`UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549

                                   FORM 10-K/A

                        FOR ANNUAL AND TRANSITION REPORTS
                    PURUSUANT TO SECTIONS 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

(Mark One)

[X]  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934

For the fiscal year ended December 31, 2004

                                       OR

[ ]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR  15(d)  OF THE  SECURITIES
     EXCHANGE ACT OF 1934

For the transition period from _____ to ________

                         Commission File Number: 0-25918
                                                 -------

                             EVERLAST WORLDWIDE INC.
                             -----------------------
             (Exact name of registrant as specified in Its Charter)

  Delaware                                        13-3672716
(State or Other Jurisdiction of         (IRS Employer Identification No.)
Incorporation or Organization)

1350 BROADWAY, SUITE 2300,  NEW YORK, NEW YORK            10018
----------------------------------------------            -----
(Address of Principal Executive Offices)                 Zip Code

Registrant's telephone number (212) 239-0990
                              --------------

Securities registered under Section 12(b) of the Exchange Act:

                                              Name of Each Exchange
   Title of Each Class                         On Which Registered
   -------------------                         -------------------
        None                                        None

Securities registered pursuant to  Section 12(g) of the Act:

                         Common Stock, $0.002 Par Value
                         ------------------------------
                                (Title of class)

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 past 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  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 in response 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 the Exchange Act Rule 12b-2).

            YES            NO    X
                ------        ------

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

            YES            NO
                ------        ------

     On March 18, 2005,  the aggregate  market value of the voting stock held by
non-affiliates  of the registrant was  approximately  $19,396,000 based upon the
average of the  highest  and  lowest bid  quotations  for such  Common  Stock as
obtained  from the Nasdaq Stock  Market on that date.  Solely for the purpose of
this  calculation,  shares held by directors and officers of the registrant have
been  excluded.  Such  exclusion  should  not be  deemed a  determination  or an
admission by registrant that such  individuals  are, in fact,  affiliates of the
registrant.

     The number of shares  outstanding on March 18, 2005 was 3,125,859 shares of
Common Stock,  $.002 par value, and 100,000 shares of Class A Common Stock, $.01
par value.



                       DOCUMENTS INCORPORATED BY REFERENCE

     The  information  required by Items 10 through 14 of this Annual  Report on
Form 10-K is  incorporated  by  reference  from the  issuer's  definitive  proxy
materials for its 2005 Annual Meeting of Stockholders, which proxy materials were
filed with the Securities and Exchange Commission on May 2, 2005

                                EXPLANATORY NOTE

     Everlast Worldwide,  Inc. (the "Company") is filing this Amendment No. 1 on
Form 10-K/A to amend,  in its  entirety,  its Annual Report on Form 10-K for the
fiscal year ended  December 31, 2004, as filed with the  Securities and Exchange
Commission  on March 28,  2005 (the  "Original  Filing").  The  purpose  of this
Amendment No. 1 is to amend the Annual Report to reflect and provide agreed upon
additional  disclosures about our business and company. The agreement to provide
additional  disclosure  information  was made  between the Company and the Staff
from the Securities and Exchange  Commission (the "SEC")  regarding the Original
Filing,  in the ordinary course of the SEC's regular review  process.  This Form
10-K/A does not include any  restatement of its originally  filed:  Consolidated
Balance Sheets as of December 31, 2004 and 2003; and Consolidated  Statements of
Operations and Cash Flows for the three years ended December 31, 2004,  2003 and
2002. This Form 10-K/A includes updated Exhibits 31.1(a),  31.2(a),  32.1(a) and
32.2(a),  new  certifications by the Chief Executive Officer and Chief Financial
Officer.

     In order to preserve the nature and character of the  disclosures set forth
in such items as  originally  filed,  this Form 10-K/A  does not reflect  events
occurring  after  the  filing  of the  original  Form  10-K on March  28,  2005.
Accordingly,  this Form 10-K/A should be read in conjunction  with the Company's
filings made  subsequent  to the filing of the Original  Filing,  including  any
amendments to those filings.






                                TABLE OF CONTENTS


                                                                           PAGE
                                                                           ----

PART I

Item 1    Business............................................................1
Item 2    Properties.........................................................11
Item 3    Legal Proceedings..................................................11
Item 4    Submission of Matters to a Vote of Security Holders................12


PART II

Item 5    Market for Registrant's Common Equity, Related
          Stockholder Matters and Issuer Purchases of Equity Securities..... 12
Item 6    Selected Financial Data............................................14
Item 7    Management's Discussion and Analysis of Financial Condition and
          Results of Operations..............................................15
Item 7A   Quantitative and Qualitative Disclosures About Market Risk.........21
Item 8    Financial Statements and Supplementary Data........................21
Item 9    Changes in and Disagreements with Accountants on Accounting
          and Financial Disclosure...........................................21
Item 9A   Controls and Procedures............................................21


PART III

Item 10   Directors and Executive Officers of the Registrant.................22
Item 11   Executive Compensation.............................................22
Item 12   Security Ownership of Certain Beneficial Owners
          and Management and Related Stockholder Matters ....................22
Item 13   Certain Relationships and Related Transactions.....................22
Item 14   Principal Accountant Fees and Services.............................22


PART IV

Item 15   Exhibits, Financial Statement Schedules and Reports on Form 8-K....22


Signatures...................................................................24

PLEASE NOTE THAT THE COMPANY HAS USED SOME TERMS IN THIS ANNUAL REPORT WHICH MAY
BE  REGISTERED  TRADEMARKS  WHICH IT DOES NOT OWN.  THE COMPANY HAS MARKED THESE
TERMS WITH AN ASTERISK  ('*') AND HAS USED THEM  WITHOUT THE  PERMISSION  OF THE
HOLDERS OF SUCH REGISTERED TRADEMARKS.




                                     PART I


ITEM 1.   BUSINESS

Note Regarding Forward Looking Information

     Certain   statements   contained   in   this   annual   report   constitute
"forward-looking statements" within the meaning of Section 27A of the Securities
Act and  Sections  21E of the  Exchange  Act.  Such  forward-looking  statements
involve known and unknown risks,  uncertainties and other factors that may cause
the actual  results,  levels of activity,  performance  or  achievements  of the
Company,  or  industry  results,  to be  materially  different  from any  future
results, levels of activity, performance or achievements expressed or implied by
such  forward-looking  statements.  Such  factors  include,  among  others,  the
following:  general economic and business conditions, the ability of the Company
to  implement  its  business  strategy;  the  ability  of the  Company to obtain
financing  for general  corporate  purposes;  competition;  availability  of key
personnel,  and  changes  in,  or  the  failure  to  comply  with,  government's
regulations. As a result of the foregoing and other factors, no assurance can be
given as to the future results,  levels of activity and achievements and neither
the  Company  nor  any  person  assumes  responsibility  for  the  accuracy  and
completeness of these statements.

GENERAL

     Everlast  Worldwide  Inc.,  a  Delaware  corporation  and its  subsidiaries
(collectively,  the "Company" and herein  referred to as "we",  "us" and "our"),
was  organized  on  July  6,  1992.  We are  currently  engaged  in the  design,
manufacture,  marketing and sale of men's  activewear,  sportswear and outerwear
(the  "Apparel  Products")  each  featuring  the  widely-recognized  Everlast(R)
trademark.  We also  manufacture  sporting  goods related to the sport of boxing
such as boxing gloves,  heavy bags, speed bags, boxing trunks, and miscellaneous
gym equipment that are sold through sporting goods stores,  mass  merchandisers,
catalog  operations,  gymnasiums,  and martial arts  studios.  In  addition,  we
license the  Everlast(R)  trademark  to numerous  companies,  both  domestic and
international,  that source and manufacture  products such as men's, women's and
children's  apparel,   footwear,   cardiovascular   equipment,  back  to  school
stationery,  eyewear,  sports bags, hats, fragrances,  fine jewelry,  batteries,
nutritional products and other accessories.  The Company is a member of the U.S.
Sporting  Goods  Manufacturers  Association,  the U.S.  National  Sporting Goods
Association, and the Canadian Sporting Goods Association.

THE MERGER

     On October 24, 2000 the Company completed a merger whereby Everlast Holding
Corp.,  the  parent  company  of  Everlast  World's  Boxing  Headquarters  Corp.
("Everlast"),  was merged with and into Active  Apparel  New Corp.  ("AANC"),  a
wholly-owned  subsidiary  of the  Company  (the  "Merger").  As a result  of the
Merger,  Everlast  became a wholly-owned  subsidiary of the Company.  The Merger
involved  (i) payment of $10 million in cash;  (ii) the issuance of an aggregate
of 505,000  shares of common stock,  $.002 par value of the Company (the "Common
Stock") and an aggregate of 45,000 shares of redeemable  participating preferred
stock,  stated value  $1,000 per share (the  "Preferred  Stock"),  to the former
stockholders of Everlast Holding Corp.; and (iii) payment of approximately  $1.4
million in transaction  costs, for an aggregate purchase price of $61.9 million.
Pursuant  to the  terms of that  certain  Agreement  and Plan of  Merger  by and
between Everlast Holding Corp.,  Everlast,  the Company and AANC, as amended, if
the fair market value of the Common Stock is not $13.00 by October 24, 2007,  as
amended, the Company will be required to issue additional shares of Common Stock
or, at its option, pay such amount in cash.


                                       1


EVERLAST WORLD'S BOXING HEADQUARTERS CORP.

     Everlast was founded in 1910 as a manufacturer  of men's swimwear under the
name "Everlast." Soon thereafter,  Everlast began to manufacture  boxing gloves,
protective headgear, and related items. As the owner of the registered trademark
Everlast(R), Everlast also licensed its brand name worldwide.

     Everlast(R) is a leading brand name in boxing and a widely-recognized brand
name in boxing related sporting goods.  Everlast is the market leader in several
of its product  categories,  including  boxing  gloves,  heavy bags,  protective
headgear and speed bags (the "Sports Products").  Sports Products have been used
or endorsed by boxers such as Jack  Dempsey,  Joe Louis,  "Sugar" Ray  Robinson,
Jake LaMotta,  Muhammad Ali, Joe Frazier,  George Foreman, Larry Holmes, "Sugar"
Ray Leonard, Evander Holyfield,  Mike Tyson, Felix "Tito" Trinidad "Sugar" Shane
Mosley, Jeff Lacy and Jermaine Taylor.

PRODUCTS

     The  Company  sells  a  diverse   collection  of  consumer  products  which
encompasses apparel,  footwear and sports products, and licenses the Everlast(R)
trademark to numerous  companies which source or manufacture  ancillary products
such as women's and children's  apparel,  footwear,  fitness exercise equipment,
back to school supplies, eyewear, sports bags, hats, fragrances, batteries, fine
jewelry,  nutritional  products and other products.  All business activities and
decisions as it relates to these  licensed  products  are made by the  Company's
executive management.

     APPAREL PRODUCTS

     The Company sells a diverse  collection of Apparel  Products  consisting of
men's activewear, and sportswear, all under the Everlast trademark and logo. The
Apparel  Products consist of  approximately  200 separate  products with varying
styles and  functions.  These include  fitness  apparel and  sportswear  made of
nylon, fleece, cotton, Lycra spandex, and other technical polyester fabrics with
moisture management properties. The Apparel Products are designed to feature the
Everlast trademark and logo and to focus on the use of appropriate fabric blends
to maximize comfort and performance.  The retail prices for the Apparel Products
generally range from $15 to $200.

     SPORTS PRODUCTS

     The Company  manufactures,  imports  and  markets a line of boxing  related
sporting goods which consist primarily of the following:

     (1)  Boxing Gloves:  These are Everlast's most recognizable product and are
          made  for  professional,   amateur,   and  home  gym  use.  Everlast's
          professional gloves are certified  throughout the United States and by
          the World Boxing Council*,  World Boxing  Association*,  International
          Boxing  Federation*,  World Boxing  Organization* and the Nevada State
          Athletic Commission for all of their professional fights;

     (2)  Heavy Bags:  Everlast's  heavy bags are punching bags weighing between
          25 and 150 lbs.;

     (3)  Speed Bags: Speed bags are small, air-filled bags which are mounted on
          swivels and platforms (at eye level);

     (4)  Platforms:  Platforms are the wall mountings used in suspending  speed
          or heavy bags;

                                       2


     (5)  Boxing Trunks and Robes; and

     (6)  Miscellaneous Gym Equipment:  In addition to the  aforementioned  core
          offerings,  Everlast  also  manufactures,   imports  and  markets  the
          following   products  to  complement  its  product  line:   protective
          headgear,  protection  cups,  mouthpieces,  hand wraps,  boxing rings;
          martial arts equipment, gym mats (assorted), and medicine balls.

     LICENSED PRODUCTS

     The Company owns and utilizes the  Everlast(R)  trademark  worldwide and is
registered  with the  United  States  Patent  and  Trademark  Office and in many
foreign  jurisdictions as well. The Company regards its Everlast(R) trademark as
its most valuable  asset based on the  evaluation of an  independent  consulting
firm. The Company  believes the Everlast(R)  trademark has significant  value in
the  marketing of the  Company's  products.  The Company  actively  protects its
trademarks against infringement.

     The Company licenses the Everlast(R)  trademark to numerous companies which
source or  manufacture  ancillary  products such as children's  wear,  footwear,
cardiovascular equipment, back to school stationery,  eyewear, sports bags, hats
and other  accessories ( the  "Licenses  Products".)  Licensing the  Everlast(R)
trademark  has  enabled  the  Company to expand  product  offerings  into arenas
outside of its core manufacturing  arenas, to strengthen its brand image, and to
increase  profitability,  while at the same time  minimizing  inventory risk. On
December  17,  2004,  Everlast  announced  the signing of the largest  licensing
agreement  in the  Company's  history,  whereby it  licensed  its United  States
women's apparel category to Jaques Moret, Inc. effective January 1, 2005.

     The  Company   utilizes  a  network  of  licensees  for   worldwide   brand
distribution in the U.S. and over 80 foreign countries.  In return for exclusive
rights to market Sports  Products,  certain Apparel  Products and accessories in
certain  regions,  the  licensees pay Everlast a fixed royalty rate upon the net
revenues, among other criteria, of the licensees.

MARKETING, ADVERTISING, AND PROMOTIONS

     APPAREL PRODUCTS

     The Company's  advertising and promotional efforts are directed towards the
demographic  customer  profile for the Company's  Apparel  Products which aim to
heighten its visibility. The Company maintains its own marketing and advertising
staff  which  conceives  and  oversees  implementation  of most  aspects  of the
Company's  advertising  and sales  promotions.  In  addition,  the Company has a
graphic arts department that works with the marketing and sales staff to develop
advertising  campaigns,  brand  management,  packaging  solutions,  POS,  retail
advertising and catalogs for all of the Company's product lines.

     The Company  advertises  and  promotes  its Apparel  Products to  different
consumer  segments  through a variety of trade and  consumer  print  advertising
campaigns,  generally in selected magazines and other publications.  The Company
also takes part in various  cooperative  advertising  programs  such as national
advertising,  in-store  signage,  point-of-purchase  promotional  giveaways  and
cooperative advertising arrangements with several of its retail customers, which
the Company believes assists in raising consumer awareness and increasing retail
floor space for its  products.  The Company has received  continued  exposure in
both the print,  television and movie media from famous celebrities and athletes
wearing the Apparel  Products as well as product  placement on the Academy Award
winning  movie  "Million  Dollar  Baby"  to the  Mark  Burnett's  reality  drama
television  show  "The  Contender",  which  premiered  on NBC  network  and  its
affiliates in March 2005 to the EA Sports Franchise Fight Night boxing videogame

                                       3


series  along with the much  anticipated  summer  blockbuster  "Cinderella  Man"
starring Russell Crowe.

     The Company also believes that grass roots  promotional  programs,  such as
the  limited  distribution  of samples of its  Apparel  Products  to local gyms,
athletic clubs, and fitness  professionals,  help to advance the recognition and
reputation of its products.

     To further supplement the growth of the sport and provide a positive outlet
for today's  youth,  Everlast is the proud supplier and supporter of USA boxing,
Police Athletic League Boxing,  The Daily News Golden Gloves and countless other
amateur tournaments and grassroots programs across the country. Additionally, we
are a proud  sponsor of  PE4LIFE,  a  non-profit  Sporting  Goods  manufacturing
Association backed organization, to promote boxing fitness to schools across the
country.

     The Company attends and  participates  in the Sporting Goods  Manufacturers
Association  Supershow*,  and MAGIC International*  annual national trade shows,
and other appropriate trade shows.

     SPORTS PRODUCTS

     The Company's  Sports  Products have received  continued  exposure  through
coverage in movies,  print media and television  because of its association with
the history of boxing and its distribution of the Sports Products to amateur and
professional  boxers for use in  nationally  televised  events.  The Company has
focused on bringing the brand back into the boxing ring with multiple  sponsored
events, such as HBO Latino Boxeo de Oro*, ESPN 2 Friday Night Fights*,  Broadway
Boxing Series,  a monthly  tri-state boxing series televised on MSG* network and
SRL Boxing  Series*along with show by show  sponsorships  featured on Telemundo,
Telefutura, HBO, Showtime and PPV events.

     The Company has  promotional  and  consulting  contracts  with noted boxing
champions,  trainers, and spokespersons,  such as Oscar De La Hoya, Felix "Tito"
Trinidad,  Sugar Shane Mosley, Fres Oquendo, Chris Byrd, Zab Judah, Mickey Ward,
Sugar Ray  Leonard  and Larry  Holmes.  The  Company  uses the  boxing  industry
expertise and the  relationships  of these  individuals  to assist it in various
promotional  activities  designed to generate  interest of the  consumers in the
Sports Products.

     The  Company  employs  six  full-time  sales  persons to promote the Sports
Products  to  professional  and  amateur  boxers.   Additionally,   the  Company
continually  evaluates and redesigns its  professional  line of boxing equipment
and the product packaging of its retail Sports Products.  Finally, the Company's
graphic  arts  department  has  produced  two  new  catalogs,  one  focusing  on
wholesalers  for  the  consumer  retail  market,   and  the  other  directed  at
professional and amateur boxers.

     The  Company  has  developed  a  comprehensive   website  to  leverage  key
e-commerce sales in both our equipment and apparel business.

     LICENSED PRODUCTS

     The  Company  employs an  executive,  who reports to Mr.  George  Horowitz,
President and Chief Executive Officer (CEO). Such executive and Mr. Horowitz are
jointly  responsible  for  developing  a  marketing  plan for  expansion  of the
Licensed  Products.  The executive attends sporting goods trade shows to promote
the Everlast(R)  brand name. Part of the executive's other duties is to generate
leads and to meet with  potential  licensees.  The executive in concert with the
CEO are also  responsible  for  renegotiating  terms and possibly  expanding the
scope of existing licensing agreements.

                                       4


MANUFACTURING AND SUPPLIERS

     APPAREL PRODUCTS

     The  Company  does not  manufacture  any of its Apparel  Products,  relying
instead on independent  contractors.  Manufacturers  in the United States supply
approximately  60% of the Apparel  Products while the remaining 40% are imported
from manufacturers abroad, principally in Asia. Currently, the Company uses over
ten separate  manufacturers.  While the Company has no long-term agreements with
any of its contractors, the Company believes that it has good relationships with
each of them.  The  Company  does not  believe  that the loss of any  particular
contractor  would  have a material  adverse  effect on its  business,  financial
condition,  or  operations.  The Company  believes that  alternative  sources of
products would be readily available.

     The supply of the  Company's  foreign made  Apparel  Products is subject to
constraints  imposed by bilateral textile  agreements  between the United States
and foreign nations.  Quotas are used to determine the amount and types of goods
which can be imported into the United States.  Effective  January 1, 2005,  such
quotas were removed for imports from China. Some of the Company's  manufacturers
may be adversely affected by political instability in their respective countries
resulting  in  the  disruption  of  trade,  and  the  imposition  of  additional
regulations  relating  to  imports  or duties  and taxes  and other  charges  on
imports. In order to ensure quality control and timely delivery, the Company (or
its agents),  conducts on-site  inspections at  manufacturers'  facilities.  See
"Quality Control." The Company's strategy is to find manufacturers with specific
product  category  expertise,  such as with  fitness  apparel,  tee  shirts,  or
outerwear,  with  extensive  experience in the major athletic brand name apparel
industry.  The Company has no long-term agreements with any of its manufacturers
and competes with other apparel companies for production capacity.

     SPORTS PRODUCTS

     Effective  December  2003, we manufacture  solely out of one  company-owned
facility, which produces most of our Sports Products. This facility,  located in
Moberly,  Missouri has 304,000 square feet and is used to produce  products such
as heavy bag and speed bag platforms, heavy bags, and boxing rings, as well as a
"cut and sew"  production  department  where boxing gloves,  speed bags,  boxing
trunks,  and other related items are  produced.  Certain of these  products were
formerly  produced in our Bronx,  New York facility which was closed in December
2003.

     Raw materials used to manufacture  Sports  Products are top-grain  leather,
synthetic  fabrics,  canvas,  assorted wood and steel tubing, as well as various
other materials used in stuffing gloves and heavy bags.  These raw materials are
basic commodities, which the Company buys from several independent suppliers. No
one supplier accounts for more than ten percent (10%) of the Company's purchases
of raw materials. The majority of raw materials are obtained domestically,  with
the exception of  Nevatear(R),  the material used in moderately  priced  gloves,
bags, and gym mats.  Nevatear(R)  is a vinyl coated fabric with tire-cord  nylon
content  designed  to  withstand  years  of  usage.  The  primary  supplier  for
Nevatear(R) is Erez, an Israeli company.  Alternate  sources for Nevatear(R) are
widely available.

     An interruption in, or the loss of operations,  at the Moberly facility, or
the failure to maintain our labor force at this facility could delay or postpone
production of our products,  which could have a material effect on our business,
results of operations and financial condition until we could secure an alternate
source of supply.

     The Company also imports sub-assemblies and parts used in the production of
its finished Sports Products such as shells for heavy bags, hardware, components
for speed bags and finished products.  The Company imports  approximately 60% of
its purchased raw material,  sub  assemblies,  and finished goods with which one
supplier of these purchases accounted for over 10% of all purchases made.

                                       5


INVENTORY MANAGEMENT

     As of December 31, 2004, the Company's  inventory for both Apparel Products
and Sports Products was $11.8 million.  Net sales was  approximately $36 million
for the year then ended.

     As of December 31, 2004, the Company's  backlog of unfilled  orders for its
Apparel  Products  and Sports  Products  was  approximately  $3  million  and $2
million, respectively. The Company expects that substantially all of its current
orders  will be shipped  within  120 days of the  receipt  of such  orders.  The
Company's backlog can be affected by a variety of factors,  including scheduling
of manufacturing, shipment of products, and customer preferences.

     APPAREL PRODUCTS

     The  Company  has an  Electronic  Data  Interchange  (EDI)  Quick  Response
Replenishment  System for its Apparel  Products to facilitate its effort to fill
customer  orders in seven working  days.  The EDI Quick  Response  Replenishment
System requires a higher level of inventory to facilitate shipment.  The Company
also practices a "just in time"  manufacturing  and  purchasing  program for its
customers who don't have access to the EDI Quick Response  Replenishment System.
The Company makes arrangements with its manufacturers for delivery approximately
30 days before the scheduled  shipment of products to the  Company's  customers.
The objectives of  the"just-in-time"  system are twofold. One is to decrease the
Company's  inventory  risk.  The other is to allow the  Company  flexibility  in
reaction  to consumer  responses  to its  products as well as changing  consumer
preferences.  The Company also schedules  shipments from its  manufacturers in a
manner that accounts for possible manufacturing lateness and transport time from
manufacturers to the Company's warehouse facilities.  At present,  manufacturing
delays have not been a material  factor in the Company's  inventory  management.
However,  the inability or  unwillingness  of a  manufacturer  to ship orders of
Apparel Products in a timely manner could adversely affect the Company's ability
to deliver Apparel  Products to its customers on time.  Delays in delivery could
result in missing certain  retailing  seasons with respect to all or some of the
Apparel Products and could adversely affect the Company's  relationship with its
customers, which could have a material adverse effect on the Company's business.

     SPORTS PRODUCTS

     The  Company  uses a  fully  integrated  inventory  management  system  for
finished goods and the products  manufactured by its factory. The Company has an
automated  perpetual  inventory  for finished  goods,  raw materials and work in
progress  merchandise.  If  required  by major  retailers,  the Company has also
incorporated its Sports Products into an EDI Quick Response Replenishment System
to fill sales orders.

SALES AND DISTRIBUTION

     For each of the  fiscal  years  ended  2004,  2003  and  2002,  The  Sports
Authority Inc. ("Sports  Authority") , including Gart's Sports, which was merged
into Sports Authority in October 2003,  accounted for approximately 13% of sales
of the  Company,  respectively.  Sports  Authority  has been a  customer  of the
Company since its inception in 1992. There is no long-term  contract between the
Company  and  Sports   Authority.   The  Company   believes  that  its  business
relationship with Sports Authority is satisfactory.

     The Company's  strategy is to expand its network of retailers  carrying the
Company's products.  The Company plans to focus on department stores,  specialty
stores, sporting goods stores, catalog operations, and better mass merchandisers
for  its  Apparel  Products  and  sporting  goods  stores,  mass  merchandisers,
gymnasiums  and martial arts studios for its Sports  Products.  In addition to a
wholesale  catalog for the retailers,  the Company  published a Professional and
Amateur Boxing  Equipment  catalog.  Recent  developments  in technology led the
Company to re-engineer some of its  professional  and amateur boxing  equipment.
Professional  and amateur  boxers,  promoters  and trainers  can order  products
through the catalog with a fax order form, a toll-free number or by visiting the
Company's web site @ www.everlastboxing.com.

                                       6


     APPAREL PRODUCTS

     Apparel  Products are  distributed  through  department  stores,  specialty
stores, sporting goods stores, catalog operations and better mass merchandisers,
encompassing  over 20,000  retail  locations  throughout  the United  States and
Canada.  The retailers  selling Apparel  Products include  Federated  Department
Stores*,  Champs Sports*,  Modell's*,  Acadamy*,  The Sports  Authority*  Sports
Chalet* and the Army Air Force Exchange*. Apparel Products are also sold through
the Internet at the Company's web site.

     The Company  currently has five  in-house  sales  representatives  and four
non-employee  sales  representatives  for  its  Apparel  Products.   Mr.  George
Horowitz, the Company's President and Chief Executive Officer, and other Company
senior executives coordinate sales and manage the representatives to ensure that
each sales representative projects a consistent and unified image of the Company
to its customers.

     The Company  cooperates with major retailers to gauge promptly which of the
styles  of its  Apparel  Products  are the most  popular,  and  tracks  consumer
preferences regarding its Apparel Products.  Based upon its market data, as well
as  information  gained  from trade  shows,  the  Company  attempts to shift its
production orders toward styles that are most popular. This shift may take up to
a maximum of eight  weeks.  Many of the retail  stores  offering  the  Company's
products rely upon the Company's  market  information  and solicit the Company's
advice  regarding  the  products  and  quantities  to order.  Since  most of the
Company's  products are  manufactured  in the United States,  the amount of time
between  orders  placed  with its  manufacturers  and orders  shipped by them is
generally reduced. The Company believes that the information it gathers from the
market, together with its efforts in shifting to production towards more popular
styles, will help reduce inventory risk.

     Consistent with industry  practice,  the Company accepts returns of Apparel
Products  and Sports  Products  within 30 days.  Returns are allowed due to poor
quality,  defects in materials or  workmanship.  The Company  believes  that its
return levels are better than industry norms. In addition to returns,  customers
deduct  chargebacks  from the  purchase  price for sales  allowances,  new store
opening discounts and other marketing development funds, which in the opinion of
management  promotes brand awareness.  Chargebacks have a dilutive effect on the
Company's  business and results of  operations  since they reduce  overall gross
profit  margins  on sales.  The  Company  experienced  rates of  chargebacks  of
approximately   7%,  5%  and  6%  during  fiscal  years  2004,  2003  and  2002,
respectively,  which are consistent with the industry norms of 3% to 7% for both
Apparel  Products and Sports  Products.  The Company  believes that sales of the
Apparel Products are not seasonal.

     SPORTS PRODUCTS

     The  Company's  Sports  Products are  distributed  through  sporting  goods
stores, mass merchandisers,  catalog  operations,  gymnasiums,  and martial arts
studios.  The  Company  distributes  its Sports  Products  to over 7,000  retail
locations  throughout the United States and Canada. The Sports Products are sold
by retailers such as Modell's*, The Sports Authority*, Big 5* and Academy*.


     The Company has a national  sales manager who oversees  sales and marketing
for Sports  Products.  The Company also has nine sales  representatives  who are
assigned different territories in the United States. The Company has focused its
marketing efforts for its Sports Products in the following areas:

     o    Trade  Shows:  The Company  participates  in more than ten trade shows
          annually,  which are attended by most major sporting  goods  retailers
          and manufacturers;

     o    Product  Catalogs:  The Company  publishes a retail and a professional
          catalog which features all products manufactured by the Company.

                                       7


     The Company believes that the sales of Sports Products are not seasonal.

     LICENSED PRODUCTS

     The Company employs an executive who is responsible for worldwide licensing
of the Everlast brand name. The Company also had a non-exclusive  agreement with
a license  consultant  whose  remuneration  was  determined by license  revenues
received from certain licensees. Although such nonexclusive agreement terminated
on  February  10, 2003  commissions  were paid to the  consultant  for two years
thereafter,  pursuant to the  termination  provisions  of such  agreement.  Such
payments terminated in February 2005.

     There  are  over 70  licenses  worldwide  that  are  held by 53  licensees.
Licensed Products,  such as men's,  women's, and children's apparel,  sleepwear,
underwear,   hosiery,  footwear,  eyewear,  hats,  sports  bags,  cardiovascular
equipment,  fragrances,  nutritional  products and batteries are sold in over 80
countries by these  licenses.  The Company  believes  that the Everlast name has
tremendous  brand equity that is universally  accepted in a diverse  category of
consumer  products  and it can  expand  its  licensing  base  to new  geographic
locations and in new product  categories  such as sports drinks,  bottled water,
infant  apparel,  and cosmetics.  On December 17, 2004,  Everlast  announced the
signing of the largest licensing agreement in the Company's history, whereby the
Company  licensed its United States women's  apparel  category to Jacques Moret,
Inc. effective January 1, 2005.

     The Company  believes  that sales of Licensed  Products  are not  seasonal.
Reference is made to page 19-f of the Consolidated  Financial  Statements of the
Company for the net revenues  from  License  Products for the fiscal years ended
December 31, 2004, 2003 and 2002.

QUALITY CONTROL

     APPAREL PRODUCTS

     Because the Company emphasizes fit,  performance and quality of its Apparel
Products, the Company places a high priority on quality control. The Company has
established   stringent   procedures  both  domestically  and   internationally.
Inspections of independent manufacturers are made regularly to ensure compliance
with the Company's quality control  specifications,  delivery requirements,  and
shipping needs. Prior to manufacturing in large quantities, the Company receives
samples of its  Apparel  Products  for  inspection  and  comments.  The  Company
performs  various tests,  including fit tests on live models.  This ensures that
the  product  meets  specifications  prior  to  shipping.  In  addition,  senior
employees  of the Company  periodically  inspect the  manufacturing  process and
quality of Apparel Products.

     The  Company  believes  that its  relationship  with its public  warehouse,
customs  brokers and  international  consolidators  are an important part of its
quality  control  program.  The Company  views these  service  organizations  as
important  resources in maintaining  high standards for its Apparel Products and
assisting  in the reliable  and timely  delivery of its Apparel  Products to its
retail customers.

     SPORTS PRODUCTS

     The Company has quality control  procedures in effect at its  manufacturing
facility in Moberly, Missouri. Manufacturing supervisors inspect Sports Products
for defects throughout both the manufacturing  process and the finishing stages,
including imported products.

     LICENSED PRODUCTS

     The Company  requires its licensees to submit  samples of products that are
to be sold under exclusive  license  agreements.  These sample Licensed Products
are inspected by the Company's  management  for quality and proper  placement of
the  Company's  Everlast(R)  trademark.  Licensees  that do not comply  with the
Company's quality or trademark standards are notified that they are in breach of
their license agreement.

                                       8


COMPETITION

     APPAREL PRODUCTS

     The apparel industry is highly competitive.  The Company's  competitors for
its Apparel Products include apparel  manufacturers of all sizes,  many of which
have  greater   financial  and   manufacturing   resources   than  the  Company.
Accordingly,  the Company  believed  that it was in its best interest to license
its women's apparel business effective January 1, 2005 as previously  mentioned.
This  decision  was the  result of the  licensee's  ability  to source  products
cheaper, due to its larger buying power, and expanded distribution available for
its presence in certain channels of  distribution.  The Company believes that it
has been able to compete in the men's  activewear and sportswear  market because
of high brand name recognition,  along with a natural extension  associated with
its  sporting  goods  business.   The  Company's   products  also  compete  with
lower-priced  men's,  women's,  and girls'  activewear and sportswear  products,
which may or may not be brand  name  products.  The  Company  believes  that its
principal competitors in the brand name men's activewear and sportswear industry
are  Nike*,  Reebok*,  Adidas*  and Fila*.  Competition  in the  activewear  and
sportswear segment of the apparel industry is based on price,  design,  quality,
name  recognition,  and the  ability to respond  quickly  to  changing  consumer
preferences.

     SPORTS PRODUCTS

     The  sporting  goods  industry is also  highly  competitive.  However,  the
Company  believes that it is the preeminent name in boxing equipment and as such
is able to compete in this segment of the sporting goods industry. The Company's
competitors   for  its  Sports  Products  at  the  retail  level  are  Technical
Knockout/TKO*  and Century  Sporting  Goods*.  At the  professional  and amateur
boxing level the Company's competitors are Ringside*, Grant*, and Reyes*.

     LICENSED PRODUCTS

     Aggressive  competition  is also found in the  licensing of sporting  goods
brands and  trademarks.  The Company  believes that the  Everlast(R)  trademark,
however,  is the most recognized brand associated with the sport of boxing.  The
Company  believes  that none of its  competitors  in the  boxing  segment of the
sporting goods industry have significant licensing programs.

                                       9


EMPLOYEES

     As of February 28, 2005,  the Company had 188 employees who are employed on
a  full-time   basis.   These  include  50  executive,   managerial,   clerical,
administrative  and sales  employees at its New York City  headquarters  and 138
employees at its manufacturing  facility in Moberly,  Missouri. 105 employees of
the Company at its manufacturing facility in Moberly, Missouri are covered under
a collective  bargaining  agreement  that  expires on June 5, 2005.  The Company
believes  it  has  satisfactory  relationships  with  its  employees  under  the
collective  bargaining  agreement  and  expects to enter  into a new  collective
bargaining  agreement.  Failure  to  enter  into  a  new  collective  bargaining
agreement with it union  employees  could have an adverse effect on its sporting
goods operations and business,  including  reduced sales levels due to inventory
manufacturing production problems.

     The Company also employs  additional  full-time and part-time  employees in
connection with the design,  marketing, and sale of its products on an as needed
basis.  The Company hires  temporary  employees  from time to time.  The Company
considers its relations with its employees to be satisfactory.

ENVIRONMENTAL CONSIDERATIONS

     The Company's  manufacturing  facility is subject to various federal, state
and local  environmental laws and regulations  limiting the discharge,  storage,
handling  and  disposal  of a variety  of  substances  set by the  Environmental
Protection  Agency,  particularly  the federal Water Pollution  Control Act, the
Clean  Air Act of 1970 (as  amended  in 1990),  the  Resource  Conservation  and
Recovery  Act  (including  amendments  relating  to  underground  tanks) and the
federal "Superfund" program.

     The  Company  also  is  subject  to  federal,  state  and  local  laws  and
regulations  relating to workplace  safety and worker  health,  including  those
promulgated  under the Occupational  Safety and Health Act ("OSHA").  As part of
its OSHA compliance efforts,  the Company requires all personnel working in high
noise areas and those working in certain areas with high  concentrations of dust
to wear protective equipment.

     To the best of the  Company's  knowledge,  its  manufacturing  facility  is
currently in compliance with all material  respects with existing OSHA standards
and environmental laws and regulations.  The Company does not believe that there
is a substantial  likelihood that further OSHA or environmental  compliance will
require  substantial   expenditures  or  materially  affect  its  operations  or
competitive position. The Company currently has no capital expenditures relating
to satisfying environmental standards.

AVAILABLE INFORMATION

     The   following    information   can   be   found   on   our   website   at
http://www.everlast.com:

     o    Our  annual  report on Form  10-K,  quarterly  reports  on Form  10-Q,
          current  reports on Form 8-K, and all  amendments  to those reports as
          soon as reasonably  practicable  after such material is electronically
          filed with the Securities and Exchange Commission (SEC);

     o    Our policies  related to corporate  governance,  including our Code of
          Business  Conduct and Ethics  applying to our directors,  officers and
          employees  (including our principal  executive officer,  and principal
          financial  and  accounting  officer)  that we have adopted to meet the
          requirements set forth in the rules and regulations of the SEC.

                                       10


ITEM 2.   PROPERTIES

PRINCIPAL PLACE OF BUSINESS

     The Company  renewed its real property  leases at its  principal  office at
1350  Broadway,  New York,  New York  effective  December 2003. The lease is for
12,087 square feet with an annual base rent of $407,728 through November 2008.

MANUFACTURING FACILITY

     The  Company  owns  a  manufacturing  facility  in  Moberly,   Missouri  of
approximately  304,000  square  feet.  The Company  believes  that its  existing
facility  will be adequate  to meet its needs for the  foreseeable  future.  The
Company further believes that additional  manufacturing  space will be available
at its Moberly,  Missouri  manufacturing plant in the event the Company requires
additional capacity.

     Through  December 31,  2003,  the Company  operated a leased  manufacturing
facility in the Bronx,  New York. On December 31, 2003,  the Company  closed the
Bronx facility and consolidated its  manufacturing  operations into its Moberly,
Missouri  manufacturing   facility.  For  details  concerning  the  closure  and
relocation of the Bronx,  New York facility,  please see the section "Results of
Operations--2003 Restructuring and Non-recurring Charges."


ITEM 3.   LEGAL PROCEEDINGS

JOAN HANSEN & CO.

     On December 20, 2000, Joan Hansen & Co., a non-exclusive licensing agent of
the Company (the "Agent"),  filed a lawsuit in the Supreme Court of the State of
New York against the Company,  Everlast,  George  Horowitz,  President and Chief
Executive Officer of the Company, and Ben Nadorf, a former principal stockholder
of Everlast and a Director of the  Company,  individually.  The Agent  alleged a
breach of  contract on the basis that,  after the  Merger,  the Company  stopped
paying royalties to Everlast, which had become its wholly-owned subsidiary,  and
accordingly the Company discontinued the payment of remuneration to the Agent.

     The Agent further alleged that the Merger was a sham transaction;  that the
Company   intended  to  default  on  its  obligations  to  the  former  Everlast
stockholders  and that the Everlast(R)  trademark and licenses would then revert
to those  stockholders.  There  were  three  other  causes of  action  allegedly
predicated on the theories of tortious  interference with contractual  relations
and tortious  interference  with prospective  business  relations.  Damages were
alleged in varying amounts, up to an aggregate of $55,500,000.

     On November 30, 2001,  the Supreme Court of the State of New York dismissed
the causes of action alleging tortious  interference with contractual  relations
and tortious  interference  with prospective  business  relations,  made against
George Horowitz and Ben Nadorf.  The court also denied a  cross-motion,  made by
the Agent,  seeking partial summary  judgment for breach of contract against the
Company.  The decisions were appealed by the Agent. The Appellate Court affirmed
the dismissal and the denial of the Agent's cross-motion.

     Thereafter  the  Company  filed a motion for summary  judgment  against the
Agent seeking  dismissal of the balance of the Agent's  claims.  That motion was
decided in the Company's  favor on December 23, 2002. The Agent's appeal of that
portion  of the  decision  dismissing  its claim for a breach of  contract,  was
unanimously  affirmed by the Appellate  Division on December 16, 2003. The Agent
has  subsequently  filed a motion  seeking  permission to further  appeal to the
Court of  Appeals as well as  reasserting  its  breach of  contract  claims in a
separate demand for arbitration.  Hearings in the arbitration commenced November
2004, and were ongoing as of December 31, 2004.  Everlast  expects to prevail in
the arbitration.

                                       11


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

     No matters  were  submitted to a vote of security  holders  during the last
quarter of fiscal year 2004.

                                     PART II

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

MARKET INFORMATION

     The  Company's  shares of common  stock,  par  value  $.002 per share  (the
"Common  Stock")  are  quoted on the  Nasdaq  SmallCap  Market  under the symbol
"EVST." The following table sets forth,  for the period  indicated,  the highest
and lowest  bid  quotations  for the Common  Stock,  as  reported  by the NASDAQ
system.  Quotations  reflect  prices  between  dealers,  do not  reflect  retail
markups,  markdowns or  commissions,  and may not necessarily  represent  actual
transactions.

                            2004
                  HIGH             LOW
                  ----             ---

1st Quarter       $3.58           $2.54
2nd Quarter       $3.10           $2.46
3rd Quarter       $4.63           $2.75
4th Quarter       $8.44           $2.80

                            2003
                  HIGH             LOW
                  ----             ---

1st Quarter       $4.20           $2.79
2nd Quarter       $3.15           $2.20
3rd Quarter       $3.30           $2.54
4th Quarter       $3.45           $2.46


HOLDERS

     The  closing  bid price of each share of Common  Stock as of March 18, 2005
was $10.40.  There were 368 record holders of the shares of Common Stock and one
record holder of the Company's Class A Common Stock,  $.01 par value (the "Class
A Common  Stock").  Based upon  information  received  from some of these record
holders,  the Company believes there are approximately  2,400 beneficial holders
of the shares of Common Stock.

DIVIDENDS

     The Company  has never paid  dividends  on its Common  Stock or its Class A
Common Stock. The Company anticipates that, for the foreseeable future, earnings
will be retained for use in its business and does not  anticipate the payment of
dividends on its Common Stock or its Class A Common Stock.

     The Company  continues to pay dividends to the holders of its shares of its
Series  A  Redeemable   Participating  Preferred  Stock,  $.01  par  value  (the
"Preferred  Stock").  The shares of  Preferred  Stock are entitled to a dividend
equal to  two-thirds  (2/3) of the net  after  tax  profits  after  adding  back
goodwill   amortization  and  stock  based  compensation.   In  2002  and  years
thereafter,  the dividend is reduced by the proportion to the redeemed Preferred
Stock.  The  percentage  of net  income  (as  defined)  to be paid to holders of
Preferred Stock is as follows:

                                       12


          Twelve months ended           Percentage
              December 31                  (%)
                 2004                     44.4
                 2005                     37.0
                 2006                     29.6
                 2007                     22.2
                 2008                     14.8
                 2009                      7.4

DISCLOSURE OF EQUITY COMPENSATION PLAN INFORMATION (AS OF DECEMBER 31, 2004)


      Plan Category               Number of securities to be      Weighted-average          Number of securities remaining
                                      to be issued upon           exercise price of         available for future issuance
                                   exercise of outstanding       outstanding options,         under equity compensation
                                    options, warrants and        warrants and rights         plans (excluding securities
                                         rights (a)                                            reflected in column (a))

----------------------------------------------------------------------------------------------------------------------------
      Equity compensation                 687,500                       $8.65                           259,500
      plans approved by
      security holders
----------------------------------------------------------------------------------------------------------------------------
      Equity compensation                 266,100                        3.03                                 -
      plans not approved by
      security holders
----------------------------------------------------------------------------------------------------------------------------
      Total                               953,600                        7.08                           259,500
----------------------------------------------------------------------------------------------------------------------------


                                       13


ITEM 6.   SELECTED FINANCIAL DATA.

     The following selected consolidated financial information has been taken or
derived  from the  Company's  audited  consolidated  financial  statements.  The
information  set forth  below is not  necessarily  indicative  of the  Company's
results  of  future   operations  and  should  be  read  in   conjunction   with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  and the Company's  consolidated  financial  statements  and related
notes included elsewhere in this Form 10-K. See "Item 8. Consolidated  Financial
Statements and Supplementary Data."

     On  December  17,  2004,  Everlast  announced  the  signing of the  largest
licensing  agreement in the  Company's  history,  whereby it licensed its United
States women's  apparel  category to Jacques Moret,  Inc.  effective  January 1,
2005.  Accordingly,  Everlast has reported its results of  operations  on a GAAP
basis,  which  includes  the  application  of SFAS No. 144  "Accounting  for the
Disposal  of  Long-Lived  Assets"  which  requires  us to report our  results of
operations of our women's apparel  business as a discontinued  component for all
current and prior periods presented.

                                                                                For the year ended
                                                  ---------------------------------------------------------------------------
                                                    December 31    December 31      December 31    December 31    December 31
                                                       2004          2003 (a)          2002           2001           2000
                                                  ---------------------------------------------------------------------------
Net Sales                                         $ 35,940,000    $ 33,119,000    $ 36,670,000   $ 31,531,000   $ 13,391,000
Net License Revenues                                 9,059,000       6,669,000       5,501,000      5,141,000        537,000
Net Income (Loss) from Continuing Operations        (1,240,000)     (2,143,000)        341,000        675,000     (1,069,000)
Income from Discontinued Component                     213,000       1,188,000       2,107,000      1,664,000      2,495,000
Net Income (Loss) (a)                               (1,027,000)       (955,000)      2,448,000      2,339,000      1,426,000
Preferred Stock Dividend                                  --              --         1,451,000      1,675,000         27,000
Basic Per Share Data (b):
   Net Income from Continuing Operations                ($0.40)         ($0.69)          $0.11          $0.22         ($0.40)
   Net Income from Discontinued Component                $0.07           $0.38           $0.68          $0.54          $0.93
Diluted Per Share Data (b):
   Net Income from Continuing Operations                ($0.40)         ($0.69)          $0.08          $0.14         ($0.40)
   Net Income from Discontinued Component                $0.07           $0.38           $0.51          $0.34          $0.79
Total Assets                                        64,756,000      64,257,000      63,847,000     63,953,000     66,878,000
Long Term Debt                                       6,643,000       4,866,000       3,227,000        141,000      3,125,000
Redeemable Preferred Stock                          25,000,000      30,000,000      35,000,000     40,000,000     45,000,000


(a)  During fiscal 2003, the Company incurred  restructuring  and  non-recurring
     duplicative  manufacturing costs aggregating $3.3 million,  pretax, related
     to the relocation and  consolidation of its Bronx,  New York  manufacturing
     facility which closed in December 2003. These costs are included in the net
     loss from continuing operations

(b)  Excludes the effect of the preferred  stock  dividends'  impact of earnings
     per share for the years ended December 31, 2002 and 2001 as follows:  Basic
     - $0.47 and $0.54; Diluted - $0.35 and $0.35.


                                       14


ITEM 7.   MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION  AND
          RESULTS OF OPERATIONS.

CRITICAL ACCOUNTING POLICIES, ESTIMATES AND JUDGEMENTS

     Our  financial  statements  are  prepared  in  accordance  with  accounting
principles  generally  accepted in the United States of America.  The accounting
principles we use require us to make estimates and  assumptions  that affect the
reported  amounts  of  assets  and  liabilities  at the  date  of the  financial
statements  and  amounts of income and  expenses  during the  reporting  periods
presented.  We  believe  in the  quality  and  reasonableness  of  our  critical
accounting  policies,  however it is likely that  materially  different  amounts
would be reported under different conditions or using different assumptions that
we have consistently applied. We believe our critical accounting policies are as
follows, including our methodology for estimates made and assumptions used.

     o    REVENUE  RECOGNITION   POLICY.   Revenues  from  royalty  and  finders
          agreements are recognized when earned by applying  contractual royalty
          rates to quarterly point of sale data, among other criteria,  received
          from the Company's licensees. The Company's royalty recognition policy
          provides for recognition of royalties in the quarter earned,  although
          a large portion of such royalty payments are actually  received during
          the month following the end of a quarter.  Revenues are not recognized
          unless collectibility is reasonably assured.

     o    TRADE  RECEIVABLES.  We perform ongoing credit evaluations on existing
          and  new  customers   daily.  We  apply  reserves  for  delinquent  or
          uncollectible  trade  receivables  based  on  specific  identification
          methodology  and also  apply a  general  reserve  based  on our  trade
          receivable  aging  categories.  Credit  losses  have been  within  our
          estimates over the last few years.

     o    DEFERRED  TAXES.   Deferred  taxes  are   determined,   based  on  the
          differences  between the  financial  statement and tax bases of assets
          and  liabilities,  as well as the future  benefit of any net operating
          loss  carryforward,  using enacted tax rates in effect for the year in
          which the  differences are expected to reverse.  Valuation  allowances
          are  established  when necessary to reduce  deferred tax assets to the
          amounts expected to be realized. In assessing the need for a valuation
          allowance  management considers estimates of future taxable income and
          ongoing  prudent and feasible tax planning  strategies.  In accordance
          with APB Opinion 23, the Company  does not accrue  income taxes on the
          undistributed  earnings of a  subsidiary  which is a "DISC"  since the
          repayment  of  the  earnings  of  the  DISC  is  not  expected  in the
          foreseeable  future.  If circumstances  change and it becomes apparent
          that  some or all of the  undistributed  earnings  of the DISC will be
          remitted in the foreseeable future, then taxes will be accrued.

     o    INVENTORY.  Our  inventory  is valued at the lower of cost or  market.
          Cost has been derived principally on standard cost methodology,  where
          we utilize a  first-in-first-out  method. We provide for allowances on
          finished goods and  specifically  identify and reserve for slow moving
          or obsolete raw materials and packaging.

     o    VALUATION OF GOODWILL,  LONG-LIVED ASSETS AND INTANGIBLE  ASSETS.  The
          Company  periodically   evaluates  goodwill,   long-lived  assets  and
          intangible  assets for  potential  impairment  indicators.  Judgements
          regarding  the  existence  of  impairment   indicators  are  based  on
          estimated  future cash flows,  market  conditions,  and legal factors.
          Future  events  could cause the Company to  conclude  that  impairment
          indicators  exist and that the net book value of goodwill,  long-lived
          assets and  intangible  assets is impaired.  Any resulting  impairment
          loss could have a material  adverse impact on the Company's  financial
          condition and results of operations.

     o    CONTINGENCIES   AND  LITIGATION.   Management   evaluates   contingent
          liabilities  including  threatened or pending litigation in accordance

                                       15


          with SFAS No. 5, "Accounting for  Contingencies"  and records accruals
          when the outcome of these matters is deemed probable and the liability
          could be  reasonably  estimated.  Management  makes these  assessments
          based on the facts and  circumstances  and in some instances  based in
          part on the advice of outside legal counsel.

RESULTS OF OPERATIONS

2004 DISPOSAL OF BUSINESS COMPONENT


     On December  17,  2004,  the  Company  entered  into its largest  licensing
agreement in its history,  whereby it licensed its United States women's apparel
business to Jacques Moret, Inc.  effective January 1, 2005. The Company believes
that its  decision  to license  its  women's  apparel  business  was in its best
interests as a result of the licensee's  ability to source product cheaper,  due
to the licensee's buying power, along with the licensee's expanded  distribution
available  from  its  presence  in  certain   channels  of   distribution.   The
discontinuance  of the women's apparel  component and its  replacement  with the
license  arrangement,  would have improved the Company's net income available to
common stockholders by approximately  $750,000 in 2004, had the transaction been
completed at the beginning of the year, after giving affect to income taxes, and
dividends  associated with its Series A Preferred  Stock.  The Company  believes
that its results of operations  will benefit in 2005 as well.  In addition,  the
Company's working capital requirements would have been decreased in 2004, and is
expected to decrease in 2005 and thereafter as a result of carrying lower levels
of accounts receivable and inventory.  Accordingly, the Company has reported its
results of operations on a GAAP basis,  which  includes the  application of SFAS
No. 144 "Accounting for the Disposal of Long-Lived  Assets" which requires us to
report  our  results  of  operations  of  our  women's  apparel  business  as  a
discontinued component for all current and prior periods presented.

2003 RESTRUCTURING AND NON-RECURRING CHARGES

     During the fourth  quarter of fiscal 2003 we recorded  charges  aggregating
$2.1 million,  before taxes,  related to the relocation and consolidation of our
Bronx,  New York  manufacturing  facility into our Moberly,  Missouri  facility.
Approximately $1.2 million of these charges were non-cash nature.

     Commencing  July 2003, we decided to pursue and execute a plan to close the
Bronx,  New York  facility.  Our decision to close this facility was largely the
result of significant lease escalation costs expected at the end of our existing
lease term in April 2004 and our inability to reach  practical  capacity at both
the Bronx, New York and Moberly,  Missouri facilities.  Accordingly,  during the
fourth quarter of fiscal 2003, we completed the relocation and  consolidation of
the facilities.

     The restructuring charge includes $2.1 million of costs associated with the
discontinuance  of certain  products,  factory labor and related  overhead costs
resulting  from the idle capacity in the Bronx,  New York  facility,  severance,
lease exit and other  disposal  costs.  Because of this $2.1 million of charges,
our 2003 gross  profit was reduced by $1.1  million  charged to cost of sales as
required by accounting rules. At December 31, 2003,  approximately  $0.5 million
was accrued principally  related to lease exit costs. In addition,  we wrote off
and  disposed  of  approximately  $0.1  million  of  fixed  assets.   Additional
restructuring  charges  of $0.4  million  were  incurred  during  the year ended
December 31, 2003 related to severance  liabilities  and related  employee costs
and other disposal and lease exit costs.

YEAR END 2004 COMPARED TO YEAR END 2003

     Net sales  were  $35.9  million  for the year ended  December  31,  2004 as
compared to $33.1  million in 2003,  an increase  of $2.8  million or 8.5%.  The
increase was primarily the result of increases in men's apparel sales which grew
40% in 2004 as compared to 2003.

     Net  licensing  revenues  were  $9.1  million  for the year  ended  2004 as
compared to $6.7 million for the year ended  December 31, 2003.  The increase of
$2.4 million,  or 35.8%,  in licensing  revenues in 2004 over 2003 was largely a
result of new  licenses  entered  into ($1.5  million) as well as  increases  in
revenues  generated  from  existing  licenses,  primarily  overages  earned ($.9
million).  In 2004 we had 64  pre-existing  licenses,  terminated 5 licenses and
entered  into 25 new  license  arrangements.  The  average  revenue  for license
agreements  in  existence  for the  past two  fiscal  periods  is  approximately
$120,000.  There has been no change to the  aggregate  revenue  attributable  to
pre-existing licenses.

     Total net  revenues  in 2004  amounted  to $45  million  compared  to $39.8
million in 2003. The $5.2 million increase was due to increases in men's apparel
sales and license revenues as explained above.

                                       16


     Gross profit in 2004 increased to $16.6 million,  36.9% of net revenues, as
compared to the gross profit in 2003 of $14.7 million,  37% of net revenues,  an
increase of $1.9 million.  Gross profit in 2003  adjusted for the  restructuring
costs  included in cost of sales was $15.8 million or 39.7% of net revenue.  The
increase in gross  profit  dollars  was largely a result of the  increase in net
license revenues.  The decrease in gross profit as a percentage of net revenues,
as compared to the 2003  adjusted  gross profit as a percentage  of net revenues
was 39.7% was due to lower margin dollars achieved in our men's apparel sales.

     Selling and shipping costs were  approximately $8.8 million for each of the
years ended 2004 (20% of net revenues) and 2003 (22% of net revenues). While the
Company  incurred higher fuel costs (we do not have any contractual  obligations
for its  transportation  costs),  it  eliminated a higher  dollar value of fixed
selling  costs from the  discontinuance  of its women's  component  (principally
salaries and benefits),  in proportion to the related net revenue base,  causing
selling and shipping costs to decline as a percentage of net revenues.

     General and  administrative  expenses were $6.8 million in 2004 as compared
to $6.2  million in 2003,  an increase of $.6  million.  The increase was due to
increases in salaries, taxes, insurance, rent and other overhead costs.

     Restructuring and non-recurring costs were $1.1 million in 2003 compared to
none in 2004.

     Amortization  expense  remained  $0.9  million  for each of the years ended
December 31, 2004 and 2003.

     Operating income from continuing  operations was $25,000 for the year ended
December  31, 2004  compared to an  operating  loss of $2.3 million for the year
ended  December 31, 2003. The $2.3 million  improvement in operating  income for
2004 was primarily due to the $1.1 million in  restructuring  and  non-recurring
costs incurred as mentioned above.

     Other expenses  (principally  interest expense and finance costs) were $1.4
million in 2004 as compared to $.6 million in 2003,  an increase of $.8 million.
The increase was due to our  refinance  in January  2004 of our  obligations  to
redeem our preferred stock ("Preferred Stock  Refinance",) which contributed $.8
million in interest and finance costs during 2004.

     Loss before benefit for income taxes from continuing  operations was ($1.3)
million in 2004 as compared to a loss in 2003 of ($3.0) million. The decrease in
the loss  before  benefit of income  taxes from  continuing  operations  of $1.7
million was due to the reduced  operating loss in 2004 vs. 2003 offset by higher
interest and financing costs.

     We  received a tax benefit in 2004 of $88,000 vs. a tax benefit of $825,000
in 2003.  Our tax  benefit in both 2004 and 2003 was  reduced by  non-deductible
permanent  items,  principally  amortization,  as  well  as  an  additional  tax
assessment of approximately $95,000 incurred during the fourth quarter of 2004.

     Net loss from continuing operations was $1.2 million in 2004 as compared to
a net loss of $2.1 million in 2003.  Income,  net of tax, from the  discontinued
component  was $.2  million  in 2004  as  compared  to  $1.2  million  in  2003.
Accordingly, our net loss for both 2004 and 2003 was approximately $1.0 million.

     There were no  dividends  payable to the  holders  of  Preferred  Stock for
fiscal years ended December 31, 2004 and 2003 due to our net loss.

YEAR END 2003 COMPARED TO YEAR END 2002

     Net sales  were  $33.1  million  for the year ended  December  31,  2003 as
compared to $36.7  million for the year ended  December  31, 2002, a decrease of
$3.6  million or 9.7%.  This $3.6  million  decrease  was  principally  due to a
decrease in sporting  goods sales as well as sales to certain  customers in 2002
who became licensees in 2003.

     Net license revenues were $6.7 million for the year ended December 31, 2003
as compared to $5.5 million for the year ended December 31, 2002, an increase of

                                       17


$1.2 million or 21%. The increase in license  revenues was  primarily due to new
license agreements and increased revenues on existing licenses.

     Total net revenues  were $39.8 million in 2003 as compared to $42.2 million
in 2002. The $2.4 million  decrease was primarily due to a decrease in net sales
as explained above.

     Gross profit in 2003  decreased to $14.7 million,  37% of net revenues,  as
compared  to $15.9  million,  or 37.7% of net  revenues  in 2002.  Gross  profit
adjusted for the restructuring and non-recurring costs,  included within cost of
sales,  were $15.8 million or 39.7% of net sales. The decrease in dollar amounts
was  related to reduced  sales  volume and mix of sales  mentioned  above and in
addition, $1.2 million of duplicative manufacturing costs incurred in the second
half of fiscal 2003 related to the facility relocation and consolidation.

     Selling and shipping expenses  increased to $8.8 million for the year ended
December  31,  2003 from $8.1  million  for the year ended  December  31,  2002.
Selling and shipping expenses as a percentage of net revenues increased to 22.1%
from 19.2%.  This increase in both dollar amounts and percentage of net revenues
was primarily  attributable to increased  marketing and advertising costs across
all  business  lines as well as the  decrease  in net sales as it relates to the
fixed portion of selling and shipping expenses.

     General and administrative  expenses increased to $6.2 million for the year
ended  December  31, 2003 as compared to $5.7  million in the 2002  period.  The
increase  was  due to  higher  infrastructure  costs  required  to  support  our
diversified organization.

     As  discussed  above,  during  the  fourth  quarter  of 2003,  we  recorded
approximately  $1.1 million of restructuring  and non-recurring  charges.  There
were no such  charges in 2002.  These  charges  are  related  to  certain  asset
write-offs, lease exit and disposed costs, and severance liabilities and related
employee costs.

     Amortization expense remained $0.9 million for the years ended December 31,
2003 and 2002.

     We incurred an operating  loss from  continuing  operations of $2.3 million
for the year ended  December  31, 2003 as  compared  to income  from  continuing
operations  of $1.2  million  for the year ended  December  31,  2002.  The $3.5
million  decrease  was  a  result  of  the   aforementioned   restructuring  and
non-recurring  charges,  lower  gross  margins and higher  selling,  general and
administrative costs as described above.

     Interest expense, net of interest income, increased to $0.6 million for the
year ended  December 31, 2003 from $0.3 million for the year ended  December 31,
2002. The increase is  attributable  to the increase in our net borrowings  from
our factor to fund the annual mandatory preferred stock redemption.

     Income (loss) before income taxes from  continuing  operations for the year
ended  December  31, 2003 was ($3.0)  million as compared to $0.8 million in the
2002  period.  The  decrease  of $3.8  million  was a result of lower  operating
profits in the 2003 period as well as the increase in interest expense.

     We incurred a tax benefit of $.8  million for the year ended  December  31,
2003 as compared to a tax provision of $0.5 million for the year ended  December
31,  2002.  The  decrease  in taxes is a result  of lower  pre-tax  earnings  as
compared to the prior year.

     Our net loss from  continuing  operations  was  ($2.1)  million  in 2003 as
compared to net income from continuing  operations of $0.3 million in 2002. This
$2.4 million  unfavorable  swing was due to a higher pretax loss from continuing
operations in 2003 as explained above.

                                       18


     Income from discontinued component, net of tax, was $1.2 million in 2003 as
compared to $2.1 million in 2002. Net loss in 2003 was $1 million as compared to
net income in 2002 of $2.4 million.

     Preferred stock dividends  payable for the year ended December 31, 2002 was
$1.4 million as compared to no dividends payable for our 2003 net loss. The $1.4
million 2002 dividend was paid March 2003.

LIQUIDITY AND CAPITAL RESOURCES

     We  finance  our  operations  and growth  primarily  with our cash flows we
generate from our operations and from borrowings with our Factor.

     Net cash used by operating  activities for the year ended December 31, 2004
was $1.6 million  compared to net cash provided from  operations of $1.1 million
for the year ended  December 31, 2003.  This  decrease was  primarily due to the
decrease in net income,  as adjusted for the add back of non-cash  restructuring
and non-recurring  charges in 2003, along with changes in working capital items,
principally accounts receivable, inventory and accounts payable.

     Net cash used by investing activities for the years ended December 31, 2004
was $.5 million compared to net cash provided by investing activities of $40,000
for the year ended  December  31,  2003.  This  increase was due to increases in
capital expenditures for manufacturing  equipment,  while in 2003, proceeds from
the sale of marketable securities provided us additional cash.

     Net cash provided by financing  activities  for the year ended December 31,
2004 was $.8  million as compared to net cash used by  financing  activities  of
$1.7 million in 2003. The primary difference is the payment of a preferred stock
dividend of $1.5 million , and payment of deferred  financing  costs of $700,000
during  2003,  along with  additional  borrowings  from our Factor of  $900,000.
During the year ended  December 31, 2004,  the Company's  primary need for funds
was to finance  working  capital  and the  annual  mandatory  redemption  of its
Preferred  Stock and  interest  and  financing  costs.  The  Company  has relied
primarily upon its cash flow from operations and its asset based borrowings from
the Factor to finance its operations, expansion and payments under its Preferred
Stock Redemptions and interest. Cash and cash equivalents were approximately $.6
million at December  31, 2004  compared to $1.9  million at December 31, 2003, a
decrease of $1.3 million.  Working capital was $2.0 million at December 31, 2004
compared to $6.0 million at December 31, 2003.  The decrease in working  capital
was due to  increased  borrowings  from our  factor  aggregating  $4.4  million,
primarily to fund our preferred stock payments made of $3.0 million and interest
financing costs of $0.8 million.

     The  balance  of the amount due to factor  represents  accounts  receivable
assigned to the factor by the Company net of  outstanding  advances  made by the
factor to the Company  under the factoring  agreement.  At December 31, 2004 the
amount due to factor was $11.3  million as compared to $6.9  million at December
31, 2003.

     The Company's contractual  obligations consist mainly of the its obligation
to redeem certain of the Series A Redeemable  Participating  Preferred Stock and
to pay  associated  dividends,  as  discussed  previously.  As  discussed in the
preceding paragraphs, the Company's contractual needs are satisfied. The Company
also does not plan to spend  significant  amounts  for capital  expenditures  in
2005.

2005 LIQUIDITY OUTLOOK

     On January 13, 2004,  we announced  that we had entered into our  Agreement
with   our   principal   preferred   stockholder   (the   "Principal   Preferred
Stockholder"), modifying its annual minimum redemptions.

     Under the terms of the  Agreement,  in lieu of a cash payment for redeeming
$2,000,000  of our  Preferred  Stock,  for  each of the  four  years  commencing
December 14, 2003,  through  December 14, 2006, we will convert such obligations
into four term loans ("Loans"). The Loans are evidenced by four promissory notes
from us which shall  provide for the payment of interest  and  deferred  finance
costs.  Interest and deferred  finance costs are to be paid at a combined annual
rate of 9.5% per annum on the aggregate $8 million note during each of the years
2004  through  2007,  and 10% during  2008,  payable  each  December  14th until
maturity on December 14, 2008.

                                       19


     Our borrowings from our Factor have been used to fund working capital needs
and  to  make  payments  in  accordance  with  our  mandatory   preferred  stock
redemptions.  The borrowings  from our Factor are deemed current  liabilities as
there are no  repayment  terms and are  collateralized  by  inventory,  accounts
receivable  and our  trademark.  We currently  have a $20 million line of credit
with our Factor.  The Company's only other external source of liquidity would be
a second lien on its facility in Moberly  Missouri,  which it owns. The facility
was  recently  appraised  for  $4  million  and  has  an  existing  mortgage  of
approximately $3 million.

     During 2004,  we signed 25 new  licensees,  including  the largest  license
agreement in the Company's history,  previously  announced on December 17, 2004.
As of March 11,  2005 we  signed 10  additional  licensees,  bringing  the total
licensees to over 90. At the  beginning of 2005,  we obtained a valuation on our
trademark.  An independent  valuation on our trademark valued the Everlast brand
using the discounted  cash flow  methodology and other  comparative  analyses at
$67.6 million (book value of $23.5 million).  Accordingly,  management believes,
although no  assurance  can be given,  that it will be able to leverage  off its
trademark,   with  various  financing  vehicles  currently  offered,  to  obtain
additional financing along with existing cash and cash equivalent balances,  and
expected positive cash flows generated from our operations, to create sufficient
cash flows to fund our Preferred Stock  Redemptions,  debt instruments and other
contractual obligations due throughout 2005 although no assurance to that effect
can be given.  If positive  cash flow does not occur there will be a decrease in
cash and cash  equivalents  and  additional  borrowings  may be  required by our
Factor and/or other lenders.

     Obligations for all Preferred Stock Redemptions, debt instruments,  capital
and operating leases and other contractual obligations are as follows:

                                                          Payments Due by Period (In 000's)
                                        --------------------------------------------------------------------
                                                        Less than                                 More than
                                            Total         1 Year      1-3 Years      3-5 Years     5 years
                                        --------------------------------------------------------------------

Preferred Stock redemptions
  and notes payable                          $29,000       $ 3,000      $21,000      $ 5,000           --
Deferred financing on notes payable              570           380          190
Long-term debt obligations and
  capital lease obligations                    2,893           249        2,644         --             --
Operating leases                               1,616           422        1,194         --             --
                                        --------------------------------------------------------------------
Total contractual cash obligations           $34,079       $ 4,051      $25,028      $ 5,000           --
                                        ====================================================================


OFF-BALANCE SHEET ARRANGEMENTS

     The  Company  has  no  off-balance  sheet  arrangements  that  have  or are
reasonably likely to have a current or future effect on the Company's  financial
condition,  changes in financial  condition,  revenues or  expenses,  results of
operations,  liquidity,  capital  expenditures  or  capital  resources  that  is
material to investors.

                                       20


ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     Market  risk  generally  represents  the risk that  losses may occur in the
values of financial  instruments  as a result of  movements  in interest  rates,
foreign currency exchange rates and commodity prices. The Company does not enter
into  derivatives  or other  financial  instruments  for trading or  speculative
purposes.

     Interest:  From  time  to time  the  Company  invests  its  excess  cash in
interest-bearing temporary investments of high-quality issuers. Due to the short
time  the  investments  are  outstanding  and  their  general  liquidity,  these
instruments  are classified as cash  equivalents  in the Company's  consolidated
balance sheet and the Company believes that these investments do not represent a
material interest rate risk to it. The Company's  long-term debt obligations are
the mortgage loan on its Moberly facility and its equipment finance obligations.
The Company  believes that these  long-term debt  obligations do not represent a
material  interest rate risk to the Company.  The Company's notes payable to its
Principal Preferred Stockholder has been set at a fixed rate of interest.  Based
on the  Company's  average  outstanding  debt  instruments  subject to  variable
interest rates under its $20 million line of credit, for the year ended December
31, 2004 of $16.6 million, a 50 basis point change in the base rate would result
in an approximately $83,000 change in interest expense.


     Foreign Currency:  The Company conducts business in Canada and the Licensed
Products are sold in various  parts of the world.  Revenues  from the  Company's
licensees  and sales from its Canadian  and other  international  customers  are
denominated in US Dollars and do not expose the Company to risks due to currency
exchange rate fluctuations.

ITEM 8.   FINANCIAL STATEMENTS.

          CONSOLIDATED FINANCIAL STATEMENTS

          PLEASE SEE PAGE 2-F THROUGH 6-F.

ITEM 9.   CHANGES  IN  AND  DISAGREEMENT  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
          FINANCIAL DISCLOSURE

          None.

ITEM 9A.  CONTROLS AND PROCEDURES

(a)  Evaluation of Disclosure Controls and Procedures.

     Our Chief Executive  Officer and Chief Financial  Officer have reviewed our
disclosure  controls and  procedures as of the end of the period covered by this
Report.  Based upon this review, these officers concluded that, as of the end of
the period covered by this Report,  our  disclosure  controls and procedures are
effective in ensuring that  information  required to be disclosed by the Company
in the  reports  it  files  or  submits  under  the  Exchange  Act is  recorded,
processed,  summarized  and  reported,  within  the time  periods  specified  in
applicable rules and forms.

(b)  Changes in Internal Controls.

     There were no  significant  changes in our  internal  controls  or in other
factors  that could  significantly  affect  these  controls  during the  quarter
covered by this  report or from the end of the  reporting  period to the date of
this Form 10-K.

                                       21


                                    PART III

Item  10,  "Directors  and  Executive  Officers  of the  Registrant",  Item  11,
"Executive  Compensation",  Item 12, "Security  Ownership of Certain  Beneficial
Owners and  Management  and  Related  Stockholder  Matters",  Item 13,  "Certain
Relationships and Related Transactions", and Item 14, "Principal Accountant Fees
and  Services"  have been omitted from this report  inasmuch as the Company will
file with the  Securities  and Exchange  Commission  pursuant to Regulation  14A
within  120 days  after the end of the  fiscal  year  covered  by this  report a
definitive Proxy Statement for the Annual Meeting of Stockholders of the Company
to be held on June 3, 2005,  at which  meeting the  stockholders  will vote upon
selection  of the  directors.  This  information  in  such  Proxy  Statement  is
incorporated herein by reference.

                                     PART IV

ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULE, AND REPORTS ON FORM 8-K.

(a)(1)List of Financial statements

     Report of Independent Auditors

     Consolidated Balance Sheets - December 31, 2004 and 2003

     Consolidated Statements of Operations - Years ended December 31, 2004, 2003
     and 2002

     Consolidated  Statements of Stockholders' Equity - Years ended December 31,
     2004, 2003 and 2002

     Consolidated Statements of Cash Flows - Years ended December 31, 2004, 2003
     and 2002

     Notes to Consolidated Financial Statements

   (2)
                                             SCHEDULE II

                                  VALUATION AND QUALIFYING ACCOUNTS

                                            Balance at       Charged to                 Balance at
                                           Beginning of      Costs and                    End of
                                              Period          Expenses      Deductions     Period
                                           ------------     ------------   -----------  -----------
ALLOWANCE FOR DOUBTFUL ACCOUNTS:

Year ended December 31, 2004               $ 412,000                      $ 402,000      $ 10,000
Year ended December 31, 2003                 276,000         136,000                      412,000
Year ended December 31, 2002                 257,000          52,496         33,496       276,000


RESERVE FOR CHARGEBACKS

Year ended December 31, 2004               $ 215,000     $ 2,829,000     $2,769,000     $ 275,000
Year ended December 31, 2003                 150,000       1,862,000      1,797,000       215,000
Year ended December 31, 2002                 212,000       2,215,000      2,277,000       150,000


RESTRUCTURING ACCRUAL

Year ended December 31, 2004               $ 500,000                      $ 500,000     $    --
Year ended December 31, 2003                    --           500,000                      500,000


(b) Reports on Form 8-K

   (1) Form 8-K dated December 22, 2004.

     The  Company  announced  in a press  release  dated  December  17, 2004 the
signing of the largest  license  agreement in the  Company's  history,  granting
Jacques  Moret,  Inc.,  licensee,  a license for the use of the Everlast mark to
manufacture,  market and distribute women's apparel and activewear in the United
States.

   (2) Form 8-K dated November 13, 2003.

     The Company  announced  in a press  release its results of  operations  and
financial condition for its fiscal 2003 third quarter ended September 30, 2004.


                                                 22


(b)      Exhibits

EXHIBIT                                                                          FILED
 INDEX    DESCRIPTION OF DOCUMENT                                               HEREWITH     INCORPORATED BY REFERENCE TO:
 -----    -----------------------                                               --------     -----------------------------


3.1(a)    Certificate of Incorporation of the Company, as amended                            Exhibit 3.(i) of Registration Statement
          ("Certificate of Incorporation").                                                  File No.33-87954 (the "1995
                                                                                             Registration Statement")

3.1(b)    Certificate of Amendment of the Certificate of Incorporation.                      Exhibit 3.1(b) of the 2000 Form 10-KSB
                                                                                             for the year ended December 31, 2000

3.1(c)    Certificate of Designations, Powers, Preferences and Rights of the                 Exhibit 4.1 of the Current Report on
          Series A Redeemable Participating Preferred Stock.                                 Form 8-K filed on October 24, 2002.

3.2       Bylaws of the Company.                                                             Exhibit 3. (ii) of the 1995
                                                                                             Registration Statement.

10.1      1995 Non-Employee Director Stock Option Plan of the Company,                       Exhibit 10.29 of the 1996 Form 10-KSB
          adopted on October 6, 1995.                                                        for the year ended December 31, 1995.

10.2      Lease, dated as of December 1, 2003, between the Company and 1350                  Exhibit 10.2 of the 2003 Form 10-K for
          Broadway Associates.                                                               the year ended December 31, 2003.

10.3      Agreement and Plan of Merger dated August 21, 2000 by and among                    Exhibit 99.1 of the Current Report on
          Everlast Worldwide Inc. (f/k/a Active Apparel Group, Inc.),                        Form 8-K filed November 7, 2000.
          Everlast Holding Corp., a Delaware corporation, and the
          stockholders of Everlast Holding.

10.4      2000 Stock Option Plan of the Company.                                             Appendix B of Schedule 14A filed on
                                                                                             October 3, 2000.

10.5      Form of Registration Rights Agreement.                                             Appendix D of Schedule 14A filed on
                                                                                             October 3, 2000.

10.6      Agreement made by and between Everlast Worldwide Inc., and Ben                     Exhibit 99.2 of the Current Report on
          Nadorf ("Nadorf"). dated December 16, 2003                                         Form 8-K filed January 15, 2004

10.7      Promissory Note issued by Everlast Worldwide Inc., on behalf of Ben                Exhibit 99.3 of the Current Report on
          Nadorf ("Nadorf"). dated December 16, 2003                                         Form 8-K filed January 15, 2004

10.8      Promissory Note issued by Everlast Worldwide Inc., on behalf of Ben                Exhibit 10.8 of the Annual Report on
          Nadorf ("Nadorf"). dated December 14, 2004                                         Form 10-K filed March 28, 2005

21        List of Subsidiaries                                                               Exhibit 21 of the Annual Report on
                                                                                             Form 10-K filed March 28, 2005
23.1      Consent of Independent Auditors                                          X

31.1a     Certification of Chief Executive Officer pursuant to Rule 13a-14(a)      X
          and Rule 15d-14(a) of the Securities Exchange Act, as amended.

31.2a     Certification of Chief Financial Officer pursuant to Rule 13a-14(a)      X
          and Rule 15d-14(a) of the Securities Exchange Act, as amended.

32.1a     Certification by CEO pursuant to 18 U.S.C. Section 1350, as adopted      X
          pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2a     Certification by CFO pursuant to 18 U.S.C. Section 1350, as adopted      X
          pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

                                       23


                                   SIGNATURES

     In accordance  with Section 13 or 15(d) of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                                     Everlast Worldwide Inc.

                                     By: /s/ George Horowitz
                                         -----------------------------------
                                         George Horowitz
                                         Chairman and Chief Executive Officer

                                     By: /s/ Gary J. Dailey
                                         -----------------------------------
                                         Gary J. Dailey
                                         Chief Financial Officer

Dated: November 28, 2005


                                       24



                             EVERLAST WORLDWIDE INC.
                                AND SUBSIDIARIES

                                  CONSOLIDATED
                              FINANCIAL STATEMENTS

                                DECEMBER 31, 2004




ITEM 8:  FINANCIAL STATEMENTS




                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES


                                TABLE OF CONTENTS


                                                                            Page
                                                                            ----

Independent Auditors' Report                                                 1f


Consolidated Balance Sheets                                                  2f


Consolidated Statements of Operations                                        3f


Consolidated Statements of Changes in Stockholders' Equity                  4-5f


Consolidated Statements of Cash Flows                                       6f


Notes to Consolidated Financial Statements                                7f-27f




             Report of Independent Registered Public Accounting Firm


Board of Directors
Everlast Worldwide Inc. and Subsidiaries
New York, NY


We have  audited  the  accompanying  consolidated  balance  sheets  of  Everlast
Worldwide  Inc.  and  subsidiaries  as of December  31,  2004 and 2003,  and the
related consolidated statements of operations,  changes in stockholders' equity,
and cash flows for each of the three  years in the  period  ended  December  31,
2004. These  consolidated  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements 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.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes 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, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial position of Everlast Worldwide
Inc. and  subsidiaries  as of December 31, 2004 and 2003, and the results of its
operations  and its cash flows for each of the three  years in the period  ended
December 31, 2004 in conformity with accounting principles generally accepted in
the United States of America.

Our  audits of the  consolidated  financial  statements  referred  to above also
included  an audit of the  financial  statement  schedule  listed  in the  index
appearing under Item 15(b)(1). In our opinion, this financial statement schedule
presents  fairly,  in all material  respects,  the information set forth therein
when read in conjunction with the related consolidated financial statements.


New York, NY                                                /s/ Berenson LLP
February 18, 2005

                                       1-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                                                                          December 31,
                                                                                 ----------------------------
ASSETS                                                                                2004            2003
                                                                                 ------------    ------------
Current assets:
   Cash and cash equivalents                                                     $    649,000    $  1,937,000
   Accounts receivable, net                                                         9,781,000       8,406,000
   Inventory of discontinued component                                              1,020,000              --
   Inventories                                                                     11,762,000      11,012,000
   Prepaid expenses and other current assets                                          921,000       1,107,000
                                                                                 ------------    ------------
                  Total current assets                                             24,133,000      22,462,000

Property and equipment, net                                                         6,182,000       6,188,000
Goodwill                                                                            6,718,000       6,718,000
Trademarks, net                                                                    23,576,000      24,489,000
Restricted cash                                                                     1,028,000       1,015,000
Other assets                                                                        3,119,000       3,385,000
                                                                                 ------------    ------------
                                                                                 $ 64,756,000    $ 64,257,000
                                                                                 ============    ============

LIABILITIES, REDEEMABLE PARTICIPATING PREFERRED STOCK AND STOCKHOLDERS' EQUITY

Current liabilities:
   Current maturities of Series A redeemable participating preferred stock       $  3,000,000    $  3,000,000
   Due to factor                                                                   11,316,000       6,898,000
   Current maturities of long-term debt                                               249,000         335,000
   Accounts payable                                                                 6,530,000       5,176,000
   Accrued expenses and other current liabilities                                   1,062,000       1,019,000
                                                                                 ------------    ------------
                  Total current liabilities                                        22,157,000      16,428,000

License deposits payable                                                              440,000         569,000
Series A redeemable participating preferred stock                                  22,000,000      27,000,000
Note payable                                                                        4,000,000       2,000,000
Other liabilities                                                                     190,000       1,166,000
Long-term debt, net of current maturities                                           2,643,000       2,866,000
                                                                                 ------------    ------------
                                                                                   51,430,000      50,029,000
                                                                                 ------------    ------------

Commitments and contingencies
Stockholders' equity:
   Common stock, par value $.002; 19,000,000 shares authorized;
     3,244,359 issued, 3,070,359 outstanding, 3,028,904-2003                            7,000           6,000
   Class A common stock, par value $.01; 100,000 shares authorized, issued
       and outstanding                                                                  1,000           1,000
   Paid-in capital                                                                 11,821,000      11,697,000
   Retained earnings                                                                2,224,000       3,251,000
                                                                                 ------------    ------------
                                                                                   14,053,000      14,955,000
   Less: treasury stock, at cost (174,000 common shares)                             (727,000)       (727,000)
                                                                                 ------------    ------------
                                                                                   13,326,000      14,228,000
                                                                                 ------------    ------------
                                                                                 $ 64,756,000    $ 64,257,000
                                                                                 ============    ============

                 The accompanying notes are an integral part of
                     the consolidated financial statements.

                                       2-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

-----------------------------------------------------------------------------------------------------------
                                                                         Years ended December 31,
                                                               --------------------------------------------
                                                                    2004            2003            2002
                                                               ------------    ------------    ------------

Net sales                                                      $ 35,940,000    $ 33,119,000    $ 36,670,000
Net license revenues                                              9,059,000       6,669,000       5,501,000
                                                               ------------    ------------    ------------
Net revenues                                                     44,999,000      39,788,000      42,171,000
                                                               ------------    ------------    ------------
Cost of goods sold                                               28,400,000      25,062,000      26,266,000
                                                               ------------    ------------    ------------
Gross profit                                                     16,599,000      14,726,000      15,905,000

Operating expenses:
   Selling and shipping                                           8,849,000       8,815,000       8,143,000
   General and administrative                                     6,812,000       6,236,000       5,691,000
   Restructuring and non-recurring costs                                 --       1,095,000              --
   Amortization expense                                             913,000         913,000         913,000
                                                               ------------    ------------    ------------
                                                                 16,574,000      17,059,000      14,747,000
                                                               ------------    ------------    ------------
Income (loss) from continuing operations                             25,000      (2,333,000)      1,158,000
                                                               ------------    ------------    ------------
Other expense (income):
   Interest expense and financing costs                           1,370,000         683,000         435,000
   Investment income                                                (17,000)        (48,000)        (96,000)
                                                               ------------    ------------    ------------
                                                                  1,353,000         635,000         339,000
                                                               ------------    ------------    ------------

Income (loss) before provision (benefit) for income taxes
    from continuing operations                                   (1,328,000)     (2,968,000)        819,000
(Benefit) provision for income taxes                                (88,000)       (825,000)        478,000
                                                               ------------    ------------    ------------
Net income (loss) from continuing operations                  (   1,240,000)  (   2,143,000)        341,000

Income from discontinued component (net of loss
     on disposal of assets in 2004 of $155,000), net of tax         213,000       1,188,000       2,107,000
                                                               ------------    ------------    ------------

Net income (loss)                                             (   1,027,000)  (     955,000)      2,448,000
                                                               ============    ============    ============
Redeemable preferred stock dividend                                      --              --       1,451,000
                                                               ------------    ------------    ------------
Net income (loss) available to common stockholders            ($  1,027,000)  ($    955,000)   $    997,000

Basic earnings (loss) per share from continuing operations    ($       0.40)  ($      0.69)    $       0.05
                                                               ============    ============    ============
Diluted earnings (loss) per share from continuing operations  ($       0.40)  ($      0.69)    $       0.03
                                                               ============    ============    ============
Basic income per share from discontinued component             $       0.07    $       0.38    $       0.28
                                                               ------------    ------------    ------------
Diluted income per share from discontinued component           $       0.07    $       0.38    $       0.21
                                                               ============    ============    ============
Net basic earnings (loss) per share                           ($       0.33)   ($      0.31)   $       0.32
                                                               ============    ============    ============
Net diluted earnings (loss) per share                         ($       0.33)   ($      0.31)   $       0.24
                                                               ============    ============    ============


                 The accompanying notes are an integral part of
                     the consolidated financial statements.

                                      3-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                  YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002


                                                                                                           Class A
                                                   Total                  Common stock                   common stock
                                               comprehensive       ---------------------------     ------------------------
                                               Income (loss)        Shares            Amount       Shares            Amount
                                               -------------       ---------        ----------     -------          -------
Balance, December 31, 2001                                         2,998,936            $6,000     100,000           $1,000

Comprehensive income:
  Net income                                     $2,448,000
  Unrealized holding loss                          (148,000)
                                                 ----------
Comprehensive income                             $2,300,000
                                                ===========
Exercise of stock options                                              9,300                 -           -                -

Redeemable preferred dividends                                             -                 -           -                -
                                                                   ---------            ------     -------           ------
Balance, December 31, 2002                                         3,008,236             6,000     100,000            1,000
                                                                   =========            ======     =======           ======
Comprehensive loss:
  Net loss                                       $ (955,000)
  Unrealized holding loss                            (3,000)
                                                 ----------
Comprehensive loss                               $ (958,000)
                                                ===========
Exercise of stock options                                             20,668                 -           -                -
                                                                   ---------            ------     -------           ------
Balance, December 31, 2003                                         3,028,904             6,000     100,000            1,000
                                                                   =========            ======     =======           ======

Comprehensive loss:
  Net loss                                      ($1,027,000)
  Unrealized holding loss                                 -
                                                 ----------
Comprehensive loss                              ($1,027,000)
                                                ===========

Exercise of stock options                                             41,455             1,000
                                                                   ---------            ------     -------           ------

Balance, December 31, 2004                                         3,070,359            $7,000     100,000           $1,000
                                                                   =========            ======     =======           ======


                 The accompanying notes are an integral part of
                     the consolidated financial statements.

                                      4-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                  YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002

                                  (continued)

                                                                  Accumulated
                                                                     Other                Treasury stock
                                    Paid-in          Retained    comprehensive        ------------------------
                                    capital          earnings    Income (loss)        Shares           Amount           Total
                                   ----------       ---------       -------           -------         --------        ----------

Balance, December 31, 2001         11,642,000       3,209,000       151,000           174,000         (727,000)       14,282,000

Comprehensive income:
  Net income                                -       2,448,000             -                 -                -         2,448,000
  Unrealized holding loss                   -               -      (148,000)                -                -          (148,000)

Comprehensive income

Exercise of stock options              21,000               -             -                 -                -            21,000

Redeemable preferred dividends              -      (1,451,000)            -                 -                -        (1,451,000)
                                   ----------       ---------       -------           -------         --------        ----------

Balance, December 31, 2002         11,663,000       4,206,000         3,000           174,000         (727,000)       15,152,000
                                   ==========       =========       =======           =======         ========        ==========

Comprehensive loss:                                  (955,000)                                                         (955,000)
  Net loss                                                           (3,000)                                           (  3,000)
  Unrealized holding loss

Comprehensive loss                     34,000                                                                             34,000

Exercise of stock options
                                 ------------    ------------      -------            -------     ------------      ------------

Balance, December 31, 2003         11,697,000       3,251,000             -           174,000         (727,000)       14,228,000
                                 ============    ============      =======            =======     ============      ============

Comprehensive loss:
  Net loss
  Unrealized holding loss

Comprehensive loss                                 (1,027,000)                                                        (1,027,000)


Exercise of stock options             124,000                                                                            125,000


                                 ------------    ------------      -------            -------     ------------      ------------
Balance, December 31, 2004       $ 11,821,000    $  2,224,000      $      -           174,000     $   (727,000)     $ 13,326,000
                                 ============    ============      =======            =======     ============      ============

                                      5-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                         Years ended December 31,
                                                                           -------------------------------------------------
                                                                              2004                2003                2002
                                                                           ---------           ---------           ---------

Cash flows from operating activities:
   Net income (loss)                                                     $(1,027,000)        $  (955,000)        $ 2,448,000
   Adjustments to reconcile net income (loss) to
    net cash (used in) provided by operating activities:
        Bad debts                                                                 --             136,000              52,000
        Depreciation                                                         537,000             534,000             559,000
        Amortization                                                       1,389,000           1,062,000             913,000
        (Increase) decrease in cash surrender value of
          life insurance policies                                                 --                  --             (93,000)
        Interest income on restricted cash                                   (13,000)            (11,000)             (4,000)
        Deferred income taxes                                                     --                  --             (84,000)
        Non-cash restructuring and non-recurring charges,
        including related inventory charge                                        --           1,157,000                  --
        Changes in assets (increase) decrease:
         Accounts receivable                                              (1,048,000)         (1,101,000)         (1,539,000)
         Inventories                                                      (1,770,000)           (584,000)          1,201,000
         Prepaid expenses and other current assets                           186,000            (338,000)            151,000
         Other assets                                                       (111,000)            (74,000)           (277,000)
        Changes in liabilities increase (decrease):
         Accounts payable, income taxes payable and
            accrued expenses and other liabilities                           423,000           1,238,000          (1,641,000)
         License deposits payable                                           (129,000)              5,000            (124,000)
                                                                           ---------           ---------           ---------
                 Net cash (used) provided by operating activities         (1,563,000)          1,069,000           1,562,000
                                                                           ---------           ---------           ---------

Cash flows from investing activities:
   Proceeds from sale of marketable securities                                    --             309,000                  --
   Acquisition of property and equipment                                    (531,000)           (268,000)           (729,000)
                                                                           ---------           ---------           ---------
                 Net cash (used) provided by investing activities           (531,000)             41,000            (729,000)
                                                                           ---------           ---------           ---------

Cash flows from financing activities:
   Proceeds from long-term debt                                                   --                  --           3,516,000
   Repayment of long-term debt                                              (310,000)           (389,000)           (146,000)
   Increase in advances from factor                                        4,091,000           3,803,000           2,908,000
   Redemption of participating preferred stock                            (3,000,000)         (3,000,000)         (5,000,000)
   Issuance of common stock in connection with exercise
      of options                                                             125,000              34,000              21,000
   Financing costs in connection with preferred stock refinance             (100,000)           (700,000)                 --
   Payment of preferred stock dividend                                            --          (1,451,000)         (1,702,000)
   Restricted cash                                                                --                  --          (1,000,000)
                                                                           ---------           ---------           ---------
                 Net cash provided (used) by financing activities            806,000          (1,703,000)         (1,403,000)
                                                                           ---------           ---------           ---------

Net decrease in cash and cash equivalents                                 (1,288,000)           (593,000)           (570,000)
Cash and cash equivalents, beginning of year                               1,937,000           2,530,000           3,100,000
                                                                           ---------           ---------           ---------

Cash and cash equivalents, end of year                                   $   649,000         $ 1,937,000         $ 2,530,000
                                                                         ===========         ===========         ===========


                 The accompanying notes are an integral part of
                     the consolidated financial statements.

                                      6-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002


1.   Nature of business:

          Everlast  Worldwide Inc., a Delaware  corporation and its subsidiaries
     (collectively,  the Company and herein referred to as "we", "us" and "our")
     was organized on July 6, 1992.  We are engaged in the design,  manufacture,
     marketing  and sale of men's  activewear,  sportswear  and  outerwear  (the
     "Apparel  Products")  each  featuring  the  widely-recognized   Everlast(R)
     trademark.  Through  December 31, 2004, we were also engaged in the design,
     manufacture,  marketing  and sale of women's  activewear.  On December  17,
     2004,  Everlast  announced the signing of the largest license  agreement in
     the Company's history whereby it licensed its United States women's apparel
     category  to  Jacques  Moret,  Inc.  effective  January  1,  2005.  We also
     manufacture  sporting  goods  related to the sport of boxing such as boxing
     gloves,  heavy bags,  speed bags,  boxing  trunks,  and  miscellaneous  gym
     equipment that are sold through sporting goods stores,  mass merchandisers,
     catalog operations,  gymnasiums,  and martial arts studios. In addition, we
     license the  Everlast(R)  trademark to numerous  companies  that source and
     manufacture  products  such  as  men's,  women's  and  children's  apparel,
     footwear,  cardiovascular  equipment,  back to school stationery,  eyewear,
     sports bags, hats,  fragrances,  batteries,  nutritional products and other
     accessories.   The  Company  is  a  member  of  the  U.S.   Sporting  Goods
     Manufacturers  Association,  the U.S. National Sporting Goods  Association,
     and the Canadian Sporting Goods Association.

2.   Significant accounting policies:

     a.   Principles of consolidation:

          Our  accompanying   consolidated   financial  statements  include  the
     accounts of the Company and its wholly-owned subsidiaries.  All significant
     intercompany   accounts   and   transactions   have  been   eliminated   in
     consolidation.

     b.   Cash and cash equivalents:

          The Company  considers  all  short-term  investments  with an original
     maturity of three months or less to be cash  equivalents.  Cash equivalents
     include  commercial paper,  money market funds and certain  certificates of
     deposit.

     c.   Cash concentration:

          The  Company  maintains  its  cash and cash  equivalents  accounts  at
     various  commercial  banks.  The cash  balances  are insured by the Federal
     Deposit  Insurance  Corporation  (FDIC) up to  $100,000  at each  bank.  At
     December 31, 2004,  the amount of bank balances in excess of the FDIC limit
     is approximately $375,000.

     d.   Inventories:

          Our  inventories  are valued at the lower of cost or market.  Cost has
     been derived  principally  using  standard  costs  utilizing  the first-in,
     first-out  method.  We provide  write-downs for finished goods when the net
     realizable  value has fallen  below  cost,  and  provide for slow moving or
     obsolete raw materials and packaging.

     e.   Accounts receivable:

          The accounts receivable arise in the normal course of business.  It is
     the policy of management to review the outstanding  accounts  receivable at
     year end, as well as the bad debt  write-offs  experienced in the past, and

                                      7-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002


     establish an allowance for doubtful accounts for uncollectible  amounts. An
     allowance   for  doubtful   accounts  of  $10,000  and  $412,000  has  been
     established as of December 31, 2004 and 2003, respectively.

     f.   Property and equipment:

          Property and equipment are stated at cost. Depreciation is computed by
     the  straight-line  method over the  estimated  useful lives of the assets.
     Leasehold  improvements  are  amortized  over the  terms of the  respective
     leases or estimated life of the assets, whichever is shorter.  Expenditures
     for maintenance and repairs are charged to operations as incurred.

     g.   Fair value of financial instruments:

          i.   Cash and cash equivalents:

               The carrying amounts reflected in the balance sheets for cash and
          cash   equivalents,  none  of  which  are  held  for trading purposes,
          approximates   fair  value  due   to  the   short  maturity  of  these
          instruments.

          ii.  Accounts  receivable,  due to  factor  and  accounts payable:

               The carrying  amounts of accounts  receivable,  due to factor and
          accounts  payable  approximate  their fair values because of the short
          maturities of these instruments.

     h.   Intangible assets:

          i.   Goodwill:

               Effective  January 1, 2002,  the  Company  adopted  Statement  of
          Financial   Accounting   Standards   No.  142,   Goodwill   and  Other
          Intangibles. SFAS 142 addresses the financial accounting and reporting
          for acquired  goodwill  and other  intangible  assets.  As a result of
          adopting SFAS 142, goodwill is no longer amortized.  Rather,  goodwill
          is subject to a periodic  impairment  test based upon its fair  value.
          During the years ended  December  31, 2004,  2003 and 2002 the Company
          completed its annual  impairment  review of goodwill,  which indicated
          that there was no impairment.

          ii.  Trademarks:

               At December 31, 2004, the Company has trademarks  acquired from a
          merger in 2000 deemed to have a finite life. These costs are amortized
          over 30 years.  For the years ended December 31, 2004,  2003 and 2002,
          trademark   amortization   expense   was   $913,000   for  each  year,
          respectively.

          Trademarks are as follows:

                                                 2004           2003
                                             ------------  -------------
          Gross carrying amount of
            trademarks, at cost              $27,380,000    $27,380,000

          Accumulated amortization             3,804,000      2,891,000
                                             -----------    -----------
          Trademarks - net                   $23,576,000    $24,489,000
                                             ===========    ===========

                                      8-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002


          The  estimated  aggregate  amortization  expense  for each of the five
     successive years is $913,000 per year.

     i.   Concentration of credit risk:

          The Company  routinely extends credit to companies for the sale of its
     merchandise.  This  credit  risk may be  affected by changes in economic or
     other conditions and may, accordingly,  impact the Company's overall credit
     risk.  Management  believes that the credit risk is mitigated by the strict
     credit  evaluation of those customers to which it extends credit.  Reserves
     for  potential  credit  losses are  maintained  and such  losses  have been
     immaterial  to the  Company's  financial  position and within  management's
     expectations.

     j.   Income taxes:

          The Company and its wholly-owned  subsidiaries,  with the exception of
     Everlast Sports International,  Inc. ("ESI"),  files a consolidated federal
     income  tax  return.  ESI  qualifies  as  a  Domestic  International  Sales
     Corporation  (DISC),  which results in a deferral of tax on its income.  No
     deferred  tax  liability  has been  recorded,  since the  Company  does not
     anticipate the repatriation of earnings in the foreseeable  future.  ESI is
     authorized  to operate in Canada and files a separate  Canadian  income tax
     return  reporting  only the income from that  country.  The  provision,  or
     benefit,  for  income  tax is based upon the  consolidated  taxable  income
     including  that portion of ESI's Canadian  income.  Various state and local
     income tax returns are filed  pursuant to reporting  requirements  in those
     locales.

     k.   Advertising expense:

          The Company  expenses  advertising  costs as they are incurred.  As of
     December 31, 2004, 2003 and 2002, the Company had incurred  advertising and
     promotional  expenses of approximately $2.7 million,  $2.4 million and $3.2
     million, respectively.

     l.   Estimates:

          The financial  statements are prepared in accordance  with  accounting
     principles  generally  accepted  in  the  United  States  of  America.  The
     accounting  principles we use require us to make estimates and  assumptions
     that affect the reported  amounts of assets and  liabilities at the date of
     the  financial  statements  and amounts of income and  expenses  during the
     reporting periods  presented.  We believe in the quality and reasonableness
     of our critical accounting policies;  however, it is likely that materially
     different  amounts would be reported  under  different  conditions or using
     assumptions different from those that we have consistently applied.

     m.   Shipping and handling costs:

          Shipping and handling costs totaling  approximately $1.9 million, $1.6
     million and $1.6 million for the years ended  December  31, 2004,  2003 and
     2002,  respectively,  are included in selling and shipping  expenses on the
     statement of operations.

                                      9-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002

     n.   Accounting for stock based compensation:

          On December 16, 2004,  the FASB issued FASB Statement No. 123 (revised
     2004),  Share-Based Payment, which is a revision of FASB Statement No. 123,
     Accounting for Stock-Based  Compensation.  Statement 123(R)  supersedes APB
     Opinion No. 25,  Accounting for Stock Issued to Employees,  and amends FASB
     Statement  No. 95,  Statement  of Cash Flows.  Generally,  the  approach in
     Statement  123(R) is similar to the approach  described  in Statement  123.
     However,  Statement 123(R) requires all share-based  payments to employees,
     including grants of employee stock options,  to be recognized in the income
     statement based on their fair values.  Pro forma disclosure is no longer an
     alternative.  Statement  123(R) must be adopted no later than July 1, 2005.
     We expect to adopt Statement 123 (R ) in our third quarter  commencing July
     1, 2005.

          As permitted by Statement 123, we currently  accounts for  share-based
     payments to employees using APB Opinion 25's intrinsic value method and, as
     such, generally recognizes no compensation cost for employee stock options.
     Accordingly, the adoption of Statement 123(R)'s fair value method will have
     an impact on our result of  operations,  although it will have no impact on
     our overall financial position.  The impact of adoption of Statement 123(R)
     cannot  be  predicted  at this  time  because  it will  depend on levels of
     share-based  payments  granted  in the  future.  However,  had  we  adopted
     Statement  123(R) in prior periods,  the impact of that standard would have
     approximated  the impact of Statement 123 as described in the disclosure of
     pro forma net loss and loss per share below.

          Pro forma  information  regarding  earnings  and earnings per share is
     required by SFAS No. 123, and has been  determined as if we have  accounted
     for our stock  options under the fair value method of that  Statement.  The
     fair value for these  options  was  estimated  at the date of grant using a
     Black-Scholes  option  pricing  model with the  following  weighted-average
     assumptions:  risk free  interest  rates ranging from 1% to 2%; no dividend
     yield;  volatility factors of the expected market price of our common stock
     of   approximately   6%  for  fiscal  years  2004  through   2002;   and  a
     weighted-average expected life of the options of five years in each year.

          The  Black-Scholes  option  valuation  model was  developed for use in
     estimating  the  fair  value  of  traded  options,  which  have no  vesting
     restrictions  and are fully  transferable.  In addition,  option  valuation
     models  require the input of highly  subjective  assumptions  including the
     expected   stock  price   volatility.   Because  our  stock   options  have
     characteristics  significantly  different from those of traded options, and
     because changes in the subjective input  assumptions can materially  affect
     the fair value estimate,  in management's  opinion,  the existing models do
     not necessarily  provide a reliable single measure of the fair value of our
     employee stock options.

          For purposes of pro forma disclosures, the estimated fair value of the
     options is amortized to expense over the options' vesting periods.  Our pro
     forma information is as follows:

                                                 2004             2003             2002
                                            -----------      -----------      -----------

Net income (loss) as reported               $(1,027,000)     $  (955,000)     $ 2,448,000


Deduct: total stock-based employee
compensation expense determined under
fair value based method for all awards,
net of related tax effects                       57,000           35,000           33,000
                                            -----------      -----------      -----------
Pro forma net income (loss)                 $(1,084,000)     $  (990,000)     $ 2,415,000
                                            ===========      ===========      ===========

                                      10-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002


     Earnings (loss) per share:

     Basic - as reported                      $  (0.33)     $  (0.31)     $   .32
                                              ========      ========      =======
     Basic - pro forma                        $  (0.35)     $  (0.32)     $   .32
                                              ========      ========      =======

     Diluted - as reported                    $  (0.33)     $  (0.31)     $   .24
                                              ========      ========      =======
     Diluted - pro forma                      $  (0.35)     $  (0.32)     $   .24
                                              ========      ========      =======

     o.   Foreign currency exchange rate gains and losses:

          Foreign currency  transactions are based on the functional currency of
     the United States  dollar.  Translation  gains and losses,  if any, of such
     transactions are included in the consolidated statements of operations.

     p.   Impairment of long-lived assets:

          Long-lived   assets  such  as  property,   plant  and   equipment  and
     trademarks,  are  reviewed  for  impairment  whenever  events or changes in
     circumstances indicate that the carrying amount may not be recoverable.  If
     the total of the expected future  undiscounted  cash flows is less than the
     carrying  amount of the  asset,  a loss is  recognized  for the  difference
     between the fair value and carrying value of the asset.

     q.   Revenue recognition:

          Product  revenues  are  recognized  upon  shipment of inventory to the
     customers.  License  revenues  are  recognized  based upon the terms of the
     underlying license agreements, when the amounts are reliably measurable and
     collectability reasonably assured.

     r.   Deferred financing costs:

          Eligible   costs   associated   with   obtaining  debt  financing  are
     capitalized  and  amortized  over the related term of the  applicable  debt
     instruments, which approximates the effective interest method.

     s.   Recent pronouncements:

          SFAS No. 146,  "Accounting for Costs  Associated with Exit or Disposal
     Activities",   addresses  financial  accounting  and  reporting  for  costs
     associated  with exit or disposal  activities  and nullifies EITF Issue No.
     94-3, "Liability  Recognition for Certain Employee Termination Benefits and
     other  Costs to Exit an Activity  (including  Certain  Costs  Incurred in a
     Restructuring)."  The principal  difference  between SFAS No. 146 and Issue
     94-3 relates to SFAS No. 146's  requirements for recognition of a liability
     for a cost  associated  with an exit or  disposal  activity.  SFAS No.  146
     requires  that a liability for a cost  associated  with an exit or disposal
     activity be recognized when the liability is incurred.  Under Issue 94-3, a
     liability  for an  exit  cost  as  generally  defined  in  Issue  94-3  was
     recognized  at  the  date  of  an  entity's  commitment  to an  exit  plan.
     Therefore,  SFAS No. 146 eliminates the  definition  and  requirements  for
     recognition of exit costs in Issue 94-3. SFAS No. 146 also establishes that
     fair value is the objective for initial  measurement of the liability.  The
     provisions of SFAS No. 146 are  effective  for exit or disposal  activities
     that  we  may  initiate  after   December  31,  2002.   Refer  to  Note  5,
     Restructuring  and   Non-recurring   Charges  for  our  disposal  and  exit
     activities related to our Bronx, New York facility.

                                      11-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002

3.   Adoption of SFAS No. 150,  "Accounting  for Certain  Financial  Instruments
     with Characteristics of both Liabilities and Equity"

          In May  2003,  FASB  issued  SFAS No.  150,  "Accounting  for  Certain
     Financial Instruments with Characteristics of both Liabilities and Equity."
     SFAS No. 150 is effective for all financial instruments, in existence prior
     to May 31, 2003,  meeting this  definition,  at the  beginning of the first
     interim period  beginning  after June 15, 2003. The Company has adopted the
     provisions  of SFAS No. 150,  effective  July 1, 2003 for the third quarter
     ending  September  30,  2003.  The  Statement   establishes  standards  for
     classifying and measuring as liabilities certain financial instruments that
     embody  obligations  of  the  issuer  and  have   characteristics  of  both
     liabilities  and equity.  The Company's  Series A Redeemable  Participating
     Preferred Stock  ("Preferred  Stock") meets this  definition,  and thus has
     been   reclassified   as  a  liability   (current  and  long-term)  on  our
     Consolidated Balance Sheets as of December 31, 2004 and 2003.

          Application of SFAS No. 150 requires our Preferred  Stock  instruments
     to be  reclassified  at its  current  carrying  amount  with no  cumulative
     adjustment recognized. In addition, dividends associated with our Preferred
     Stock instrument are to be classified as interest  expense  commencing from
     the three months ended  September  30, 2003 onward.  During the years ended
     December 31, 2004 and 2003, no dividends  have been  classified as interest
     expense due to our net loss.  Dividends  and other  amounts paid or accrued
     prior  to  reclassification  of  the  instrument  to a  liability  are  not
     reclassified  as interest cost upon  transition in accordance with SFAS No.
     150.

                                      12-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002


4.   Disposal of a component:

          On December 17, 2004, we announced the signing of the largest  license
     agreement  in our history  whereby we licensed  our United  States  women's
     apparel  category to Jacques  Moret,  Inc.,  effective  January 1, 2005. We
     believe  that it is in our best  interest to license  our  women's  apparel
     business as a result of the licensees'  ability to source product  cheaper,
     due to its buying  power,  along with its expanded  distribution  available
     from it presence in certain channels of distribution.

          The  following  results of our  women's  apparel  component  have been
     presented  as income  from a  discontinued  component  in the  accompanying
     consolidated statements of operations:

                                         2004            2003             2002
                                     -----------     -----------     -----------

     Net sales                       $21,163,000     $24,916,000     $28,943,000
     Costs and expenses               20,718,000      22,868,000      25,309,000
                                     -----------     -----------     -----------

     Income before income taxes          445,000       2,048,000       3,634,000
                                     ===========     ===========     ===========
     Income taxes                        232,000         860,000       1,527,000
                                     -----------     -----------     -----------

     Income from discontinued
       component                     $   213,000     $ 1,188,000     $ 2,107,000
                                     ===========     ===========     ===========


          At December 31, 2004 inventory  available for sale of approximately $1
     million  represents  inventory of our women's  apparel  component  that was
     acquired by the  licensee in January  2005.  Payment for the  inventory  is
     scheduled to be received during 2005.

5.   Restructuring and non-recurring charges:

          During  the  fourth  quarter  of  fiscal  2003  we  recorded   charges
     aggregating  $2.1 million,  before  taxes,  related to the  relocation  and
     consolidation  of our  Bronx,  New  York  manufacturing  facility  into our
     Moberly,  Missouri  facility.  Approximately  $1.2 million of these charges
     were non-cash in nature.

          Commencing July 2003, we decided to pursue and execute a plan to close
     the Bronx,  New York  facility.  Our  decision to close this  facility  was
     largely the result of significant  lease  escalation  costs expected at the
     end of our  existing  lease term in April 2004 and our  inability  to reach
     practical  capacity  at both the  Bronx,  New York  and  Moberly,  Missouri
     facilities.  Accordingly,  during the fourth  quarter  of fiscal  2003,  we
     completed the relocation and consolidation of the facilities.

          The  restructuring  charge  includes $2.1 million of costs  associated
     with the  discontinuance  of certain  products,  factory  labor and related
     overhead  costs  resulting  from the idle  capacity in the Bronx,  New York
     facility,  severance,  lease exit and other  disposal  costs.  Of this $2.1
     million of  charges,  our 2003 gross  profit  was  reduced by $1.1  million
     charged to cost of sales as required by accounting  rules.  At December 31,
     2003,  approximately $.5 million was accrued  principally  related to lease
     exit costs which were paid in full during 2004.  In addition,  we wrote off
     and  disposed  of  approximately  $.1 million of fixed  assets.  Additional
     restructuring  charges of $.4 million were  incurred  during the year ended
     December  31, 2003 related to severance  liabilities  and related  employee
     costs and other disposal and lease exit costs.

                                      13-f



                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002

6.   Marketable equity securities:

          The Company had marketable  equity  securities  that are classified as
     available-for-sale  securities. These securities had been recorded at their
     fair  market  value of  $308,841 at December  31,  2002.  A net  unrealized
     holding gain, amounting to $2,193 has been included in stockholders' equity
     as of December 31, 2002. The securities were sold during 2003.

7.   Due to factor:

          Certain of the  Company's  accounts  receivable  are assigned  without
     recourse to a commercial  factor.  The amount due to the factor  represents
     advances  received in excess of net sales  assigned.  The amount due to the
     factor  is net of a  provision  for  future  chargebacks  of  approximately
     $275,000 and $215,000 at December 31, 2004 and 2003, respectively. Interest
     is charged at 1% above prime on advances.  This  factoring  arrangement  is
     collateralized  by  the  Company's   factored  and  non-factored   accounts
     receivable  and  certain   finished  goods,   as  defined.   The  following
     reconciliation  is a reconciliation  of the Company's  accounts  receivable
     assigned  to  factor,   advances  from  factor,  amount  due  from  factor,
     non-factored  accounts  receivable and allowance for doubtful  accounts and
     chargebacks:

                                             As of                    As of
                                       December 31, 2004        December 31, 2003
                                       -----------------        -----------------
Outstanding Borrowings from
Factor                                   $ 18,600,000             $ 14,509,000
                                         ------------             ------------
Outstanding  Accounts Receivable
Assigned to Factor                       $  7,559,000             $  7,826,000
Reserve for Chargebacks                      (275,000)                (215,000)
                                         ------------             ------------

Net Outstanding Accounts
Receivable Assigned to Factor               7,284,000                7,611,000
                                         ------------             ------------

Net Due to Factor                        $ 11,316,000             $  6,898,000
                                         ------------             ------------


Nonfactored accounts and
licensing receivables                    $  9,791,000             $  8,818,000
                                         ------------             ------------

Less: Allowance for Doubtful
Accounts                                      (10,000)                (412,000)
                                         ------------             ------------

Net Nonfactored Accounts and
Licensing Receivables                    $  9,781,000             $  8,406,000
                                         ------------             ------------


8.   Inventories:

     Inventories consist of:

                                           2004                   2003
                                      -----------            -----------

          Raw materials               $ 2,657,000            $ 1,461,000
          Work-in-process                 688,000              1,706,000
          Finished goods                8,417,000              7,845,000
                                      -----------            -----------
                                      $11,762,000            $11,012,000
                                      ===========            ===========


9.   Property and equipment:

                                                           2004          2003
                                                      -----------   -----------

          Land                                        $   309,000   $   309,000
          Buildings and building improvements           5,380,000     5,349,000
          Furniture and fixtures                          470,000       558,000
          Machinery and equipment                       4,041,000     3,679,000
          Vehicles                                         95,000       265,000
                                                      -----------   -----------
                                                       10,295,000    10,160,000
          Less: accumulated depreciation                4,113,000     3,972,000
                                                      -----------   -----------
                                                      $ 6,182,000   $ 6,188,000
                                                      ===========   ===========


10.  Cash surrender value, life insurance:

          The  Company  is the  owner of cash  surrender  value  life  insurance
     policies on the life of a current stockholder and director.  The face value
     of these policies approximates $1.6 million. At December 31, 2004, the cash
     value, net of outstanding loans of $1,073,000,  is $308,000 and is included
     in other assets.  At December 31, 2003, the cash value,  net of outstanding
     loans of $957,000, was $261,000 and is included in other assets.

                                      14-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002


11.  Long-term debt:

          Long-term debt consists of the following:
                                                                                               2004             2003
                                                                                          ----------        ----------

     Term loan of  $3,350,000  due in sixty  monthly  payments of principal  and
     interest,  based on an amortization  of 180 months,  with a balloon payment
     due on the sixtieth  month.  The  interest  rate is equal to the thirty day
     LIBOR yield plus 4% (6.4% at December 31,  2004).  The term loan is secured
     by property and equipment  having a net book value of $3,506,000.  The term
     loan requires  maintenance  of minimum cash flow  coverage,  as defined.  A
     letter of credit of  $1,000,000  must be in place during the entire term of
     this loan, or until no longer  required.  The  Company's  factor has issued
     this  letter of credit on behalf  of the  Company.  As  collateral  for the
     letter of credit,  the  Company has cash  restricted  as to  withdrawal  of
     $1,028,000.                                                                           2,867,000        $3,088,000

     Various  equipment  loans due in  monthly  installments  of  principal  and
     interest  through 2005.  The interest rates on these loans range from 7.50%
     to 8.77%                                                                                 25,000           113,000
                                                                                          ----------        ----------
                                                                                           2,892,000         3,201,000
     Less current maturities                                                                 249,000           335,000
                                                                                          ----------        ----------
                                                                                          $2,643,000        $2,866,000
                                                                                          ==========        ==========


     Annual maturities of long-term debt are approximately as follows:

          Twelve months ending December 31, 2005        $   249,000
                                            2006            223,000
                                            2007          2,420,000


12.  Series A Redeemable Participating Preferred Stock and Note Payable:

          On October 24, 2000, the Board of Directors designated the issuance of
     45,000 shares (1,000,000 total preferred shares  authorized) $.01 par value
     of Series A Redeemable  Preferred  Stock (the  "preferred  shares").  These
     preferred  shares were issued  pursuant to the merger  agreement  among the
     Company,   Everlast   Holding  Corp.   and  Active  Apparel  New  Corp.,  a
     wholly-owned  subsidiary  of the  Company,  and are  recorded at their fair
     value. The preferred  shares have priority  liquidation and dividend rights
     over other securities issued.

          As part of the merger agreement, the Company is to redeem 5,000 shares
     ($5,000,000  redemption value) on every December 31 until all of the shares
     have been  redeemed.  The  Company  has the  option  to  redeem  all of the
     preferred shares at the end of any quarter or an additional  amount greater
     than the mandatory  redemption at the end of any year (December  31st). The
     Company is required to pay 105% of the  redemption  value for any  optional
     redemption that is made.

                                      15-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002




          On January 13, 2004 we announced that we had entered into an Agreement
     on December 14, 2003 with the Principal  Preferred  Stockholder,  modifying
     its annual minimum redemptions.

          Under the terms of the  Agreement,  in lieu of a cash  payment for the
     redemption of a portion of their Series A Preferred  Stock,  $2,000,000 for
     each of the four years  commencing  December 14, 2003 through  December 14,
     2006,  will be  converted  into four term  loans  ("Notes").  The Notes are
     evidenced by four promissory notes from the Company which shall provide for
     the payment of interest and deferred  finance costs.  Interest and deferred
     finance costs are to be paid at the combined  annual rate of 9.5% per annum
     on the  aggregate $8 million of notes during each of the years 2004 through
     2007,  and 10% during 2008 payable  each  December  14th until  maturity on
     December  14,  2008.  The  Company  shall  have the  right to  pre-pay  the
     promissory  notes in full, with no prepayment  fees,  prior to December 14,
     2008 together with all unpaid interest and deferred  financing costs due at
     the time of  pre-payment.  There are no changes to the  existing  preferred
     dividend  formula  currently  being  used  on  the  outstanding  redeemable
     percentage of the Series A Preferred  Stock,  mentioned below. As a further
     condition  of  this  refinance,   the  Company  incurred   financing  costs
     aggregating  $800,000 of which $700,000 was paid in December 2003, $100,000
     in January 2004.

          If the Company  fails to make a mandatory  redemption  payment  within
     thirty days after it is due, all licenses and trademarks  obtained pursuant
     to the merger will be assigned back to the former stockholders of Everlast,
     effective 60 days following the assignment, if not remedied.

          Commencing on the date of issue, the preferred shares accrue dividends
     equal to two-thirds (2/3) of the "net after tax profits"  multiplied by the
     "outstanding  redeemable  percentage."  Net after tax profits is defined in
     the  agreement  as net income after taxes  (pursuant to generally  accepted
     accounting  principles)  plus  goodwill  amortization  as it relates to the
     merger,  plus  compensation  from  the  granting  and the  exercise  of the
     Company's  employee stock  options.  Outstanding  redeemable  percentage is
     defined in the agreement as the aggregate redemption value of the preferred
     shares outstanding as of January 1st divided by $45 million.

     The  percentage  of net  income  (as  defined)  to be  paid to  holders  of
     preferred stock is as follows:

          Twelve months ending December 31, 2005      37.0%
                                            2006      29.6%
                                            2007      22.2%
                                            2008      14.8%
                                            2009       7.4%

          Dividends are due on March 31st of each succeeding  fiscal year. As of
     December  31,  2004,  the Company did not have  accrued  dividends on these
     preferred shares due to its net loss.

          If a dividend payment is not made when scheduled,  the Company will be
     subject  to the same  terms  and  conditions  as a default  on a  mandatory
     redemption payment.

          Minimum  redemption   amounts,   as  amended  for  the  aforementioned
     refinance, including the repayment of the notes payable are as follows:

                                      16-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002

          Twelve months ending December 31, 2005       $   3,000,000
                                            2006           3,000,000
                                            2007           5,000,000
                                            2008          13,000,000
                                            2009           5,000,000

13.  Commitments and contingencies:

     a.   Lease commitments:

          The Company has a lease for office and showroom  space,  which expires
     on November 30, 2008.

          At December 31, 2004,  future minimum rental  payments  required under
     the noncancellable leases are approximately as follows:

             Twelve months ending December 31, 2005      $  408,000
                                               2006         408,000
                                               2007         408,000
                                               2008         374,000
                                                         ----------
                                               Total     $1,598,000
                                                         ==========


     Rent expense for the three years ended December 31, 2004, 2003 and 2002 was
     $419,000, $746,000 and $818,000, respectively.

     b.   Employment agreements:

          i.   The Company has an  employment  agreement  with its President and
               Chief Executive  Officer  through the term of the agreement.  The
               initial term of the agreement  expires on December 31, 2005,  but
               continues  thereafter  for  additional  one-year  periods  unless
               either the President and Chief  Executive  Officer of the Company
               or the  Board of  Directors  gives the other  ninety  days  prior
               written  notice of  non-renewal.  The  agreement  also includes a
               noncompete  clause  for  a  period  of  one  year  following  its
               expiration or termination.

          ii.  The  Company  has an  employment  agreement  with a  senior  vice
               president with an initial term of five years,  expiring September
               24, 2005. The agreement will  automatically  renew for successive
               one-year  terms  unless  terminated  by either party upon 60 days
               prior written notice.

          The minimum  payments  for base  salaries  pursuant to the  employment
     agreements are approximately as follows:

     Twelve months ending December 31, 2005      $ 782,000


                                      17-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002

     c.   Consulting agreement:

          The Company has a consulting  agreement  with an individual to provide
     services with respect to the redeemable participating preferred stock (note
     12).  The term of the  agreement  is  effective  until  all  shares  of the
     redeemable   preferred  stock  have  been  redeemed  by  the  Company.  The
     consultant  will receive  $60,000  annually  throughout the duration of the
     agreement.

     d.   Contingencies:

          i.   On December 20,  2000,  a claim was brought  against the Company,
               its  subsidiary  (EWBH),  and two  officers of the  Company.  The
               complaint  was initiated by the EWBH's  licensing  representative
               (the  "plaintiff")  in the Supreme Court of the State of New York
               (the "Court"). The plaintiff alleged breach of contract, tortuous
               interference with contractual  relations,  tortuous  interference
               with  prospective   business   relations  and  unjust  enrichment
               stemming from the merger of the Company  completed on October 24,
               2000.

               On  November  30,  2001,  the claims  against the  officers  were
               dismissed by the Supreme  Court.  On June 27, 2002, the  Appellate
               Divisions   unanimously   affirmed  the  order   dismissing   the
               plaintiff's claims.

               On December 23, 2002, the case against the Company was dismissed.
               Plaintiff's  subsequently  filed a motion  seeking  permission to
               further  appeal  its  claims to the Court of  Appeals  as well as
               reasserting  its breach of contract  claims in a separate  demand
               for  arbitration.  The  Plantiff's  appeal of that portion of the
               decision  dismissing  its  claim  for a  breach  ofcontract,  was
               unanimously  affirmed by the  Appellate  Division on December 16,
               2003.  Hearings in the  arbitration  commenced  November 2004 and
               were ongoing as of the date of this report.

               After  reviewing  this case  with the  Company's  legal  counsel,
               management  believes that there is no merit to plaintiff's motion
               seeking to further  appeal the dismissal of its lawsuit or to the
               breach of contract  claims asserted in its demand for arbitration
               and  intends to continue  to contest  the matter  vigorously  and
               expects to prevail in arbitration.

          ii.  On October 17, 2000, a former  heavyweight  boxing champion and a
               corporation  claimed $2.0 million of damages  against the Company
               and one of its subsidiaries  for alleged  unauthorized use of his
               name and image.  The  Company's  insurance  carrier  assumed  the
               defense of the case.

               This case was settled on February 4, 2002 for $300,000,  of which
               $50,000 was paid by the insurance  carrier,  $137,500 was paid by
               the former  stockholder of the Company's  subsidiary and $112,500
               was paid by the Company.

          iii. There are product liability claims that arise against the Company
               from time to time.  Such actions are usually for amounts  greatly
               in excess of the  payments,  if any,  which may be required to be
               made.  It is the  opinion of  management,  after  reviewing  such
               actions  with legal  counsel to the  Company,  that the  ultimate
               liability, which might result from such actions, would not have a
               material adverse effect on the Company's financial position.

                                      18-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002




     e.   Pension plan:

          The  Company  formerly  belonged to a union  sponsored  multi-employer
     pension plan which covered its union employees in the Bronx,  New York. The
     Company's  contributions  to the Plan,  incurred  during  the  years  ended
     December  31,  2004,   2003  and  2002  were  $0,   $74,327  and  $102,258,
     respectively. As part of the relocation and consolidation of this facility,
     together  with the  expiration  of the union  contract,  the  Company is no
     longer  required to sponsor  this  multi-employer  pension  plan due to the
     termination of these employees.

               Information  as to the  Company's  portion  of  accumulated  plan
     benefits and plan assets is not reported  separately by the pension plan. A
     contingent  liability  may exist  because an  employer  under the  Employee
     Retirement  Income  Security Act,  upon  withdrawal  from a  multi-employer
     benefit plan, is required to continue to pay its proportionate share of the
     plan's unfunded vested benefits,  if any. In November 2004 we were notified
     by  the  Plan's  Trustee  that  a  minimum   withdrawal   liability  exists
     aggregating  $425,000. In January 2005, we filed an objection to this claim
     based upon the information provided by the Trustee's attorney and actuarial
     information  supplied.  In our  opinion,  we believe a possible  withdrawal
     liability exists between $0 and $200,000. At December 31, 2004 no provision
     for this contingency has been recorded.

     f.   Profit-sharing plans:

          We  maintain  two  401(k)   profit-sharing  plans  for  all  qualified
     full-time employees.  The plans contain a profit sharing component with tax
     deferred  contributions  to each employee  based upon certain  criteria and
     also  permits  employees  to make  contributions  up to the maximum  limits
     allowed by Internal Revenue Code Section 401(k).  Prior to January 1, 2004,
     we matched 40% of the first 5% of each employee's  contributions  on one of
     the plans.  We no longer  match  contributions  in this plan and have never
     matched contributions on our other plan. The Company's  contributions  were
     approximately  $40,000  for each of the years ended  December  31, 2003 and
     2002.

14.  Licensing revenues:

          i.   The Company, as licensor, has numerous licensing and distribution
               agreements with varying  expiration dates.  Pursuant to the terms
               of the licensing agreements,  the Company is scheduled to receive
               approximate minimum royalty payments, exclusive of renewal option
               provisions  which  would  trigger   additional   minimum  royalty
               payments, as follows:

               Twelve months ending December 31,  2005               $10,116,000
                                                  2006                 7,972,000
                                                  2007                 7,514,000
                                                  2008                 5,867,000
                                                  2009                 3,810,000
                                   2010 and thereafter                 7,532,000


                                      19-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002



          Net licensing revenue generated for the years ended December 31, 2004,
          2003 and 2002  amounted  to  $9,059,000,  $6,669,000  and  $5,501,000,
          respectively.  These  licensing  revenues are reflected net of related
          expenses of $679,000, $845,000 and $711,000.

     ii.  In  connection  with the license  agreements,  certain  licensees  are
          required to make a specified minimum cash deposit to the Company.  The
          deposit is refundable  to the licensee upon  expiration of the license
          agreement.  At  December  31,  2004 and 2003,  the  amounts on deposit
          totaled  $440,000  and  $569,000,   respectively.  These  amounts  are
          reflected as liabilities to licensees on the balance sheet.

15.  Stock option plans:

     i.   1993 Stock Option Plan:

          A maximum of 443,900 options were available to be granted  pursuant to
          this plan, which terminated in November 2003. Accordingly,  no further
          stock  options  grants  can be made  under  this plan  going  forward.
          Options  previously granted prior to November 2003 vest in three years
          and have a term of ten years.  Options  granted  pursuant to this plan
          were designated by the Board of Directors as either  non-qualified  or
          incentive.

          The option price of shares  designated as nonqualified were determined
          by the Board of Directors  each year for the following  year at 85% of
          fair market value and in the case of incentive  stock  options were no
          less  than the fair  market  value  of the  shares  on the date of the
          grant.

     ii.  1995 Non-employee Director Stock Option Plan:

          The  1995  non-employee   director  stock  option  plan  provides  for
          automatic  grants of options to purchase  3,000 shares and  thereafter
          yearly grants to purchase  3,000 shares of common stock to each active
          director  serving  on the Board at the time of the grant who is not an
          officer  or  employee  of the  Company.  The  Director  Plan  provides
          additional  grants of options to non-employee  directors of 100 shares
          to the  Chairman of a board  committee  and 200 shares to the Chairman
          and Secretary of the Board of Directors. Options granted vest in three
          years and have a term of seven years.

     iii. 2000 Stock Option Plan:

          The Board of Directors will designate options granted pursuant to this
          plan as incentive or nonqualified.  The number of the Company's common
          stock,  par value $.002 per share,  subject to this plan is 1,000,000.
          The  maximum  allowable  grant  to any  individual  in any one year is
          600,000 shares. In the case of incentive  options,  the exercise price

                                      20-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002


          shall be at minimum  equal to the fair market  value of the  Company's
          common  stock  on the  day  the  option  is  granted.  In the  case of
          non-qualified  options, the exercise price shall be 80% or more of the
          fair market value of the Company's  common stock on the day the option
          is granted.  Options granted to a stockholder holding more than 10% of
          the combined  voting  power,  shall have  exercise  prices equal to or
          greater than 100% and 110% of the fair market  value of the  Company's
          common  stock on the date the  option is  granted  for  incentive  and
          non-qualified options,  respectively.  The Board of Directors can make
          an  appropriate  and  equitable  adjustment  in the number and kind of
          shares  reserved  for  issuance  under this plan and in the number and
          option  price of  shares  for  outstanding  options  in the event of a
          capital change in the Company.  The options  granted vest  immediately
          and have a ten-year term.

          Pursuant to the merger of Everlast Worldwide, Inc. on October 24, 2000
          the Board of Directors  granted the  President and CEO of the Company,
          125,000  non-qualified  stock options with an exercise  price of $4.00
          and an additional 380,000 non-qualified stock options with an exercise
          price of $13.00.  These  options  vested  immediately  and expire five
          years from the grant date.


                                                                        SHARES
                                       -----------------------------------------------------------------
                                                                          1995                  Weighted
                                           2000           1993        Non-employee               average
                                          Stock           Stock     director stock              exercise
          2004                          option plan    option plan    option plan    Total       price
          ----                          -----------    -----------    -----------    -----       -----


          Outstanding at January 1        505,000       320,211        55,400       880,611      $7.73

          Granted                         185,000             -        13,800       198,800      $2.77

          Cancelled                        (2,500)      (78,500)       (3,356)      (84,356)     $5.70

          Exercised                             -       (38,855)       (2,600)      (41,455)     $3.00
                                        -----------    -----------    -----------    ------
          Outstanding at December 31      687,500       202,856        63,244       953,600      $7.08
                                        ===========    ===========     ==========   =======

          Exercisable at December 31      505,000       199,500        43,802       748,302      $8.26
                                        ===========    ===========     ==========   =======

                                      21-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002



                                                                        SHARES
                                       -----------------------------------------------------------------
                                                                          1995                  Weighted
                                           2000           1993        Non-employee               average
                                          Stock           Stock     director stock              exercise
          2003                          option plan    option plan    option plan    Total       price
          ----                          -----------    -----------    -----------    -----       -----


          Outstanding at January 1        505,000      328,679        58,100       891,779      $7.63

          Granted                               -            -         9,500         9,500      $3.83

          Cancelled                             -            -             -             -          -

          Exercised                             -       (8,468)      (12,200)      (20,668)     $1.66

          Outstanding at December 31      505,000      320,211        55,400       880,611      $7.73
                                        ===========    ===========    ==========   =======

          Exercisable at December 31      505,000      246,678        42,600       844,778      $7.92
                                        ===========    ===========    ==========   =======



                                                                        SHARES
                                       -----------------------------------------------------------------
                                                                          1995                  Weighted
                                           2000           1993        Non-employee               average
                                          Stock           Stock     director stock              exercise
          2002                          option plan    option plan    option plan    Total       price
          ----                          -----------    -----------    -----------    -----       -----


          Outstanding at January 1        505,000      341,679        64,200       910,879      $7.52

          Granted                                       50,500         9,500        60,000      $2.61

          Cancelled                             -      (63,500)       (6,300)      (69,800)     $2.69

          Exercised                             -            -        (9,300)       (9,300)     $2.23
                                        -----------    -----------    -----------    ------
          Outstanding at December 31      505,000      328,679        58,100       891,779      $7.63
                                        ===========    ===========    ==========   =======
          Exercisable at December 31      505,000      244,512        42,267       842,279      $7.92
                                        ===========    ===========    ==========   =======

                                      22-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002


                                                       Outstanding                                          Exercisable
                                                        Weighted-          Weighted-                         Weighted-
                                                         average            average                           average
          Exercise price                             contractual life       exercise                          exercise
                range                  Shares            remaining            price            Shares           price

          $  .85  - $ 2.35            135,000          4.13 years          $  2.22            132,000           $2.21
          $ 2.36  - $ 2.99            185,000          9.56 years             2.75                  -               -
          $ 3.00  - $ 3.97            120,000          5.27 years             3.51            107,000            3.57
          $ 4.00  - $ 6.25            126,000          5.77 years             3.51            121,000            4.01
          $ 9.38  - $13.00            388,000          5.70 years            12.91            388,000           12.91
                                      -------                                                 -------
                    Total             954,000          4.33 years             6.55            748,000            8.23
                                      =======                                                 =======

          The weighted-average  grant-date fair value for options granted during
     the years  ended  December  31,  2004,  2003 and 2002 was $2.77,  $4.01 and
     $2.80, respectively.

                                      23-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002


16.  Income taxes:

          For the years ended  December 31, 2004,  2003 and 2002,  the Company's
     provision (benefit) for income taxes consisted of the following:

                                                  2004            2003             2002
                                            -----------      -----------      -----------

     Current tax provision (benefit):
          Federal                           $  (153,000)     $   (63,000)     $ 1,590,000
          State and local                       (70,000)          20,000          410,000
          Foreign                                     -          120,000           89,000
                                            -----------      -----------      -----------
                                               (223,000)          77,000        2,089,000
                                            -----------      -----------      -----------
     Deferred tax benefit:
          Federal                               344,000          (42,000)     $   (29,000)
          State and local                        21,000                -          (15,000)
          Foreign                                     -                -          (40,000)
                                            -----------      -----------      -----------
                                                365,000          (42,000)         (84,000)
                                            -----------      -----------      -----------
            Total                           $   142,000      $    35,000      $ 2,005,000
                                            ===========      ===========      ===========


          Income tax provision relating to discontinued  operation was $230,000,
     $860,000 and  $1,527,000  for the years ended  December 31, 2004,  2003 and
     2002, respectively.

          Included in prepaid  expenses and other  current  assets is a deferred
     tax asset of $197,000 at December 31, 2003 and a net deferred tax liability
     of $86,000 at December  31,  2004,  included in accrued  expenses and other
     liabilities,  which primarily consists of the temporary  difference between
     the book and tax  basis of  inventory,  provision  for bad  debts,  and the
     future benefit of a net operating loss carryforward.

          The following is a reconciliation of the reported amount of income tax
     expense to the amount of income tax expense that would result from applying
     domestic federal statutory rates to income before income taxes:


                                                            Years ended December 31,
                                                           2004      2003       2002
                                                         -------    -------    -----
     Federal income tax rate                             (34.0%)    (34.0%)    34.0%
     State taxes, net of federal income tax benefit       (5.5)       2.2        6.1
     Nondeductible amortization of
       intangible assets and other items                  45.0       27.6        7.9
     Foreign income taxes                                    -       11.1        2.0
     Work credit and other credits                           -       (4.9)      (4.4)
     Other                                                10.7        1.8        (.6)
                                                         -------    -------    -----
                                                          16.2%       3.8%      45.0%
                                                         =======    =======    =====

17.  Economic dependency:

          For each of the years ended  December  31,  2004,  2003 and 2002,  one
     customer accounted for approximately 13% of sales, respectively.

                                      24-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002


18.  Earnings per share:

          We report basic and diluted  earnings  (loss) per share in  accordance
     with SFAS No. 128,  "Earnings Per Share" ("SFAS No. 128").  Basic  earnings
     (loss)  per share  excludes  the  dilutive  effects  of  options  and other
     contingent  consideration  that was given as part of the  merger in October
     2000 of Everlast  Worldwide,  Inc. Diluted earnings per share includes only
     the dilutive effects of common stock  equivalents such as stock options and
     contingent stock consideration.

          The following  table sets forth the  computation  of basic and diluted
     earnings (loss) per share pursuant to SFAS No. 128:

                                                            2004              2003              2002
                                                        -----------      -----------      -----------

Net income (loss) available to common stockholders:
   Net income (loss)                                    $(1,027,000)     $  (955,000)     $ 2,448,000
   Redeemable participating
     preferred stock dividends                                    -                -       (1,451,000)
                                                        -----------      -----------      -----------
                                                        $(1,027,000)     $  (955,000)     $   997,000
                                                        ===========      ===========      ===========

                                                            2004              2003              2002
                                                        -----------      -----------      -----------
Basic weighted average
  common stock outstanding                                3,132,000        3,108,000        3,101,000

Effect of dilutive securities:
   Stock options                                                  -                -           48,000
   Contingent consideration                                       -                -          990,000
                                                        -----------      -----------      -----------
Diluted weighted average
  common stock outstanding                                3,132,000        3,108,000        4,139,000
                                                        ===========      ===========      ===========
Basic earnings (loss) per common share                  $     (0.33)     $     (0.31)     $      0.32
                                                        ===========      ===========      ===========

Diluted earnings (loss) per common share (a)            $     (0.33)     $     (0.31)     $      0.24
                                                        ===========      ===========      ===========

(a)  As a result  of the net loss in 2004  and  2003,  the  dilutive  effect  of
     options   and   contingent    consideration   (1,091,000   and   1,434,000,
     respectively) are not shown as the results would be anti-dilutive.

     As part of the Company's  October 2000 acquisition of Everlast Holding Corp
(EHC), contingent  consideration may be required to be paid to the former owners
of EHC.  This  consideration  may be in the  form of cash,  or at the  Company's
option,  payable  in  common  shares.  The  consideration  will  be  paid if the
Company's stock does not meet a guaranteed share price of $13.00. This guarantee
pertains to 380,000 outstanding shares, of which 38,000 shares are subject to an
October  2005  payment or issuance  date and the  remaining  342,000  shares are
subject to an October 2007 payment or issuance date.

                                      25-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002



19.  Stockholders' Equity:

     The holder of the Class A common  stock is entitled to five votes per share
on all matters upon which each holder of common  stock is entitled to vote.  The
class A voting  common  stock has the  identical  rights and  privileges  as the
Company's  regular  common with the exception it has five to one voting  rights.
The Class A common and  regular  common  stock  have  dividend  and  liquidation
preferences  only to the extent  that its Series A  Preferred  Stock  rights and
privileges have been met (footnote 12 of 15-f).


20.  Cash flow information:

     a.   Supplemental disclosures of cash flow information:

                                               2004           2003            2002
                                            ----------     ----------     ----------

          Cash paid during the year for:
            Interest                        $1,266,000     $1,000,000     $  756,000
            Income taxes                         3,000        600,000      1,576,000


21.  Recently issued accounting standards:

          In November 2004, the FASB issued SFAS No. 151,  "Inventory  Costs, an
amendment of ARB No.43,  Chapter 4." SFAS amends  Accounting  Research  Bulletin
("ARB")  No.43,  Chapter 4, to clarify that  abnormal  amounts of idle  facility
expense,  freight,  handling  costs and wasted  materials  (spoilage)  should be
recognized as  current-period  charges.  In addition,  SFAS No.151 requires that
allocation  of fixed  production  overhead to  inventory  be based on the normal
capacity of the  production  facilities.  SFAS No.151 is effective for inventory
costs  incurred  during the fiscal  years  beginning  after June 15,  2005.  The
Company is currently  assessing  the impact SFAS No.151 will have on the results
of operations, financial position or cash flows.

22.  Quarterly financial data (unaudited):

          As previously noted in our financial statements, in the fourth quarter
of fiscal 2004,  we entered  into a license  agreement  with a licensee  whereby
effective January 1, 2005, this licensee will source,  market and distribute our
United States women's  apparel  business.  In accordance  with FASB 144, we have
selected to treat the women's apparel  business as a discontinued  component and
as such,  all prior periods  herein have been adjusted to exclude the operations
of our women's apparel  business and shown as a discontinued  component,  net of
tax, in our statements of operations and unaudited  quarterly financial date for
fiscal 2004 and 2003 as summarized as follows:


                                                                              2004
                                               ----------------------------------------------------------------
                                                   First            Second           Third             Fourth
                                                  Quarter           Quarter         Quarter            Quarter
                                               ------------      ------------     ------------      -----------

Net revenues                                  $  9,939,000      $  9,166,000     $ 11,101,000      $ 14,793,000

Gross profit                                     4,914,000         4,355,000        3,782,000         3,548,000

Discontinued component                            (279,000)          347,000           95,000            50,000

Net income (loss) available to common
stockholder's                                      188,000            79,000         (250,000)       (1,045,000)

Earnings (loss) per share - basic (b)         $       0.06      $       0.03     ($      0.08)     ($      0.33)

Earnings (loss) per share - diluted           $       0.04      $       0.02     ($      0.08)     ($      0.33)


                                      26-f


                    EVERLAST WORLDWIDE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 2004, 2003 AND 2002


                                                                   2003
                                    ---------------------------------------------------------------
                                         First           Second           Third             Fourth
                                        Quarter          Quarter          Quarter           Quarter
                                    -------------    -------------    -------------    ------------

Net Revenues                        $  7,280,000     $  8,658,000     $ 11,591,000     $ 12,259,000

Gross profit                           3,628,000        3,613,000        4,045,000        3,440,000

Restructuring and non-recurring
   charges                                   --               --               --         1,095,000

Discontinued component                   253,000          229,000          239,000          468,000

Net income (loss) available to
   common stockholder's                   16,000          111,000          104,000       (1,186,000)

Earnings per share - basic          $       0.01     $       0.04     $       0.03     $      (0.38)

Earnings per share - diluted        $       0.00     $       0.02     $       0.02     $      (0.38)


(a)  Included  within  gross  profit in the fourth  quarter  of fiscal  2003 are
     restructuring   charges  aggregating  $1.1  million  related  to  inventory
     write-downs,  which  for  accounting  purposes  must  be  classified  as  a
     reduction  of gross  profit.

(b)  As a result of the net loss in certain of the periods  presented  in fiscal
     2004 and  2003,  the  dilutive  effect  of  options  and  contingent  stock
     consideration are not shown, as the results would be anti-dilutive.

                                      27-f


23.  Operating Segments:

          Our operating  segments are evidenced by the structure of our internal
organization.  The segments of apparel,  sporting goods  equipment and licensing
are defined for operations  participating in Everlast brand sales activity.  Our
apparel and sporting goods  businesses  predominately  operate in one geographic
segment,  the United States and Canada, where we design,  manufacture  (sporting
goods), market and sell sports and fitness footwear,  apparel and sporting goods
equipment. Our licensing segment receives approximately 75% of its revenues from
domestic  licensees,  with the remaining  licensing  revenues received over from
licensees in countries over the globe.

          Where applicable,  "other" represents items necessary to reconcile the
consolidated  financial  statements,  which generally include corporate activity
and costs, to the segment financial information provided as follows:

FOR THE YEAR ENDED DECEMBER 31, 2004
                                                                        Sporting
                                                        Apparel          Goods         Licensing         Other           Total
                                                      ------------    ------------    ------------    ------------     ------------

Net revenues                                          $ 13,039,000    $ 22,901,000    $  9,059,000    $        --      $ 44,999,000
                                                      ------------    ------------    ------------    ------------     ------------

Depreciation and amortization                                                                            1,926,000        1,926,000
                                                      ------------    ------------    ------------    ------------     ------------

Interest and financing costs, net                                                                        1,353,000        1,353,000
                                                      ------------    ------------    ------------    ------------     ------------

Income (loss)  before  income taxes from
continuing operations                                 $  1,122,000    $    437,000    $  8,767,000    ($11,654,000)    ($ 1,328,000)
                                                      ============   =============    ============     ===========     ============

Identifiable Component Assets                         $  4,784,000    $ 20,362,000    $  1,176,000    $ 38,434,000     $ 64,756,000
                                                      ============   =============    ============     ===========     ============

FOR THE YEAR ENDED DECEMBER 31, 2003
                                                                        Sporting
                                                        Apparel          Goods         Licensing         Other           Total
                                                      ------------    ------------    ------------    ------------     ------------

Net revenues                                          $ 10,729,000    $ 22,390,000    $  6,669,000     $       --      $ 39,788,000

Depreciation and amortization                                                                            1,596,000        1,596,000
                                                      ------------    ------------    ------------    ------------     ------------

Interest and financing costs, net                                                                          635,000          635,000
                                                      ------------    ------------    ------------    ------------     ------------

Income (loss)  before  income taxes from
continuing operations                                 $  2,484,000    ($   919,000)   $  6,465,000    ($10,998,000)    ($ 2,968,000)
                                                      ============   =============    ============     ===========     ============

Identifiable Component Assets                         $  5,032,000    $ 19,142,000    $  1,081,000    $ 39,002,000     $ 64,257,000
                                                      ============   =============    ============     ===========     ============

                                                                28-f


FOR THE YEAR ENDED DECEMBER 31, 2002
                                                                        Sporting
                                                        Apparel          Goods         Licensing         Other           Total
                                                      ------------    ------------    ------------    ------------     ------------

Net revenues                                          $ 11,705,000   $  24,965,000    $  5,501,000             --       $42,171,000

Depreciation and amortization                                                                            1,472,000        1,472,000
                                                      ------------    ------------    ------------    ------------     ------------

Interest and financing costs, net                                                                          339,000          339,000
                                                      ------------    ------------    ------------    ------------     ------------

Income (loss)  before  income taxes from
continuing operations                                 $  3,172,000   $     682,000    $  5,351,000     ($8,386,000)    $    819,000
                                                      ============   =============    ============     ===========     ============

                                                                29-f`