investment results of its pension plan managers against the Standard & Poor's 500 Index for the equity portion of the portfolio and the Lehman Brothers Aggregate Bond Index for fixed income investments.  Meeting or exceeding those benchmarks over time would provide a reasonable expectation of achieving the 8.25% assumption.

|Plan Asset Information: | TARGET
ALLOCATIONFYE2005 | ALLOCATION
PERCENTAGEFYE2004 | ALLOCATION
PERCENTAGEFYE2003
|----------------------- | ------------------------ | ---------------------------- | ----------------------------
|Asset Category          |                          |                              |                             
|                        | Equity securities        | 60% - 85%                    |                             
|                        | Debt securities          | 20% - 50%                    |                             
|                        | Real estate              | 0%                           |                             
|                        | Other                    | 0%                           |                             
|                        |                          | 100%                         |                             

29

The investment objective of the Plan is to exceed the actuarial long-term rate of return on assets assumption of 8.25%.  To that end, it is Plan practice to invest the assets in accordance with the minimum and maximum ranges established for each asset category.  These targeted asset allocation ranges have been established in accordance with the overall risk and return objectives of the portfolio.  The Plan employs other risk management practices that stress diversification and liquidity.  For equity investments, no more than 10% of the equity portfolio can be invested in one issuer and typically no more than 20% of equity assets can be invested in one industry.  Shares must be listed on major stock exchanges to assure liquidity.  Debt securities are similarly governed by risk management rules.  No more than 5% of the total portfolio may be invested in one issuer (except the United States government), and no one issuer can exceed 5% of the outstanding shares of that issuer.  There are also quality ratings associated with debt securities that the Plan managers must adhere to.  Certain assets or transactions are prohibited in the management of Plan assets, such as commodities, real estate (except mutual funds or REITS), venture capital, private placements, purchasing securities on margin and short selling.

The Company expects to contribute $1,818,664 to its pension plan and $146,200 to its excess benefit plan in 2005.

The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid:

|(THOUSANDS OF DOLLARS) | 2005    | 2006 | 2007    | 2008 | 2009    | 2010 - 2014
|---------------------- | ------- | ---- | ------- | ---- | ------- | -----------
|                       | $ 1,397 |      | $ 1,511 |      | $ 1,648 |            

NOTE J - OMNIBUS INCENTIVE PLAN (THE "OI PLAN")

The Company's OI Plan permits the Compensation Committee of the Board of Directors of the Company to grant various long-term incentive awards, generally equity based, to officers and key employees from one pool of reserved shares.  The OI Plan provides for grants of awards, including but not limited to, Incentive Stock Options, at not less than the full market value on the date of grant (except in the case of a shareholder possessing more than 10% of the total combined voting power of all classes of Company stock, in which case the exercise price shall not be less than 110% of the fair market value on the date of grant) and Non-Qualified Stock Options, at an exercise price determined by the Compensation Committee; Stock Appreciation Rights, which are rights to receive an amount equal to the increase, between the date of grant and the date of exercise, in the fair market value of the number of shares of common stock subject to the Stock Appreciation Right; shares of Restricted Stock, which are common shares that have certain conditions attached to them that must be satisfied in order to have unencumbered rights to the Restricted Stock; and Performance Awards, which are awards in common shares or cash.  The OI Plan has no definite expiration date but may be terminated by the Board of Directors at any time.  Incentive Stock Options may not be granted for a term longer than ten years from the date of grant (five years in the case of a shareholder possessing more than 10% of the total combined voting power of all classes of Company stock).  At January 1, 2005, there were 182,900 shares of Restricted Stock outstanding under the OI Plan.  Compensation expense recognized for Restricted Stock under the OI Plan amounted to $185,185, $126,130 and $49,365 for fiscal 2004, 2003 and 2002, respectively.  At January 1, 2005, there were 2,503,684 shares reserved and 567,638 shares available to be issued under the OI Plan.

Stock option activity during the three years ended January 1, 2005 was as follows:

|Stock Option Plan:               |                         | OPTIONS | WEIGHTED AVERAGEPRICE PER SHARE | SHARESRESERVED
|-------------------------------- | ----------------------- | ------- | ------------------------------- | --------------
|                                 |                         |         |                                 |               
|Outstanding at December 29, 2001 | 2,268,867               |         | $   7.43                        |               
|                                 | Exercised               |         | ( 34,700                        | )             
|                                 | Granted                 |         | 469,500                         |               
|                                 | Canceled                |         | ( 214,805                       | )             
|Outstanding at December 28, 2002 | 2,488,862               |         | $   6.99                        |               
|                                 | Restricted Stock Grants |         | -                               |               
|                                 | Exercised               |         | ( 12,600                        | )             
|                                 | Granted                 |         | 64,500                          |               
|                                 | Canceled                |         | ( 294,398                       | )             
|Outstanding at January 3, 2004   | 2,246,364               |         | $   6.48                        |               
|                                 | Restricted Stock Grants |         | -                               |               
|                                 | Director Retainers      |         | -                               |               
|                                 | Exercised               |         | ( 99,810                        | )             
|                                 | Canceled                |         | ( 213,408                       | )             
|Outstanding at January 1, 2005   | 1,933,146               |         | $ 6.43                          |               

30

The following chart contains summary information about the stock options outstanding at January 1, 2005:

|                        | OPTIONS OUTSTANDING |                                                     | OPTIONS EXERCISABLE           
|----------------------- | ------------------- | --------------------------------------------------- | ------------------------------
|RANGE OF
EXERCISEPRICES | NUMBEROUTSTANDING   | WEIGHTED AVERAGE
REMAINING YEARS OFCONTRACTUAL LIFE | WEIGHTED
AVERAGEEXERCISE PRICE
|                        |                     |                                                     |                               
|$   4.34 - $   4.34     | 19,275              |                                                     | 4.75                          
|$   4.56 - $   4.56     | 500,000             |                                                     | 4.87                          
|$   4.69 - $   5.06     | 24,600              |                                                     | 5.11                          
|$   5.09 - $   5.09     | 244,350             |                                                     | 5.57                          
|$   5.26 - $   6.06     | 200,696             |                                                     | 5.34                          
|$   6.16 - $   6.94     | 78,772              |                                                     | 7.26                          
|$   7.11 - $   7.11     | 348,802             |                                                     | 7.56                          
|$   7.63 - $   7.63     | 276,400             |                                                     | 6.56                          
|$   9.69 - $   9.97     | 219,574             |                                                     | 2.87                          
|$ 10.00 - $ 16.75       | 20,677              |                                                     | 1.55                          
|$ 4.34 - $16.75         | 1,933,146           |                                                     | 5.57                          

The Company also has an Employee Stock Purchase Plan (the "ESP Plan"), allowing eligible employees, other than officers and directors, to purchase shares of the Company's Class A common stock at 10% less than the mean between the high and low prices of the stock on the date of purchase.  A maximum of 320,000 shares is available under the ESP Plan, and the aggregate numbers of shares reserved and available for purchase under the ESP Plan were 98,708, 100,946 and 106,314 at January 1, 2005, January 3, 2004 and December 28, 2002, respectively.

The fair value of each stock option granted in fiscal 2004, 2003 and 2002 under the Company's OI Plan was estimated on the date of grant using the Black-Scholes option-pricing model.  The following key assumptions were used to value options granted for each of the following fiscal years:

|     | WEIGHTED AVERAGERISK-FREE RATE | AVERAGEEXPECTED LIFE | VOLATILITY | DIVIDENDYIELD
|---- | ------------------------------ | -------------------- | ---------- | -------------
|2004 | 1.75%                          | 5.0 years            | 32.00%     | 0.0%         
|2003 | 1.15%                          | 5.0 years            | 38.34%     | 0.0%         
|2002 | 1.70%                          | 5.0 years            | 43.61%     | 0.0%         

The weighted average fair values per share of stock options granted during fiscal 2003 and 2002 were $2.14 and $2.82, respectively.  No stock options were granted in fiscal 2004.   It should be noted that the option-pricing model used was designed to value readily tradable stock options with relatively short lives.  The options granted to employees are not tradable and have contractual lives of up to ten years unless employment is terminated.  However, management believes that the assumptions used and the model applied to value the awards yield a reasonable estimate of the fair value of the grants made under the circumstances.

NOTE K - INCOME TAXES

The provision for income taxes consists of the following:

|                                |             | 2004        | 2003       | 2002      
|------------------------------- | ----------- | ----------- | ---------- | ----------
|Currently (Receivable) Payable: |             |             |            |           
|                                |             |             |            |           
|Federal                         | $ ( 899,668 | )           | $  103,301 |           
|State                           | 20,637      |             | 64,045     |           
|Foreign                         | 741,132     |             | ( 24,746   | )         
|                                |             | ( 137,899   | )          | 142,600   
|Deferred:                       |             |             |            |           
|                                |             |             |            |           
|Federal                         | ( 367,800   | )           | 297,930    |           
|Foreign                         | ( 192,761   | )           | -          |           
|                                |             | ( 560,561   | )          | 297,930   
|Total                           |             | $ ( 698,460 | )          | $  440,530

31

The reconciliation of income taxes computed at the statutory Federal income tax rate to the (benefit) provision for income taxes from operations is as follows:

|                                                   |             | 2004        | 2003       | 2002      
|-------------------------------------------------- | ----------- | ----------- | ---------- | ----------
|Statutory Federal income tax (benefit) provision   | $ ( 528,213 | )           | $  753,966 |           
|State income tax expense, less Federal tax benefit | 13,621      |             | 42,270     |           
|Foreign operations                                 | 576,358     |             | ( 413,994  | )         
|Adjust deferred tax assets to realizable value     | -           |             | 3,309      |           
|Foreign tax credit                                 | -           |             | ( 13,365   | )         
|Accrual adjustment                                 | ( 586,412   | )           | 215,705    |           
|Benefit of export sales                            | ( 200,000   | )           | ( 212,318  | )         
|Miscellaneous                                      | 26,186      |             | 64,957     |           
|Income Tax (Benefit) Provision                     |             | $ ( 698,460 | )          | $  440,530

The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities at January 1, 2005 and January 3, 2004 are presented below:

|                                               |                                    | 2004                                            | 2003                                     
|---------------------------------------------- | ---------------------------------- | ----------------------------------------------- | -----------------------------------------
|Current Deferred Tax Assets and Liabilities:   |                                    |                                                 |                                          
|                                               | Assets:                            |                                                 |                                          
|                                               |                                    | Additional costs inventoried for tax purposes   |                                          
|                                               |                                    |                                                 | and inventory reserves not deductible for
|                                               |                                    | tax purposes                                    | $ 2,875,330                              
|                                               |                                    | Excess benefit plan                             | 915,622                                  
|                                               |                                    | Accrued pension costs                           | 1,996,376                                
|                                               |                                    | Other                                           | 958,307                                  
|                                               |                                    |                                                 | 6,745,635                                
|                                               |                                    | Less valuation allowance                        | ( 843,833                                
|Current Deferred Tax Assets                    |                                    | 5,901,802                                       |                                          
|                                               | Liabilities:                       |                                                 |                                          
|Current Deferred Tax Liabilities               |                                    | 481,022                                         |                                          
|Net Current Deferred Tax Asset                 |                                    | $ 5,420,780                                     |                                          
|Long-Term Deferred Tax Assets and Liabilities: |                                    |                                                 |                                          
|                                               | Assets:                            |                                                 |                                          
|                                               |                                    | Intangible assets                               | $ 1,725,164                              
|                                               |                                    | Accrued warranty costs                          | 870,873                                  
|                                               |                                    | Alternative minimum tax credit carryforward     | 833,707                                  
|                                               |                                    | Net operating loss carryforward                 | 3,760,751                                
|                                               |                                    | Accrued pension costs                           | 989,496                                  
|                                               |                                    | Other                                           | 203,596                                  
|                                               |                                    |                                                 | 8,383,587                                
|                                               |                                    | Less valuation allowance                        | ( 3,626,023                              
|                                               | Long-Term Deferred Tax Assets      |                                                 | 4,757,564                                
|                                               | Liabilities:                       |                                                 |                                          
|                                               |                                    | Property, plant and equipment, principally due  |                                          
|                                               |                                    |                                                 | to differences in depreciation           
|                                               |                                    | Undistributed foreign earnings not indefinitely |                                          
|                                               |                                    |                                                 | Reinvested                               
|                                               | Long-Term Deferred Tax Liabilities |                                                 | 934,515                                  
|                                               | Net Long-Term Deferred Tax Asset   |                                                 | $ 3,823,049                              
|                                               | Net Deferred Tax Asset             |                                                 | $ 9,243,829                              



At January 1, 2005 and January 3, 2004, undistributed earnings of foreign subsidiaries amounted to approximately $39.1 million and $40.4 million, respectively.  These earnings could become subject to additional tax if they are remitted as dividends, if foreign earnings are lent to the Company or a United States affiliate or if the Company should sell its stock in the subsidiaries.  At January 1, 2000, the Company determined that approximately $15 million in undistributed earnings was no longer considered to be invested indefinitely.  Accordingly, the Company provided tax on the earnings to be repatriated and increased deferred tax liabilities by approximately $5.3 million, which represents the estimated tax associated with such undistributed earnings.  At January 1, 2005, approximately $13 million of those earnings had been repatriated to the Company.  The amount of additional taxes that might be payable on the undistributed foreign earnings of $39.1 million approximates $10.3 million.  This amount has not been recorded because it is the Company's intention to permanently invest the remainder of the undistributed earnings of its foreign subsidiaries in the growth of business outside the United States.

32

At January 1, 2005, the Company had state net operating loss carryforwards of approximately $35.6 million, which begin to expire in 2005.  The Company also had Federal alternative minimum tax credit carryforwards of $833,707, which carry forward to future taxable years with no expiration.  Net operating loss carryforwards for certain foreign subsidiaries were approximately $8.2 million for tax purposes.  A portion of these losses will expire in 2005.  A valuation allowance has been provided for the foreign and state net operating losses and temporary differences that are estimated to expire before they are utilized.  The increase of $133,625 in the valuation allowance in fiscal 2004 primarily related to changes in the foreign net operating losses.

The Company has reserves for potential income tax exposures included in accrued expenses and other liabilities of approximately $3.2 million and $3.8 million at January 1, 2005 and January 3, 2004, respectively.  The $0.6 million decrease in these reserves relates primarily to tax exposures eliminated by the closure of tax audits conducted in 2004.

The American Jobs Creation Act of 2004 created Internal Revenue Code Section 965(a), which permits a temporary dividends received deduction of 85% of the cash dividends received by a United States shareholder from controlled foreign corporations and invested in the United States.  Taxpayers may elect to apply the deduction to either the last tax year that begins before October 22, 2004, or the taxpayer's first tax year that begins during the one-year period beginning on October 22, 2004.  The Company has begun an evaluation to determine if it may benefit from this provision.  The evaluation is in the preliminary stages and should be completed by the end of the first quarter of 2005.

NOTE L - SEGMENT INFORMATION

The following chart sets forth segment information for the Company for the three fiscal years ended January 1, 2005:

|(THOUSANDS OF DOLLARS) | WRITING
INSTRUMENTS& ACCESSORIES   | OPTICAL     | TOTAL
|---------------------- | ---------------------------------- | ----------- | -----
|2004:                  |                                    |             |      
|                       | Revenues from external customers   | $ 114,385   |      
|                       | Depreciation and amortization      | 7,291       |      
|                       | Segment profit                     | ( 2,377     | )    
|                       | Restructuring charges              | 2,324       |      
|                       | Segment assets                     | 99,222      |      
|                       | Goodwill                           | 3,944       |      
|                       | Expenditures for long-lived assets | 4,872       |      
|2003:                  |                                    |             |      
|                       | Revenues from external customers   | $   117,433 |      
|                       | Depreciation and amortization      | 7,494       |      
|                       | Segment profit                     | 1,648       |      
|                       | Restructuring charges              | 2,441       |      
|                       | Segment assets                     | 106,969     |      
|                       | Goodwill                           | 3,944       |      
|                       | Expenditures for long-lived assets | 4,701       |      
|2002:                  |                                    |             |      
|                       | Revenues from external customers   | $   118,226 |      
|                       | Depreciation and amortization      | 7,953       |      
|                       | Segment profit                     | 6,687       |      
|                       | Restructuring charges              | -           |      
|                       | Expenditures for long-lived assets | 6,592       |      



Geographic Information

|(THOUSANDS OF DOLLARS)                                                   | 2004                           | 2003 | 2002      
|------------------------------------------------------------------------ | ------------------------------ | ---- | ----------
|NET SALES:                                                               |                                |      |           
|                                                                         | United States                  |      | $   63,891
|                                                                         | Europe, Middle East and Africa |      | 38,439    
|                                                                         | Asia Pacific                   |      | 18,496    
|                                                                         | International Americas         |      | 8,654     
|                                                                         | Total Consolidated Net Sales   |      | $ 129,480 
|Revenues are attributed to countries based on the location of customers.

33

|(THOUSANDS OF DOLLARS) | 2004                                 | 2003 | 2002      
|---------------------- | ------------------------------------ | ---- | ----------
|LONG-LIVED ASSETS:     |                                      |      |           
|                       | United States                        |      | $   34,564
|                       | Foreign countries                    |      | 1,399     
|                       | Total Consolidated Long-Lived Assets |      | $   35,963



NOTE M - CONTINGENCIES

On 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.  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.  Discovery concerning plaintiff's proposed substitute class representatives is ongoing.  The Company maintains that the claims are without merit and continues to vigorously defend 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 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 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 January 1, 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.

34

NOTE N - COMMON STOCK

Holders of Class A common stock have the right to elect one-third of the number of directors from time to time fixed by the holders of Class A and Class B common stock voting together as a single class.  Holders of Class B common stock have the right to elect the remaining directors.  Class A and Class B common stock vote together as a single class to reserve shares to be issued pursuant to options granted with respect to the acquisition of assets or shares of another company under certain circumstances.  Except as described herein or as otherwise required by law, all voting power is vested in the holders of Class B common stock.



NOTE O - SHORT-TERM INVESTMENTS

At January 1, 2005 and January 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 losses on trading securities at January 1, 2005 and January 3, 2004.

|                                                                         |                 | YEARS ENDED    
|------------------------------------------------------------------------ | --------------- | ---------------
|(THOUSANDS OF DOLLARS)                                                   | JANUARY 1, 2005 | JANUARY 3, 2004
|Net losses recognized on trading securities                              | $ ( 126         | )              
|Less net losses recognized on trading securities sold                    | ( 98            | )              
|Unrealized net losses on trading securities still held at reporting date | $   ( 28        | )              

NOTE P - MARKETABLE EQUITY SECURITIES AND INVESTMENTS

NeoMedia Technologies, Inc. ("NeoMedia"):

NOTE Q - QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

The following is a tabulation of the unaudited quarterly results of operations for the years ended January 1, 2005 and January 3, 2004:

|(THOUSANDS OF DOLLARS, EXCEPT PER SHARE DATA)      
|---------------------------------------------------
|2004:                                              
|Net sales                                          
|                                                   
|Gross profit                                       
|                                                   
|Net (Loss) Income                                  
|                                                   
|Basic and Diluted Net (Loss) Income Per Share      
|                                                   
|Weighted Average Shares Outstanding:               
|Denominator for Basic Net (Loss) Income Per Share  
|Effect of Dilutive Securities:                     
|                                                   
|Denominator for Diluted Net (Loss) Income Per Share

|(A) | No incremental shares related to options or restricted stocks granted are included due to the net loss in the quarter since the effect of such shares would be anti-dilutive.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

35

|(THOUSANDS OF DOLLARS, EXCEPT PER SHARE DATA)       
|----------------------------------------------------
|2003:                                               
|Net sales                                           
|                                                    
|Gross profit                                        
|                                                    
|Net Income (Loss)                                   
|                                                    
|Basic and Diluted Net Income (Loss) Per Share       
|                                                    
|Weighted Average Shares Outstanding:                
|                                                    
|Effect of Dilutive Securities:                      
|                                                    
|Denominator for Diluted  Net Income (Loss) Per Share

|(A) | No incremental shares related to options or restricted stocks granted are included due to the net loss in the quarter since the effect of such shares would be anti-dilutive.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Item 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------

None

|Item 9A. | 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 Annual 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 Annual Report on Form 10-K 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 fourth quarter of our last fiscal year, that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.



|Item 9B. | OTHER INFORMATION
|-------- | -----------------

None

36

PART III

|Item 10. | DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
|-------- | --------------------------------------------------

See "Election of Directors," "Corporate Governance," "Committees of the Board of Directors" and "Section 16(a) Beneficial Ownership Reporting Compliance" in the registrant's definitive proxy statement for the 2005 annual meeting of shareholders, which sections are incorporated by reference herein.  See also the "Executive Officers of the Company" section of "Business" in Item 1 of this Annual Report on Form 10-K.

We have a Code of Ethics and Business Conduct that applies to all of our employees, including our chief executive officer and senior financial and accounting officers.  The text of our Code of Ethics and Business Conduct is posted in the Investor Relations section of our web site, www.cross.com.  Disclosure regarding any amendments to, or waivers from, provisions of our code of ethics and business conduct that apply to our chief executive officer and senior financial and accounting officers will be included in a Current Report on Form 8-K within four business days following the date of the amendment or waiver, unless web site posting of such amendments or waivers is permitted by the rules of the American Stock Exchange, Inc.



|Item 11. | EXECUTIVE COMPENSATION
|-------- | ----------------------

See "Executive Compensation" in the registrant's definitive proxy statement for its 2005 annual meeting of shareholders, which section is incorporated by reference herein.  Such incorporation by reference shall not be deemed to specifically incorporate by reference the information referred to in Item 402(a)(8) of Regulation S-K.



|Item 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|-------- | --------------------------------------------------------------

See "Security Ownership of Certain Beneficial Owners and Management" in the registrant's definitive proxy statement for the 2005 annual meeting of shareholders, which section is incorporated by reference herein.

Equity Compensation Plan Information

|                          | (A)                                                                                        | (B)                                                                        | (C)                                                                                                                                       
|------------------------- | ------------------------------------------------------------------------------------------ | -------------------------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------
|PLAN CATEGORY:            | NUMBER OF SECURITIES
TO BE ISSUED UPON
EXERCISE OF OUTSTANDING
OPTIONS, WARRANTSAND RIGHTS | WEIGHTED AVERAGE
EXERCISE PRICE OF
OUTSTANDING OPTIONS,WARRANTS AND RIGHTS | NUMBER OF SECURITIES
REMAINING AVAILABLE FOR
FUTURE ISSUANCE UNDER
EQUITY COMPENSATION PLANS
(EXCLUDING SECURITIESREFLECTED IN COLUMN (A))
|Equity compensation plans |                                                                                            |                                                                            |                                                                                                                                           
|                          | Approved by security holders                                                               | 1,933,146                                                                  |                                                                                                                                           
|Equity compensation plans |                                                                                            |                                                                            |                                                                                                                                           
|                          | Not approved by security holders                                                           | -                                                                          |                                                                                                                                           
|Total                     | 1,933,146                                                                                  |                                                                            | $ 6.43                                                                                                                                    

|Item 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|-------- | ----------------------------------------------

See "Election of Directors" in the registrant's definitive proxy statement for the 2005 annual meeting of shareholders, which sections are incorporated by reference herein.

|Item 14. | PRINCIPAL ACCOUNTANT FEES AND SERVICES
|-------- | --------------------------------------

See "Appointment of Independent Public Accountants" and "Principal Accounting Firm Fees" in the registrant's definitive proxy statement for the 2005 annual meeting of shareholders, which sections are incorporated by reference herein.

37

PART IV

|Item 15. | EXHIBITS AND FINANCIAL STATEMENT SCHEDULES                                  
|-------- | ----------------------------------------------------------------------------
|         |                                                                             
|A        | (1) and                                                                     
|         | (2)                                                                         
|         |                                                                             
|         |                                                                             
|         |                                                                             
|         |                                                                             
|         |                                                                             
|         |                                                                             
|         |                                                                             
|         |                                                                             
|         |                                                                             
|         |                                                                             
|         |                                                                             
|         | (3) Listing of Exhibits                                                     
|         | EXHIBITNUMBER                                                               
|         | (3.1)                                                                       
|         |                                                                             
|         | (3.2)                                                                       
|         |                                                                             
|         | (3.3)                                                                       
|         |                                                                             
|         | (3.4)                                                                       
|         |                                                                             
|         | (10.1)                                                                      
|         |                                                                             
|         | (10.2)                                                                      
|         |                                                                             
|         | (10.3)                                                                      
|         |                                                                             
|         |                                                                             
|         | (10.4)                                                                      
|         |                                                                             
|         |                                                                             
|         | (10.5)                                                                      
|         |                                                                             
|         |                                                                             
|         | (10.6)                                                                      
|         |                                                                             
|         | (10.7)                                                                      
|         | (10.8)                                                                      
|         | (10.9)                                                                      
|         | (10.10)                                                                     
|         | (11)                                                                        
|         |                                                                             
|         |                                                                             
|         | (21)                                                                        
|         | (31.1)                                                                      
|         | (31.2)                                                                      
|         | (32)                                                                        
|         | *  Management contract, compensatory plan or arrangement                    
|B        | Exhibits - See Item A (3) above                                             
|C        | Financial Statement Schedule - Schedule II Valuation and Qualifying Accounts

38

SIGNATURES

Pursuant to the requirements of Section 13 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    
| | ----------------------
| | By /s/                
| | Dated:  March 15, 2005



Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant in the capacities and on the dates indicated:

|SIGNATURE                                              | TITLE                                           | DATE          
|------------------------------------------------------ | ----------------------------------------------- | --------------
|/s/RUSSELL A. BOSS(Russell A. Boss)                    | Chairman & Director                             | March 15, 2005
|                                                       |                                                 |               
|/s/BRADFORD R. BOSS(Bradford R. Boss)                  | Chairman Emeritus & Director                    | March 15, 2005
|                                                       |                                                 |               
|/s/DAVID G. WHALEN(David G. Whalen)                    | President & Director
(Chief Executive Officer)  | March 15, 2005
|                                                       |                                                 |               
|/s/KEVIN F. MAHONEY(Kevin F. Mahoney)                  | Vice President
(Chief Financial Officer)        | March 15, 2005
|                                                       |                                                 |               
|/s/GARY S. SIMPSON(Gary S. Simpson)                    | Corporate Controller
(Chief Accounting Officer) | March 15, 2005
|                                                       |                                                 |               
|/s/BERNARD V. BUONANNO, JR.
(Bernard V. Buonanno, Jr.) | Director                                        | March 15, 2005
|                                                       |                                                 |               
|/s/EDWARD J. COONEY
(Edward J. Cooney)                 | Director                                        | March 15, 2005
|                                                       |                                                
|                                                       |                                                 |               
|/s/GALAL P. DOSS(Galal P. Doss)                        | Director                                        | March 15, 2005
|                                                       |                                                 |               
|/s/TERRENCE MURRAY(Terrence Murray)                    | Director                                        | March 15, 2005
|                                                       |                                                 |               
|/s/ANDREW J. PARSONS(Andrew J. Parsons)                | Director                                        | March 15, 2005
|                                                       |                                                 |               
|/s/JAMES C. TAPPAN(James C. Tappan)                    | Director                                        | March 15, 2005

39

Form 10-K Item 15C



A. T. Cross Company and Subsidiaries



Financial Statement Schedule



The following consolidated financial statement schedule of A.T. Cross Company and subsidiaries is in Item 15C:

Schedule II - Valuation and Qualifying Accounts

All other schedules for which provision is made in the applicable accounting regulation of the Securities and Exchange Commission are not required under the related instructions, or the information required therein has otherwise been disclosed in the consolidated financial statements referred to above, or are inapplicable, and therefore have been omitted.

|Item 15C. | SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
A. T. CROSS COMPANY AND SUBSIDIARIES
|--------- | ------------------------------------------------------------------------------------

|COLUMN A                         | COLUMN B                      | COLUMN CADDITIONS            | COLUMN D                  | COLUMN E       
|-------------------------------- | ----------------------------- | ---------------------------- | ------------------------- | ---------------
|DESCRIPTION                      | BALANCE AT
BEGINNINGOF PERIOD | CHARGED TO
COSTS ANDEXPENSES | CHARGED
 TO OTHERACCOUNTS | DEDUCTIONS     
|Allowance for Doubtful Accounts:
|                                 |                               |                              |                           |                
|Year Ended January 1, 2005       | $1,234,000                    | $252,483                     |                           | $         -    
|                                 |                               |                              |                           |                
|Year Ended January 3, 2004       | $    1,032,000                | $    636,079                 |                           | $ 40,000       
|                                 |                               |                              |                           |                
|Year Ended December 28, 2002     | $    1,555,000                | $ ( 149,749                  | )                         | $             -

(A)  Relates to the acquisition of receivables.

40