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

                                    FORM 10-Q

(Mark One)
           {X} QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                  For the quarterly period ended April 1, 2005
                                       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 000-05083

                                  SAUCONY, INC.
             (Exact name of registrant as specified in its charter)

      Massachusetts                                     04-1465840
(State or other jurisdiction of          (I.R.S. employer identification number)
 incorporation or organization)

                     13 Centennial Drive, Peabody, MA 01960
                    (Address of principal executive offices)

                                  978-532-9000
              (Registrant's telephone number, including area code)

Indicate  by check  mark  whether  the  registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (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 whether registrant is an accelerated filer (as defined in
Rule 12b-2 of the Exchange Act). Yes [ X ] No [ ]

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

                                                           Shares Outstanding
                  Class                                     as of May 3, 2005
                  -----                                     -----------------

Class A Common Stock-$.33 1/3 Par Value Per Share              2,520,647
Class B Common Stock-$.33 1/3 Par Value Per Share              4,176,593
                                                               ---------
                                                               6,697,240
                                                               =========






                         SAUCONY, INC. AND SUBSIDIARIES


                                      INDEX

                                                                            Page

PART I.  FINANCIAL INFORMATION


Item 1.  Financial Statements - Unaudited......................................3

     Condensed Consolidated Balance Sheets as of April 1, 2005
         and December 31, 2004.................................................3

     Condensed Consolidated Statements of Income for the
         thirteen weeks ended April 1, 2005 and April 2, 2004..................4

     Condensed Consolidated Statements of Cash Flows for the
         thirteen weeks ended April 1, 2005 and April 2, 2004..................5

     Notes to Condensed Consolidated Financial Statements --
         April 1, 2005......................................................6-12

Item 2.  Management's Discussion and Analysis of Financial
   Condition and Results of Operations.....................................13-22

Item 3.  Quantitative and Qualitative Disclosures about Market Risk........23-24

Item 4.  Controls and Procedures..............................................25

PART II.  OTHER INFORMATION

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds......... 26

Item 6.  Exhibits.............................................................26

Signature.....................................................................27

Exhibit Index.................................................................28


PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS - UNAUDITED


                                          SAUCONY, INC. AND SUBSIDIARIES
                                       Condensed Consolidated Balance Sheets

                                 (In thousands, except share and per share amounts)

                                                      ASSETS
                                                                         April 1,              December 31,
                                                                           2005                    2004
                                                                           ----                    ----
                                                                                           
Current assets:
   Cash and cash equivalents............................................$  28,437                $  12,042
   Short-term investments...............................................      300                   20,694
   Accounts receivable, net.............................................   27,517                   22,485
   Inventories..........................................................   22,600                   25,645
   Deferred income taxes................................................    2,554                    2,455
   Prepaid expenses and other current assets............................    1,466                    1,316
                                                                        ---------                ---------
     Total current assets...............................................   82,874                   84,637
                                                                        ---------                ---------
Property, plant and equipment, net......................................    9,341                    9,570
                                                                        ---------                ---------
Other assets:
   Goodwill, net........................................................      912                      912
   Deferred charges, net................................................       80                       91
   Other................................................................    1,029                    1,047
                                                                        ---------                ---------
     Total other assets.................................................    2,021                    2,050
                                                                        ---------                ---------
Total assets............................................................$  94,236                $  96,257
                                                                        =========                =========

                                       LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Current portion of capitalized lease obligations.....................$      64                $      63
   Accounts payable.....................................................    7,246                   10,484
   Accrued expenses and other current liabilities.......................    9,164                   11,249
   Environmental accrual................................................    2,220                    2,275
                                                                        ---------                ---------
     Total current liabilities..........................................   18,694                   24,071
                                                                        ---------                ---------

Long-term obligations:
   Capitalized lease obligations, net of current portion................      123                      138
   Other long-term obligations..........................................      963                      932
   Deferred income taxes................................................    1,931                    1,964
                                                                        ---------                ---------
     Total long-term obligations........................................    3,017                    3,034
                                                                        ---------                ---------

Minority interest in consolidated subsidiary............................      505                      461
                                                                        ---------                ---------

Stockholders' equity:
   Preferred stock, $1.00 par value per share; authorized
     500,000 shares; none issued........................................       --                       --
   Common stock:
     Class A, $.333 par value per share, authorized 20,000,000 shares
       (issued and outstanding April 1, 2005, 2,520,647 and
       December 31, 2004, 2,711,129)....................................      840                      840
     Class B, $.333 par value per share, authorized 20,000,000 shares
       (issued and outstanding April 1, 2005, 4,176,593 and
       December 31, 2004, 4,094,445)....................................    1,392                    1,365
   Additional paid in capital...........................................   18,829                   18,049
   Retained earnings....................................................   49,528                   46,693
   Accumulated other comprehensive income...............................    1,431                    1,744
                                                                        ---------                ---------
       Total stockholders' equity.......................................   72,020                   68,691
                                                                        ---------                ---------
Total liabilities and stockholders' equity..............................$  94,236                $  96,257
                                                                        =========                =========

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





                                          SAUCONY, INC. AND SUBSIDIARIES
                                    Condensed Consolidated Statements of Income
                           For the Thirteen Weeks Ended April 1, 2005 and April 2, 2004


                                                    (Unaudited)
                                     (In thousands, except per share amounts)


                                                                      Thirteen Weeks            Thirteen Weeks
                                                                          Ended                     Ended
                                                                         April 1,                   April 2,
                                                                           2005                      2004
                                                                           ----                      ----

                                                                                           
Net sales..............................................................$   41,851                $   46,969
Other revenue .........................................................        96                       179
                                                                       ----------                ----------
Total revenue .........................................................    41,947                    47,148
                                                                       ----------                ----------
Costs and expenses
   Cost of sales.......................................................    24,257                    27,912
   Selling expenses....................................................     5,752                     6,058
   General and administrative expenses.................................     6,894                     6,078
                                                                       ----------                ----------
     Total costs and expenses..........................................    36,903                    40,048
                                                                       ----------                ----------
Operating income.......................................................     5,044                     7,100
Non-operating income (expense)
   Interest income.....................................................       157                        69
   Interest expense....................................................        (3)                       --
   Foreign currency gains (losses) ....................................       100                      (144)
   Other...............................................................        25                         3
                                                                       ----------                ----------
Income before income taxes and minority interest.......................     5,323                     7,028
Provision for income taxes.............................................     2,083                     2,759
Minority interest in income of consolidated subsidiaries...............        50                        38
                                                                       ----------                ----------
Net income.............................................................$    3,190                $    4,231
                                                                       ==========                ==========

Per share amounts:

Earnings per share:
   Basic:
       Class A common stock............................................$    0.45                 $     0.63
                                                                       =========                 ==========
       Class B common stock............................................$    0.50                 $     0.69
                                                                       =========                 ==========
   Diluted:
       Class A common stock............................................$    0.41                 $     0.58
                                                                       =========                 ==========
       Class B common stock............................................$    0.46                 $     0.64
                                                                       =========                 ==========

Weighted average common shares and equivalents outstanding:
   Basic:
       Class A common stock............................................     2,521                     2,521
       Class B common stock............................................     4,137                     3,801
                                                                       ----------                ----------
         Total.........................................................     6,658                     6,322
                                                                       ==========                ==========
   Diluted:
       Class A common stock............................................     2,521                     2,521
       Class B common stock............................................     4,698                     4,323
                                                                       ----------                ----------
         Total.........................................................     7,219                     6,844
                                                                       ==========                ==========

Cash dividends per share of common stock:
       Class A common stock............................................$    0.050                $    4.050
                                                                       ==========                ==========
       Class B common stock............................................$    0.055                $    4.055
                                                                       ==========                ==========


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






                                          SAUCONY, INC. AND SUBSIDIARIES

                                  Condensed Consolidated Statements of Cash Flows
                           For the Thirteen Weeks Ended April 1, 2005 and April 2, 2004

                                                    (Unaudited)
                                                  (In thousands)
                                                                             Thirteen Weeks   Thirteen Weeks
                                                                                  Ended            Ended
                                                                                April 1,         April 2,
                                                                                  2005             2004
                                                                                  ----             ----

                                                                                           
Cash flows from operating activities:
     Net income.................................................................$  3,190         $   4,231
   Adjustments to reconcile net income to net cash
    used by operating activities:
     Depreciation and amortization..............................................     455               361
     Provision for bad debts and discounts......................................   1,992             2,032
     Deferred income tax (credit) expense ......................................    (134)              659
     Tax benefit on stock option exercises......................................       6             1,036
     Other......................................................................      12                 8
   Changes in operating assets and liabilities, net of effect
     foreign currency adjustments:
       (Increase) decrease in assets:
         Accounts receivable....................................................  (7,096)          (15,645)
         Inventories............................................................   2,864               113
Prepaid expenses and other current assets.......................................    (126)              (38)
        Decrease in liabilities:
         Accounts payable.......................................................  (3,221)           (2,012)
         Accrued expenses.......................................................  (2,061)           (1,349)
                                                                                --------          --------
   Total adjustments............................................................  (7,309)          (14,835)
                                                                                --------          --------

Net cash used by operating activities...........................................  (4,119)          (10,604)
                                                                                --------          --------

Cash flows from investing activities:
   Purchases of property, plant and equipment...................................    (235)             (437)
   Sales of short-term investments..............................................  20,428             5,769
   Proceeds from sale of property, plant and equipment..........................       8                --
   Change in deposits and other.................................................     (10)              (63)
                                                                                --------          --------
   Net cash provided by investing activities....................................  20,191             5,269
                                                                                --------          --------

Cash flows from financing activities:
   Repayment of capital lease obligations.......................................     (14)               --
   Dividends paid on common stock...............................................    (351)          (26,251)
   Issuances of common stock, stock option exercises............................     802             2,231
   Issuances of common stock, stock purchase warrant exercises..................      --               352
                                                                                --------          --------
Net cash provided (used) by financing activities................................     437           (23,668)
Effect of exchange rate changes on cash and cash equivalents....................    (114)              (89)
                                                                                --------          --------
Net increase (decrease) in cash and cash equivalents............................  16,395           (29,092)
Cash and equivalents at beginning of period.....................................  12,042            41,781
                                                                                --------         ---------
Cash and equivalents at end of period...........................................$ 28,437         $  12,689
                                                                                ========         =========

Supplemental disclosure of cash flow information:
   Cash paid during the period for:
     Income taxes, net of refunds...............................................$  1,144         $     975
                                                                                ========         =========
     Interest...................................................................$      3         $      --
                                                                                ========         =========

Non-cash investing and financing activities:
   Property purchased under capital leases......................................$     --         $     279
                                                                                ========         =========

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



                         SAUCONY, INC. AND SUBSIDIARIES
                                 (the "Company")

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  APRIL 1, 2005

                                   (Unaudited)
                    (In thousands, except per share amounts)


NOTE 1 - BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with the instructions to Form 10-Q and, therefore, do not
include all  information  and  footnotes  necessary for a fair  presentation  of
financial  position,  results of operations  and cash flows in  conformity  with
generally  accepted  accounting  principles.  In the opinion of management,  all
adjustments  (consisting solely of normal recurring adjustments) necessary for a
fair presentation have been included.  The balance sheet amounts at December 31,
2004 in the  accompanying  financial  statements  are derived from the Company's
audited  financial  statements  for the fiscal year then ended,  included in the
Company's  Annual  Report  on Form  10-K for such  fiscal  year.  These  interim
consolidated financial statements should be read in conjunction with the audited
consolidated  financial  statements,  and the  notes  thereto,  included  in the
Company's  Annual Report on Form 10-K, as filed with the Securities and Exchange
Commission,  for the year ended  December  31, 2004.  Operating  results for the
thirteen weeks ended April 1, 2005 are not necessarily indicative of the results
for the entire year.


NOTE 2 - INVENTORIES

Inventories at April 1, 2005 and December 31, 2004 consisted of the following:

                                                 April 1,       December 31,
                                                   2005            2004
                                                   ----            ----

  Finished goods...............................$  22,393        $  25,503
  Raw material and supplies....................      192              142
  Work in progress.............................       15               --
                                               ---------        ---------
  Total........................................$  22,600        $  25,645
                                               =========        =========


NOTE 3 - EARNINGS PER COMMON SHARE

The Company  presents  basic and diluted  earnings per share using the two-class
method.  The two-class method is an earnings  allocation formula that determines
earnings  per  share for each  class of  common  stock  according  to  dividends
declared and participation rights in undistributed earnings.

Basic  earnings per share for the Company's  Class A and Class B common stock is
calculated  by dividing net income by the weighted  average  number of shares of
Class A and Class B common stock outstanding. Diluted earnings per share for the
Company's Class A and Class B common stock is calculated similarly,  except that
the calculation  includes the dilutive effect of the assumed exercise of options
issuable under the Company's stock  incentive plans and the assumed  exercise of
stock warrants.


Net income available to the Company's common stockholders is allocated among our
two classes of common stock,  Class A common stock and Class B common stock. The
allocation  among  each  class was based upon the  two-class  method.  Under the
two-class  method,  earnings  per  share  for each  class of  common  stock  are
presented:

                                                         Thirteen Weeks
                                                              Ended
                                                  -----------------------------
                                                   April 1,            April 2,
                                                     2005               2004
                                                     ----               ----
Net income available to Class A
   and Class B common stockholders................$ 3,190              $ 4,231
                                                  -------              -------

Allocation of net income:
Basic:
   Class A common stock...........................$ 1,137              $ 1,591
   Class B common stock...........................  2,053                2,640
                                                  -------              -------
   Total..........................................$ 3,190              $ 4,231
                                                  =======              =======
Diluted:
   Class A common stock...........................  1,046              $ 1,466
   Class B common stock...........................  2,144                2,765
                                                  -------              -------
   Total..........................................$ 3,190              $ 4,231
                                                  =======              =======
Weighted average common shares
   and equivalents outstanding:
Basic:
   Class A common stock...........................  2,521                2,521
   Class B common stock...........................  4,137                3,801
                                                  -------              -------
   Total..........................................  6,658                6,322
                                                  =======              =======
Diluted:
   Class A common stock...........................  2,521                2,521
   Class B common stock...........................  4,698                4,323
                                                  -------              -------
    Total.........................................  7,219                6,844
                                                  =======              =======

Earnings per share:
Basic:
   Class A common stock...........................$  0.45              $  0.63
                                                  =======              =======
   Class B common stock...........................$  0.50              $  0.69
                                                  =======              =======

Diluted:
   Class A common stock...........................$  0.41              $  0.58
                                                  =======              =======
   Class B common stock...........................$  0.46              $  0.64
                                                  =======              =======


The increase in the weighted  average common shares and equivalents  outstanding
was due to the increase in Class B common shares  outstanding  from the issuance
of  approximately  185,000  Class B common  shares due to the  exercise of stock
options.

All of the options to purchase  shares of common stock  outstanding  at April 1,
2005 and April 2, 2004 were included in the computations of diluted earnings per
share.



NOTE 4 - STOCK-BASED COMPENSATION

Statement of Financial  Accounting  Standards No. 148 ("SFAS 148"),  "Accounting
for  Stock-Based  Compensation  -  Transition  and  Disclosure,  an amendment of
Statement of Financial Accounting  Standards No. 123" ("SFAS 123"),  encourages,
but does not require,  companies to record compensation  expense for stock-based
employee  compensation  plans at fair value.  The Company  accounts for employee
stock options and share awards under the  intrinsic-value  method  prescribed by
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees"  ("APB  25"),  as  interpreted,  with  pro-forma  disclosures  of net
earnings  and  earnings  per share,  as if the fair value  method of  accounting
defined in SFAS 123 applied.  SFAS 123  establishes a fair value based method of
accounting for stock-based  employee  compensation  plans.  Under the fair value
method,  compensation  cost is  measured at the grant date based on the value of
the award and is  recognized  over the  service  period,  which is  usually  the
vesting period.

All stock options  granted during the thirteen weeks ended April 2, 2004 were at
exercise  prices equal to or greater than the fair market value of the Company's
common stock at the date of the grant.  Accordingly,  no  compensation  cost has
been  recognized  for such option  grants.  There were no stock options  granted
during the thirteen weeks ended April 1, 2005.

In connection with the exercise of options,  the Company has realized income tax
benefits of $6 and $1,036 for the  thirteen  weeks ended April 1, 2005 and April
2, 2004, respectively, that have been credited to additional paid-in capital.

Had  the  Company  determined  the  stock-based  compensation  expense  for  the
Company's  stock  options  based upon the fair value at the grant date for stock
option  awards for the  thirteen  weeks  ended  April 1, 2005 and April 2, 2004,
consistent with the fair value method  provisions of SFAS 123, the Company's net
income and net income per share would have been reduced to the pro forma amounts
indicated below:



                                                             Thirteen Weeks Ended       Thirteen Weeks Ended
                                                                April 1, 2005               April 2, 2004
                                                             Basic        Diluted        Basic       Diluted
                                                             -----        -------        -----       -------
                                                                                       
     Net income:
       As reported........................................$  3,190      $  3,190       $  4,231    $  4,231
       Less:  Total stock-based compensation
       expense determined under the fair value
       based method for all awards, net of
       related tax benefit................................    (268)         (268)          (338)       (338)
                                                          --------      --------       --------    --------
     Pro forma net income ................................$  2,922      $  2,922       $  3,893    $  3,893
                                                          ========      ========       ========    ========

      Pro forma net income allocated:
         Class A common stock.............................$  1,040      $  1,043       $  1,464    $  1,349
         Class B common stock.............................   1,882         1,879          2,429       2,544
                                                          --------      --------       --------    --------
                Total.....................................$  2,922      $  2,922       $  3,893    $  3,893
                                                          ========      ========       ========    ========










                                                            Thirteen Weeks Ended         Thirteen Weeks Ended
                                                                 April 1, 2005               April 2, 2004
                                                            Basic        Diluted          Basic       Diluted
                                                            -----        -------          -----       -------

                                                                                         
    Pro forma earnings per share:
     Class A common stock
       As reported........................................$   0.45      $   0.41        $   0.63     $   0.58
     Less:  Total stock-based compensation
       expense determined under the fair
       value based method for all awards,
       net of related tax benefit.........................   (0.04)        (0.04)          (0.05)       (0.04)
                                                          --------      --------        --------     --------
     Pro forma net income per share.......................$   0.41      $   0.37        $   0.58     $   0.54
                                                          ========      ========        ========     ========





                                                           Thirteen Weeks Ended         Thirteen Weeks Ended
                                                               April 1, 2005               April 2, 2004
                                                           ---------------------       ---------------------
                                                            Basic       Diluted          Basic      Diluted
                                                            -----       -------          -----      -------
                                                                                         
    Pro forma earnings per share:
     Class B common stock
       As reported........................................$   0.50      $  0.46         $  0.69    $   0.64
     Less:  Total stock-based compensation
       expense determined under the fair
       value based method for all awards,
       net of related tax benefit.........................   (0.04)       (0.04)          (0.05)      (0.05)
                                                          --------      -------         -------    --------
     Pro forma net income per share.......................$   0.46      $  0.42         $  0.64    $   0.59
                                                          ========      =======         =======    ========


The fair value of options at date of grant was estimated using the Black-Scholes
option-pricing model with the following weighted average assumptions:

                                                     Thirteen Weeks
                                                          Ended
                                                      April 2, 2004
                                                      -------------

         Expected life (years).......................      5.0
         Risk-free interest rate.....................      3.0%
         Expected volatility.........................     57.5%
         Expected dividend yield.....................      1.2%

There were no stock  options  granted  during the thirteen  weeks ended April 1,
2005.

NOTE 5 - STATEMENT OF COMPREHENSIVE INCOME



                                                                    Thirteen Weeks        Thirteen Weeks
                                                                         Ended                 Ended
                                                                     April 1, 2005         April 2, 2004
                                                                     -------------         -------------

                                                                                       
     Net income........................................................$  3,190              $  4,231
     Other comprehensive income:
       Foreign currency translation adjustments........................    (313)                 (176)
                                                                       --------              --------
     Comprehensive income..............................................$  2,877              $  4,055
                                                                       ========              ========




NOTE 6 - DEFERRED CHARGES

Deferred charges as of April 1, 2005 and December 31, 2004 are as follows:



                                                      April 1, 2005                        December 31, 2004
                                                       Accumulated                            Accumulated
                                           Cost       Amortization     Net          Cost     Amortization     Net
                                           ----       ------------     ---          ----     ------------     ---

                                                                                          
     Software licenses...................$   1,115    $  (1,040)     $  75        $  1,135     $  (1,057)   $   78
     Other...............................      444         (439)         5             444          (431)       13
                                         ---------    ---------      -----        --------     ---------    ------
     Total...............................$   1,559    $  (1,479)     $  80        $  1,579     $  (1,488)   $   91
                                         =========    =========      =====        ========     =========    ======


Amortization of intangible assets was $21 and $32, respectively, in the thirteen
weeks ended April 1, 2005 and April 2, 2004.


NOTE 7 - ENVIRONMENTAL ACCRUAL

In the thirteen weeks ended December 31, 2004, the Company  recorded a charge of
$2,275 to  address  environmental  conditions  at a Company  owned  distribution
facility.  The  assessment  of the  liability  and the  associated  costs was an
estimate based upon available  information after consultation with environmental
engineers,  consultants and attorneys  assisting the Company in addressing these
environmental issues.  Actual costs to address the environmental  conditions may
change based on further  investigations,  based on the conclusions of regulatory
authorities about information  gathered in those  investigations  and due to the
inherent  uncertainties involved in estimating conditions in the environment and
the costs of  addressing  such  conditions.  The  following  table  presents the
changes in the liability for the thirteen weeks ended April 1, 2005:

          Balance at December 31, 2004..............................$    2,275
          Additions charged to costs and expenses...................        --
          Deductions from reserve...................................       (55)
                                                                    ----------
          Balance at April 1, 2005..................................$    2,220
                                                                    ==========


NOTE 8 - OPERATING SEGMENT DATA

The Company's  operating  segments are organized based on the nature of products
and consist of the Saucony segment and Other Products segment. The determination
of the reportable  segments for the thirteen weeks ended April 1, 2005 and April
2,  2004,  as well as the basis of  measurement  of segment  profit or loss,  is
consistent with the segment  reporting  disclosed in the Company's Annual Report
on Form 10-K for the fiscal year ended December 31, 2004.




                                                                   Thirteen Weeks      Thirteen Weeks
                                                                       Ended               Ended
                                                                   April 1, 2005       April 2, 2004
                                                                   -------------       -------------
                                                                                    
       Revenues:
           Saucony....................................................$ 35,583            $ 41,240
           Other Products.............................................   6,364               5,908
                                                                      --------            --------
                Total revenue.........................................$ 41,947            $ 47,148
                                                                      ========            ========

       Income before income taxes and minority interest:
           Saucony....................................................$  4,637            $  6,372
           Other Products.............................................     686                 656
                                                                      --------            --------
                Total.................................................$  5,323            $  7,028
                                                                      ========            ========



NOTE 9 - RECENT ACCOUNTING PRONOUNCEMENTS

In March 2005, the Financial  Accounting  Standards  Board ("FASB")  issued FASB
Interpretation   No.  47,   "Accounting   for   Conditional   Asset   Retirement
Obligations", an interpretation of FASB Statement No. 143. FIN 47 clarifies that
the term "conditional asset retirement obligation" as used in FASB Statement No.
143, "Accounting for Asset Retirement Obligations", refers to a legal obligation
to perform an asset retirement  activity in which the timing and (or) the method
of settlement  are  conditional  on a future event that may or may not be within
the control of the entity.  The  interpretation  also  clarifies  when an entity
should have sufficient  information to reasonably  estimate the fair value of an
asset retirement  obligation.  The provisions of FIN 47 are effective for fiscal
years  ending  after  December  15, 2005  (December  31, 2005 for  calendar-year
enterprises).  FIN 47 requires that the amount recognized as an asset retirement
cost  shall be  measured  as of the date the  asset  retirement  obligation  was
incurred.  An entity shall recognize the cumulative effect of initially adopting
FIN 47 as a change in accounting principle.  Further, an entity shall compute on
a pro forma basis and disclose in the footnotes to the financial  statements for
the  beginning  of the  earliest  year  presented  and at the  end of all  years
presented the amount of the liability for asset retirement obligations as if FIN
47 had been applied during all periods  affected.  Retrospective  application of
interim  financial  information  is permitted but not  required.  The Company is
evaluating the provisions of this  interpretation to determine the impact on its
financial position, results of operations and cash flows.

In December 2004, the FASB issued SFAS No. 123R,  "Share-Based  Payment"  ("SFAS
123R").  This  statement  is  a  revision  of  SFAS  No.  123,  "Accounting  for
Stock-Based  Compensation,"  and supersedes APB Opinion No. 25,  "Accounting for
Stock  Issued to  Employees."  SFAS 123R  requires all  share-based  payments to
employees,  including grants of employee stock options,  to be recognized in the
financial  statements  based  on  their  fair  values.  The  provisions  of this
statement are effective for interim or annual periods  beginning  after June 15,
2005. On April 22, 2005,  the Securities  and Exchange  Commission  amended Rule
4-01(a) of Regulation S-X regarding the compliance date for SFAS 123R,  amending
the date for  compliance  with SFAS 123R so that each  registrant  that is not a
small business issuer,  as defined by Regulation S-B, item 10, 17 CFR 228.10, is
permitted  to  implement  SFAS 123R at the  beginning  of its next fiscal  year,
instead  of  the  next  reporting  period  that  begins  after  June  15,  2005.
Accordingly,  such  companies  need not comply  with SFAS 123R until its interim
financial  statements  for the first  quarter of fiscal  2006 are filed with the
Securities and Exchange  Commission.  The Commission's  rule does not change the
accounting  required by SFAS 123R, it only changes the dates for compliance with
the  standard.  The  Company is  currently  evaluating  the  provisions  of this
revision to determine the impact on its consolidated  financial statements.  The
adoption  of this  statement  is  expected  to  have a  negative  effect  on the
Company's consolidated net income.


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

Note Regarding Forward-Looking Statements

You  should  read  the   following   discussion   together  with  the  condensed
consolidated  financial statements and related notes appearing elsewhere in this
Quarterly  Report on Form 10-Q.  This Item contains  forward-looking  statements
within the meaning of Section 27A of the  Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934 that involve risks and uncertainties. All
statements  other than statements of historical fact included in this report are
forward-looking  statements.  When  used  in  this  report,  the  words  "will",
"believes",  "anticipates",  "intends",  "estimates",  "expects", "projects" and
similar  expressions  are  intended  to  identify  forward-looking   statements,
although not all  forward-looking  statements  contain these identifying  words.
Actual results may differ materially from those included in such forward-looking
statements.  Important  factors  which  could  cause  actual  results  to differ
materially  include  those set forth in our  Annual  Report on Form 10-K for the
fiscal year ended December 31, 2004 under "Item 7 - Management's  Discussion and
Analysis of  Financial  Condition  and  Results of  Operations  - Certain  Other
Factors That May Affect  Future  Results"  filed by us with the  Securities  and
Exchange Commission on March 16, 2005, which discussion is filed as Exhibit 99.1
to this Quarterly Report on Form 10-Q and incorporated herein by this reference.
The  forward-looking  statements provided by us in this Quarterly Report on Form
10-Q  represent  our  estimates  as of the date this  report  is filed  with the
Securities and Exchange  Commission.  We anticipate that  subsequent  events and
developments will cause these estimates to change.  However,  while we may elect
to update our forward-looking statements in the future, we specifically disclaim
any obligation to do so. The forward-looking statements contained in this report
should  not be  relied  upon  as  representing  our  estimates  as of  any  date
subsequent  to the date this report is filed with the  Securities  and  Exchange
Commission.

Critical Accounting Policies and Estimates

Our discussion and analysis of our financial condition and results of operations
are based upon our condensed consolidated financial statements,  which have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States. The preparation of these financial statements requires us to make
estimates  and  judgments  that  affect  the  reported   amount  of  assets  and
liabilities  at the date of the financial  statements  and revenues and expenses
during the reporting  period.  Actual results may differ  materially  from these
estimates.  Critical  accounting policies are those policies that are reflective
of  significant  judgments and  uncertainties  and could  potentially  result in
materially  different  results under different  assumptions and conditions.  Our
most  critical  accounting  policies  involve:  revenue  recognition,   accounts
receivable - allowances for doubtful accounts,  cooperative advertising,  volume
incentive rebates,  inventories,  property,  plant and equipment,  impairment of
long-lived assets, income taxes, stock-based compensation,  hedge accounting for
derivatives  and  environmental  costs.  For a more detailed  explanation of our
critical  accounting  policies,  refer to our Annual Report on Form 10-K for the
year  ended  December  31,  2004,  as filed  with the  Securities  and  Exchange
Commission on March 16, 2005.

Dollar  amounts  throughout  this  Item 2 are in  thousands,  except  per  share
amounts.






 Highlights
                                                     Dollar and Percentage
                                                      (Decrease) Increase
                                                      Thirteen Weeks Ended
                                                 April 1, 2005 vs. April 2, 2004
                                                 -------------------------------

    Net sales...................................... $(5,118)          (10.9%)
    Gross profit...................................  (1,463)           (7.7%)
    Selling, general and
      administrative expenses......................     510             4.2%

                                                         Dollar Change
                                                      Thirteen Weeks Ended
                                                 April 1, 2005 vs. April 2, 2004
                                                 -------------------------------

    Operating income...................................     $(2,056)
    Income before income taxes and
      minority interest................................      (1,705)
    Net income.........................................      (1,041)

                                                        Percent of Net Sales
                                                        Thirteen Weeks Ended
                                                  April 1, 2005    April 2, 2004
                                                  -------------    -------------

    Gross profit...................................... 42.0%           40.6%
    Selling, general and
      administrative expenses......................... 30.2            25.8
    Operating income.................................. 12.1            15.1
    Income before income taxes........................ 12.7            15.0
    Net income........................................  7.6             9.0


The following  table sets forth the  approximate  contribution  to net sales (in
dollars and as a  percentage  of  consolidated  net sales)  attributable  to our
Saucony  segment and our Other  Products  segment for the  thirteen  weeks ended
April 1, 2005 and April 2, 2004:



                                           Thirteen Weeks Ended
                                April 1, 2005                 April 2, 2004
                                -------------                 -------------

   Saucony..................$ 35,525      84.9%          $ 41,099         87.5%
   Other Products...........   6,326      15.1%             5,870         12.5%
                            --------     ------          --------        ------
   Total....................$ 41,851     100.0%          $ 46,969        100.0%
                            ========     =====           ========        =====


Thirteen  Weeks  Ended April 1, 2005  Compared to Thirteen  Weeks Ended April 2,
2004

Consolidated Net Sales

Net sales decreased $5,118, or 11%, to $41,851 in the thirteen weeks ended April
1, 2005 from $46,969 in the thirteen weeks ended April 2, 2004.


On a geographic  basis,  domestic net sales decreased $4,933, or 14%, to $31,035
in the thirteen  weeks ended April 1, 2005 from  $35,968 in the  thirteen  weeks
ended April 2, 2004.  International  net sales decreased $185, or 2%, to $10,816
in the thirteen  weeks ended April 1, 2005 from  $11,001 in the  thirteen  weeks
ended  April 2,  2004.  The  decrease  in our  international  net  sales for the
thirteen  weeks  ended  April 1,  2005  was  partially  offset  by $531 in sales
attributable to favorable  changes in foreign exchange rates, as compared to the
thirteen weeks ended April 2, 2004.

Saucony Brand Segment

Worldwide  net sales of Saucony  branded  footwear and Saucony  branded  apparel
decreased  $5,574,  or 14%, to $35,525 in the thirteen weeks ended April 1, 2005
from $41,099 in the thirteen weeks ended April 2, 2004, due to a $5,492 decrease
in sales of Saucony  footwear and an $81  decrease in sales of Saucony  apparel.
Partially  offsetting these decreases were favorable changes in foreign exchange
rates  resulting  from a  weaker  U.S.  dollar  against  European  and  Canadian
currencies which increased Saucony  international  sales by $509 in the thirteen
weeks ended April 1, 2005,  as  compared  to the  thirteen  weeks ended April 2,
2004.  The  decrease in sales of Saucony  footwear  was due  primarily  to a 13%
decrease in footwear  unit  volumes  and, to a lesser  extent,  a 1% decrease in
average wholesale per pair footwear selling prices.  The volume of footwear sold
in the  thirteen  weeks  ended April 1, 2005  decreased  13%, to 1,171 pair from
1,347 pair in the thirteen weeks ended April 2, 2004, primarily due to decreased
domestic  mid-priced  cross-over  footwear and domestic  Originals footwear unit
volumes and decreased international  technical footwear unit volumes,  partially
offset by increased  domestic and  international  special  makeup  footwear unit
volumes  and, to a lesser  extent,  increased  domestic  technical  footwear and
closeout footwear unit volumes. Average domestic and international wholesale per
pair footwear selling prices in the thirteen weeks ended April 1, 2005 decreased
1%, compared to the thirteen weeks ended April 2, 2004. The decrease in sales of
Saucony apparel was due primarily to decreased apparel sales at our Canadian and
Dutch subsidiaries, partially offset by increased domestic apparel sales.

Domestic net sales  decreased  $5,487,  or 18%, to $25,056 in the thirteen weeks
ended April 1, 2005 from $30,543 in the thirteen  weeks ended April 2, 2004, due
primarily to $3,362 of decreased sales of mid-priced cross-over footwear, $2,895
of  decreased  sales of  Originals  footwear  and $1,504 of  decreased  sales of
technical  footwear,  offset  partially by $1,820 of increased  sales of special
makeup  footwear,  $305 of  increased  sales  of  Saucony  apparel  and  $149 of
increased sales of closeout  footwear.  The volume of domestic  footwear sold in
the thirteen weeks ended April 1, 2005 decreased 17% to 911 pair from 1,098 pair
in the thirteen weeks ended April 2, 2004, including a 50% decrease in Originals
footwear  unit volumes to 146 pair and a 43% decrease in  mid-priced  cross-over
footwear  unit  volumes  to 191 pair,  partially  offset by an 42%  increase  in
special  makeup  footwear  unit  volumes to 260 pair, a 37% increase in closeout
footwear  unit volumes to 60 pair and a 5% increase in technical  footwear  unit
volumes to 254 pair. The cross-over and Originals  footwear unit volume decrease
in the thirteen  weeks ended April 1, 2005 at the athletic  mall,  fashion mall,
sporting goods and value channels, compared to the thirteen weeks ended April 2,
2004, was due to a change in consumer  preference to  fashion-inspired  athletic
footwear which we did not offer and the ability of our competitors to offer more
value in cosmetics  and function in their  lower-priced  footwear  products,  as
compared to our  products.  The average  domestic  wholesale  per pair  footwear
selling  price in the  thirteen  weeks  ended  April 1,  2005  decreased  2%, as
compared to the thirteen weeks ended April 2, 2004. The lower average  wholesale
selling  price per pair was due to a change in the product mix of our  technical
footwear to lower price  products and  increased  special  makeup  footwear unit
volumes.  Our special  makeup  footwear  sells at prices below our first quality
technical footwear.


We expect  further  significant  declines in sales of  cross-over  and Originals
footwear into the athletic mall, fashion mall, sporting goods and value channels
through  the third  quarter  of fiscal  2005 due to the lead  time  required  to
introduce new products into the market.

Sales of  closeout  footwear  accounted  for  approximately  5%, or  $1,127,  of
domestic Saucony net sales in the thirteen weeks ended April 1, 2005 compared to
3%, or $978, in the thirteen weeks ended April 2, 2004. The increase in closeout
footwear  sales in the thirteen  weeks ended April 1, 2005 was  primarily due to
increased  closeout  unit volume sold to reduce  inventory  supply of cross-over
footwear.

Originals  footwear  accounted for  approximately  16% of domestic footwear unit
volume  in the  thirteen  weeks  ended  April 1,  2005,  compared  to 27% in the
thirteen  weeks ended  April 2, 2004.  The unit  volume  decrease  in  Originals
footwear  in the  thirteen  weeks  ended  April  1,  2005 was  primarily  due to
decreased  unit volume of Jazz Originals and Shadow  Originals,  for both adults
and children, sold into the athletic mall, sporting goods and value channels.

Our domestic order  cancellation rate for the thirteen weeks ended April 1, 2005
was  comparable  with the order  cancellation  rate for the thirteen weeks ended
April 2, 2004.

International  net sales  decreased $87, or 1%, to $10,469 in the thirteen weeks
ended April 1, 2005 from $10,556 in the thirteen  weeks ended April 2, 2004, due
to a  $400  decrease  in  Saucony  apparel  sales  at  our  Canadian  and  Dutch
subsidiaries due to delays in product deliveries and a $241 decrease in footwear
sales at our  subsidiaries  due  primarily to lower  average  wholesale per pair
footwear selling prices as a result of increased footwear unit volume of special
makeup footwear,  which products carry lower average  wholesale per pair selling
prices than our technical  footwear,  partially  offset by $510  attributable to
favorable  currency  exchange,  primarily  resulting  from a weaker U.S.  dollar
against  European  and  Canadian  currencies,  and,  to a lesser  extent,  a $44
increase in footwear  sales at our  international  distributor  business  due to
higher  average  wholesale  per pair  footwear  selling  prices.  The  volume of
international  footwear sold in the thirteen weeks ended April 1, 2005 increased
5%, to 261 pair,  from 249 pair in the thirteen  weeks ended April 2, 2004.  The
international footwear average wholesale per pair selling price decreased due to
a change in the product mix to increased unit volume of special makeup  footwear
sold at our British subsidiary.

Other Products Segment

Worldwide  sales  increased  $456, or 8%, to $6,326 in the thirteen  weeks ended
April 1, 2005 from  $5,870 in the  thirteen  weeks  ended  April 2,  2004.  This
increase was due primarily to $701 of increased domestic sales of our Hind brand
apparel and, to a lesser extent,  $81 of increased sales at our Canadian factory
outlet stores and $21 attributable to favorable currency exchange. The favorable
currency exchange was primarily due to a weaker U.S. dollar against European and
Canadian currencies.  These increases were partially offset by $200 of decreased
international  sales of our Hind brand apparel,  $111 of decreased  sales of our
Spot-bilt  brand  footwear  and $35 of  decreased  sales at our  factory  outlet
division.

Domestic net sales of Other  Products  increased  $554, or 10%, to $5,979 in the
thirteen weeks ended April 1, 2005 from $5,425 in the thirteen weeks ended April
2, 2004. This increase was due primarily to a 21% increase in Hind brand apparel
sales,  to $3,981 in the thirteen weeks ended April 1, 2005,  compared to $3,280
in thirteen weeks ended April 2, 2004.  These increases were partially offset by
a $111 decrease in sales of our Spot-bilt  brand  footwear and a $35 decrease in
sales at our factory outlet  division in the thirteen weeks ended April 1, 2005,
compared to the thirteen weeks ended April 2, 2004.


The Hind  apparel  sales  increase  was due  primarily  to a 12% increase in the
average  wholesale unit selling price of our Hind apparel brand and, to a lesser
extent, an 8% increase in apparel unit volumes. Unit volumes of our Hind apparel
increased  to 268 units in the thirteen  weeks ended April 1, 2005,  compared to
248 units in the thirteen weeks ended April 2, 2004. The increase in the average
wholesale per unit selling price for our Hind apparel brand was due primarily to
a change in the product mix of our special  makeup  apparel sold in the thirteen
weeks ended April 1, 2005 and  increased  unit  volume in our  undergarment  and
fitness product  categories,  which carry higher selling prices than our running
category.  The increased Hind apparel unit volume was due primarily to increased
undergarment,  fitness and  special  makeup  apparel  unit  volumes  sold in the
thirteen  weeks ended April 1, 2005,  compared to the thirteen weeks ended April
2, 2004. Sales of special makeup apparel accounted for approximately 19% of Hind
apparel  domestic net sales in the thirteen weeks ended April 1, 2005,  compared
to 15% of Hind domestic net sales in thirteen weeks ended April 2, 2004.

Domestic  sales at our  factory  outlet  stores  decreased  2% to  $1,808 in the
thirteen  weeks ended April 1, 2005,  compared to $1,843 in the  thirteen  weeks
ended  April 2,  2004 due  primarily  to the  prolonged  winter  weather  in the
Northeast,  partially  offset by sales  increases  at our stores  located in the
Southeast.  Sales at our  factory  outlet  stores  open  for more  than one year
decreased  5%, or $101, in the thirteen  weeks ended April 1, 2005,  compared to
the thirteen weeks ended April 2, 2004.

Spot-bilt brand sales decreased 37% in the thirteen weeks ended April 1, 2005 to
$191,  compared to $302 in the thirteen weeks ended April 2, 2004, due primarily
to a 63% decrease in footwear unit volumes,  partially  offset by a 71% increase
in wholesale per pair selling  prices.  The decreased  footwear unit volumes and
increased wholesale per pair selling prices in the thirteen weeks ended April 1,
2005,  compared to the thirteen  weeks ended April 1, 2004,  were due to closing
out certain  walking/duty styles in the thirteen weeks ended April 2, 2004 which
increased  sales volume and lowered  average  wholesale per pair selling  prices
during that period.

International net sales of Other Products  decreased $98, or 22%, to $347 in the
thirteen  weeks ended  April  1,2005,  compared to $445 in thirteen  weeks ended
April 2, 2004,  due  primarily  to $200 of decreased  Hind apparel  sales at our
Canadian and British subsidiaries, partially offset by $81 of increased sales at
our Canadian factory outlet stores and, to a lesser extent,  $21 attributable to
favorable  currency  exchange  primarily  resulting  from a weaker  U.S.  dollar
against European and Canadian currencies.

Costs and Expenses

Our gross margin percentage  increased 1.4% to 42.0% in the thirteen weeks ended
April 1, 2005 from 40.6% in thirteen  weeks ended April 2, 2004 due primarily to
a reduction in our product costs,  favorable currency exchange and a decrease in
inventory  provisions  taken in the  thirteen  weeks  ended  April 1, 2005.  Our
product costs  decreased  primarily  due to a $417 decrease in Saucony  domestic
footwear  product costs  reflecting  negotiated  price reductions and lower mold
costs, a $268 decrease in international  footwear product costs due to favorable
currency exchange reflecting the impact of a weaker U.S. dollar against European
and Canadian currencies, a $260 decrease in inventory provisions,  primarily due
to decreased Saucony domestic footwear inventory provision and a $49 decrease in
Hind  product  costs  reflecting  a change in our  product  sourcing to finished
goods.  Offsetting these decreases in cost of sales was a $393 increase in sales
allowances, due primarily to increased domestic Saucony footwear sales allowance
provisions provided for anticipated customer returns.  Another factor offsetting
the  increase  in gross  margin in the  thirteen  weeks  ended April 1, 2005 was
increased unit volume of Saucony domestic  closeout and special makeup footwear,
both of which carry lower margins than our first quality technical footwear.


Selling,  general  and  administrative  expenses  as a  percentage  of net sales
increased to 30% in the thirteen  weeks ended April 1, 2005,  compared to 26% in
the thirteen weeks ended April 2, 2004. The increase in the selling, general and
administrative expenses as a percentage of net sales resulted from a decrease in
net sales and increased advertising,  selling and administrative expenses in the
thirteen weeks ended April 1, 2005. Selling, general and administrative expenses
increased  to  $12,646,  or 4%, in the  thirteen  weeks ended April 1, 2005 from
$12,136 in the  thirteen  weeks ended  April 2, 2004,  due  primarily  to a $308
increase in  administrative  and selling  payroll  and related  fringe  benefits
resulting from increased staffing,  a $223 increase in professional fees, a $180
increase in travel  related  expenses and a $103  increase in  depreciation  and
generally higher levels of administrative  expenses,  partially offset by a $306
decrease in advertising,  primarily in print media, a $263 decrease in incentive
compensation,  and a $101 decrease in variable selling expenses.  The effects of
foreign exchange rate changes increased selling and  administrative  expenses by
$101 in the thirteen  weeks ended April 1, 2005,  compared to the thirteen weeks
ended April 2, 2004. Included in professional fees in thirteen weeks ended April
1,  2005  were $105 of  professional  fees  associated  with our  assessment  of
internal  controls as required  under Section 404 of the  Sarbanes-Oxley  Act of
2002 and $120 of legal and professional  fees related to our review of strategic
alternatives and related matters.  Professional fees of $158 associated with our
assessment of internal controls under Section 404 of the  Sarbanes-Oxley  Act of
2002 were  included in  professional  fees in the thirteen  weeks ended April 2,
2004.

Non-Operating Income (Expense)

Non-operating  income  increased  to $279 in the  thirteen  weeks ended April 1,
2005,  compared to an expense of $72 in the thirteen  weeks ended April 2, 2004.
The  increase  was due a $244  increase  in foreign  currency  income and an $88
increase in interest income in the thirteen weeks ended April 1, 2005,  compared
to the thirteen weeks ended April 2, 2004.  Foreign currency income increased to
$100 in the  thirteen  weeks ended April 1, 2005,  compared to foreign  currency
losses of $144 in the thirteen  weeks ended April 2, 2004,  due primarily to the
impact of currency fluctuations on forward foreign currency contracts.  Interest
income increased to $157 in the thirteen weeks ended April 1, 2005,  compared to
$69 in the thirteen weeks ended April 2, 2004,  due to higher  interest rates on
invested cash balances and short-term investments.

Income Before Tax and Minority Interest

                                                  Thirteen Weeks Ended
                                             April 1,                April 2,
                                               2005                    2004
                                               ----                    ----
         Segment
           Saucony..........................$ 4,637                  $ 6,372
           Other Products...................    686                      656
                                            -------                  -------
           Total............................$ 5,323                  $ 7,028
                                            =======                  =======

Income before tax and minority  interest  decreased $1,705 in the thirteen weeks
ended April 1, 2005 to $5,323,  compared to $7,028 in the  thirteen  weeks ended
April 2, 2004,  due  primarily  to  decreased  pre-tax  income  realized  by our
domestic Saucony business due to lower sales and increased  operating  expenses.
The  improvement  in our Other  Products  segment income before tax and minority
interest in the  thirteen  weeks ended April 1, 2005,  compared to the  thirteen
weeks ended April 2, 2004,  was due primarily to improved  profitability  at our
Hind apparel brand due to higher sales and improved gross margins.



Income Taxes

The provision for income taxes  decreased to $2,083 in the thirteen  weeks ended
April 1, 2005  from  $2,759 in the  thirteen  weeks  ended  April 2,  2004,  due
primarily to lower pre-tax income realized by our domestic Saucony business. The
effective tax rate  decreased 0.2% to 39.1% in the thirteen weeks ended April 1,
2005 from 39.3% in the thirteen weeks ended April 2, 2004, due to a shift in the
composition of domestic and foreign pre-tax earnings.  We credited to additional
paid-in  capital  income  tax  benefits  of options  exercised  of $6 during the
thirteen weeks ended April 1, 2005 and of $1,036 during the thirteen weeks ended
April 2, 2004.  The income tax benefits of options  exercised did not impact our
provision  for income  taxes or the  effective  tax rate in either  period.  The
decrease in the income tax benefit of options  credited  to  additional  paid-in
capital in thirteen  weeks ended April 1, 2005 was due to the  increase in stock
option  exercises  prior to the record date of our special cash dividend paid on
our common stock in the first quarter of fiscal 2004.

During the thirteen weeks ended April 1, 2005, we provided $56, for probable tax
contingencies.

Minority Interest in Net Income of Consolidated Subsidiary

Minority interest expense represents a minority shareholder's allocable share of
our Canadian  subsidiary's  earnings  after  deducting for income tax.  Minority
interest  expense  increased to $50 in the  thirteen  weeks ended April 1, 2005,
compared to $38 in the thirteen  weeks ended April 2, 2004, due to increased net
sales and  improved  gross  margins  achieved  at Saucony  Canada,  Inc.  in the
thirteen weeks ended April 1, 2005.

Net Income

Net income for the thirteen  weeks ended April 1, 2005  decreased to $3,190,  or
$0.41 per Class A share and $0.46 per Class B share on a diluted basis, compared
to  $4,231,  or $0.58 per Class A share and $0.64 per Class B share on a diluted
basis, in the thirteen weeks ended April 2, 2004. Weighted average common shares
and common stock equivalents used to calculate diluted earnings per share in the
thirteen weeks ended April 1, 2005 consisted of 2,521,000  Class A and 4,698,000
Class B shares,  compared to 2,521,000  Class A and 3,801,000  Class B shares in
the thirteen weeks ended April 2, 2004.

Liquidity and Capital Resources

As of April 1, 2005, our cash and cash equivalents  totaled $28,437, an increase
of $16,395 from  December 31, 2004.  The increase was due primarily to the sales
in short term investments of $20,428 and the receipt of $802 of cash as a result
of  option  exercises.  The  increase  in cash was  offset in part by the use of
$4,119 to fund operations,  payment of regular quarterly cash dividends of $351,
cash  outlays for capital  assets of $235 and $14 expended in payment of capital
lease obligations.

Our accounts  receivable at April 1, 2005 increased $5,104, net of the provision
for bad debts and discounts,  as compared to at December 31, 2004, due primarily
to increased net sales of our Saucony and Other  Products in the thirteen  weeks
ended April 1, 2005, compared to the thirteen weeks ended December 31, 2004. Our
days' sales  outstanding  for our  accounts  receivable  decreased to 60 days in
thirteen  weeks  ended  April 1, 2005 from 62 days in the  thirteen  weeks ended
April 2, 2004. Days' sales outstanding is defined as the number of average daily
net sales in our accounts receivable as of the period end date and is calculated
by dividing  the end of period  accounts  receivable  by the  average  daily net
sales. Our days' sales  outstanding  decreased in the thirteen weeks ended April
1, 2005 due to a change  in the  Saucony  domestic  sales  mix to  products  and
programs  which offer  shorter  payment  terms.  The provision for bad debts and
doubtful accounts  decreased to $1,992 in the thirteen weeks ended April 1, 2005
from $2,032 in the  thirteen  weeks ended April 2, 2004 due to decrease in sales
discounts,  both  domestically  and at  our  international  subsidiaries  in the
thirteen weeks ended April 1, 2005.


Inventories  decreased  $2,864,  at April 1, 2005,  as compared to December  31,
2004,  due  primarily  to seasonal  reductions  in  inventories  resulting  from
shipping our Spring 2005 programs.  Our inventory  turns ratio  decreased to 4.0
turns in the  thirteen  weeks ended April 1, 2005 from 5.0 turns in the thirteen
weeks ended April 2, 2004, due primarily to increased levels of domestic Saucony
cross-over and special makeup footwear and Hind apparel  inventories  which were
on hand at December 31, 2004.  The number of days' sales in inventory  increased
to 85 days  in the  thirteen  weeks  ended  April  1,  2005  from 73 days in the
thirteen  weeks  ended  April 2, 2004,  due  primarily  to  increased  levels of
domestic  Saucony  cross-over  footwear,  which we expect to ship at  discounted
margins in fiscal 2005. The inventory turns ratio represents our net sales for a
period  divided  by our  inventory  at the end of the  period.  Days'  sales  in
inventory  is  defined  as the  number  of  average  daily  cost of sales in our
inventory  as of the period end date and is  calculated  by dividing  the end of
period inventories by the average daily cost of sales.

Other factors  affecting our  operating  cash flows in the thirteen  weeks ended
April 1, 2005,  included a $2,061 decrease in accrued  expenses due primarily to
reduced  employee  compensation  accruals,  reflecting the payment of the fiscal
2004  incentive  compensation,  the timing of our  payrolls  and a  decrease  in
incentive  compensation  accrued  in the  thirteen  weeks  ended  April 1, 2005,
partially  offset by increased income tax accruals.  Accounts payable  decreased
$3,221  in the  thirteen  weeks  ended  April 1, 2005 due to  payments  made for
inventory received in the fourth quarter of fiscal 2004.

On February 17, 2005,  our Board of Directors  declared  regular  quarterly cash
dividends  of $0.050 per share on our Class A Common  Stock and $0.055 per share
on our Class B Common  Stock.  The  dividends  were  paid on April  14,  2005 to
stockholders of record at the close of business on March 17, 2005. The aggregate
dividend payout amounted to approximately $355. As of April 1, 2005, we recorded
$355 in current liabilities,  under accrued expenses,  representing the dividend
liability for the April 14, 2005 dividends.

During the thirteen  weeks ended April 1, 2005, we did not make any  repurchases
of our common stock.  As of April 1, 2005, we remained  authorized to repurchase
up to 168,376 shares under the May 1998 stock repurchase program.

We  maintain  a  revolving  credit  agreement  under  the  terms of which a bank
committed  up to a maximum of $15,000 to us for cash  borrowings  and letters of
credit. On August 31, 2004, we amended the revolving credit agreement.  Pursuant
to the amendment,  the term of the credit  agreement was extended to and expires
on  August  31,  2005.  Upon its  expiration,  we intend  either to extend  this
facility or enter into a new, similar  facility.  However,  we will evaluate our
liquidity  needs again around the time the  facility is scheduled to  terminate,
and we may elect not to extend or replace the facility or to delay any extension
or  replacement  of the facility.  In addition,  we may not be able to extend or
replace the facility on similar terms or on terms acceptable to us.

Our liquidity is  contingent  upon a number of factors,  principally  our future
operating results. We believe that our current cash and cash equivalents, credit
facilities and internally  generated  funds will be adequate to meet our working
capital  requirements  and other  operating  expenses  and,  to fund our capital
investment  needs,  dividend payments and debt service payments for at least the
next 12 months. During the thirteen weeks ended April 1, 2005, we used $4,119 in
cash to fund operations, due primarily to an increase in accounts receivable. In
the  thirteen  weeks  ended  April  2,  2004,  we used  $10,604  in cash to fund
operations also due primarily to an increase in accounts  receivable.  We had no
borrowings  outstanding under our credit facilities,  at April 1, 2005 and April
2, 2004.


Off-Balance Sheet Arrangements

We had  letters  of  credit  outstanding  of $269 at April 1,  2005.  All of the
letters of credit were  issued for the  purchase  of  inventory.  We had forward
foreign  exchange  contracts of $4,305 at April 1, 2005, all of which are due to
settle within the next 12 months.

                                                          Amounts
                                                         Committed
                                                       April 1, 2005
                                                       -------------

          Letters of credit...............................$   269
          Forward foreign exchange contracts..............  4,305
                                                          -------
          Total...........................................$ 4,574
                                                          =======


We use letters of credit to facilitate a limited number of supplier arrangements
for our Hind apparel  inventory.  We do not believe our use of letters of credit
materially  affects our liquidity.  If we did not use letters of credit we would
make alternative  arrangements with these Hind apparel inventory suppliers.  Our
primary market risk is the risk of exposure to unfavorable movements in exchange
rates  between  the U.S.  dollar and the  Canadian  dollar,  the  British  Pound
Sterling  and the Euro.  We use  forward  exchange  contracts  to hedge firm and
anticipated  purchase and sale commitments  denominated in currencies other than
our  subsidiaries'  local  currencies.  The  purpose  of  our  currency  hedging
activities  is to protect our local  subsidiaries'  cash flows  related to these
commitments  from  fluctuations in currency  exchange  rates,  the loss of which
would expose us to increased market risk and fluctuations in our liquidity.

Recent Accounting Pronouncements

In March 2005, the FASB ("FASB") issued FASB  Interpretation No. 47, "Accounting
for  Conditional  Asset  Retirement  Obligations",  an  interpretation  of  FASB
Statement No. 143. FIN 47 clarifies that the term "conditional  asset retirement
obligation" as used in FASB Statement No. 143,  "Accounting for Asset Retirement
Obligations",  refers  to a legal  obligation  to  perform  an asset  retirement
activity in which the timing and (or) the method of settlement  are  conditional
on a future  event that may or may not be within the control of the entity.  The
interpretation also clarifies when an entity should have sufficient  information
to reasonably  estimate the fair value of an asset  retirement  obligation.  The
provisions of FIN 47 are  effective  for fiscal years ending after  December 15,
2005 (December 31, 2005 for calendar-year enterprises). FIN 47 requires that the
amount  recognized as an asset  retirement cost shall be measured as of the date
the asset  retirement  obligation  was incurred.  An entity shall  recognize the
cumulative  effect  of  initially  adopting  FIN 47 as a  change  in  accounting
principle. Further, an entity shall compute on a pro forma basis and disclose in
the footnotes to the financial statements for the beginning of the earliest year
presented and at the end of all years  presented the amount of the liability for
asset  retirement  obligations  as if FIN 47 had been applied during all periods
affected.   Retrospective   application  of  interim  financial  information  is
permitted  but  not  required.   We  are   evaluating  the  provisions  of  this
interpretation  to determine  the impact on our financial  position,  results of
operations and cash flows.

In December 2004, the FASB issued SFAS No. 123R,  "Share-Based  Payment"  ("SFAS
123R").  This  statement  is  a  revision  of  SFAS  No.  123,  "Accounting  for
Stock-Based  Compensation,"  and supersedes APB Opinion No. 25,  "Accounting for
Stock  Issued to  Employees."  SFAS 123R  requires all  share-based  payments to
employees,  including grants of employee stock options,  to be recognized in the
financial  statements  based  on  their  fair  values.  The  provisions  of this
statement are effective for interim or annual periods  beginning  after June 15,
2005. On April 22, 2005,  the Securities  and Exchange  Commission  amended Rule
4-01(a) of  Regulation  S-X  regarding  the  compliance  date for SFAS No. 123R,
"Share Based  Payment,"  amending the date for compliance with SFAS 123R so that
each  registrant that is not a small business  issuer,  as defined by Regulation
S-B,  item 10,  17 CFR  228.10,  is  permitted  to  implement  SFAS  123R at the
beginning of its next fiscal  year,  instead of the next  reporting  period that
begins after June 15, 2005.  Accordingly,  such  companies  need not comply with
SFAS 123R until its interim financial statements for the first quarter of fiscal
2006 are filed with the Securities  and Exchange  Commission.  The  Commission's
rule does not change the  accounting  required by SFAS 123R, it only changes the
dates  for  compliance  with  the  standard.  We are  currently  evaluating  the
provisions  of  this  revision  to  determine  the  impact  on our  consolidated
financial statements.  We expect that the adoption of this statement will have a
material negative effect on our consolidated net income.


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market Risk

We are  exposed  to market  risk from  changes  in  interest  rates and  foreign
exchange  rates,  which  could  affect our  future  results  of  operations  and
financial position. Our objective in managing our exposure to interest rates and
foreign  currency  rate changes is to limit the impact of these  changes on cash
flows and earnings and to lower our overall borrowing costs. In order to achieve
these  objectives  we identify the risks and manage them by adjusting  fixed and
variable rate debt positions and  selectively  hedging  foreign  currency risks.
Borrowings under our credit facilities are based on floating rates,  which would
increase  interest  expense in an  environment  of rising  interest  rates.  Our
primary market risk is the risk of exposure to unfavorable movements in exchange
rates  between  the U.S.  dollar and the  Canadian  dollar,  the  British  Pound
Sterling  and the Euro.  Our  functional  currency is the U.S.  dollar.  We have
international operations resulting in receipts and payments that differ from our
functional  currency.  We attempt to reduce foreign  currency  exchange risks by
using  financial  instruments,  including  derivatives  pursuant  to our hedging
policy.  We enter into forward exchange  contracts to hedge firm and anticipated
purchase  and  sale  commitments   denominated  in  currencies  other  than  our
subsidiaries' local currencies.  We do not enter into forward exchange contracts
for  speculation  or  trading  purposes.  The  purpose of our  currency  hedging
activities  is to protect our local  subsidiaries'  cash flows  related to these
commitments from  fluctuations in currency  exchange rates. Our forward exchange
contracts  principally  hedge U.S.  denominated  transactions with our Canadian,
Dutch and British  subsidiaries.  Generally these contracts have maturities that
do not exceed one year.  Our forward  exchange  contracts  function as effective
hedges of our underlying exposure; however, we are required to record changes in
the fair value of these  foreign  currency  contracts  against  earnings  in the
period of the change in other  income  and  expense.  We  include  all gains and
losses  related  to foreign  exchange  contracts  in cash  flows from  operating
activities  in our  consolidated  statement  of cash flows.  During the thirteen
weeks ended April 1, 2005,  we  experienced  $226 in foreign  currency  gains on
forward foreign exchange contracts,  compared to foreign currency losses of $144
on forward foreign currency exchange contracts in the thirteen weeks ended April
2, 2004.  While we have a policy of selectively  hedging foreign currency risks,
this  program  may not fully  insulate  us against  short-term  fluctuations  in
financial results.

Foreign Exchange Risk

We conduct operations in various  international  countries,  which exposes us to
changes  in  foreign  exchange  rates.  The  financial  results  of our  foreign
subsidiaries  may be  materially  impacted by exposure to  fluctuating  exchange
rates. Reported sales and costs and expenses at our foreign  subsidiaries,  when
translated into U.S. dollars for financial reporting purposes, can fluctuate due
to exchange rate movement.  While exchange rate fluctuations can have a material
impact on reported revenues and earnings,  this impact is principally the result
of the  translation  effect and does not materially  impact our short-term  cash
flows.

Currency Risk

In the ordinary  course of  business,  we enter into  forward  foreign  exchange
contracts  to  hedge  firm  and  anticipated   intercompany  purchase  and  sale
commitments  denominated  in  currencies  other  than  our  subsidiaries'  local
currencies.   Our  foreign   subsidiaries   footwear  inventory   purchases  are
denominated  in U.S.  dollars,  which exposes us to changes in foreign  exchange
rates. The purpose of our currency hedging is to protect our local currency cash
flows  related  to these  commitments  from  fluctuations  in  foreign  currency
movements.   Transactions   covered  by  hedge  contracts  include  intercompany
payables.  The principal  currencies we hedge are the Canadian  dollar,  British
Pound Sterling and Euro. The contracts have no cash requirements  until maturity
and we record them at fair value on our consolidated  balance sheet. Credit risk
is  minimal  as  the  foreign   exchange   contracts   are  with  major  banking
institutions.  The fair value of our forward exchange  contracts is sensitive to
changes in currency exchange rates. The fair value of forward exchange contracts
is the  estimated  amount that we would pay or receive upon  termination  of the
contract,  taking into account the change in the currency  exchange rates. As of
April 1, 2005, the fair value of our forward exchange  contracts was $4,300, and
as of April 2,  2004,  the fair  value of our  forward  exchange  contracts  was
$4,541.  We have  calculated  the effect of a 10%  depreciation  in the year-end
currency exchange rates related to the forward exchange contracts as of April 1,
2005 and April 2, 2004.  This  depreciation  would  result in an increase in the
unrealized losses on forward exchange  contracts of approximately  $392 at April
1, 2005 and $429 at April 2, 2004, which would materially  affect our results of
operations and financial  position.  Unrealized  losses on our forward  exchange
contracts  resulting  from changes in currency  exchange rates will be partially
offset  by  gains  on  the  exposures  being  hedged.  The  calculations  of the
hypothetical  10%  depreciation in the year-end  exchange rates assume that each
rate changed in the same direction at the same time relative to the U.S. dollar.
The  calculations  reflect only those  differences  resulting from  mechanically
replacing  an  exchange  rate for  another  and do not  factor in any  potential
effects  that  changes  in  currency  rates may have on the  translation  of the
statement of income,  sales volume and prices and on local currency  costs.  The
impact of  currency  fluctuation  on our  purchase  of  inventory  from  foreign
suppliers has been minimal as the transactions were denominated in U.S. dollars.


Interest Risk

At April 1,  2005 and April 2,  2004,  we had $187 and  $279,  respectively,  in
capitalized  lease obligations  outstanding.  At April 1, 2005, we had available
unsecured committed lines of credit as sources for financing our working capital
needs. Borrowings under these credit agreements bear interest at variable rates,
which  would  subject  us to credit  based  interest  rate  risks.  We have also
calculated  the effect of a 10%  depreciation  in period end interest  rates and
have determined the effects to our results of operations and financial  position
to be  immaterial.  We are also  subject to  interest  rate risks on our current
cash,  cash  equivalents  and short-term  investments.  We minimize  credit risk
associated with our short-term  investments by using  investment  grade,  highly
liquid  securities.  We have  classified  all of our  short-term  investments as
available for sale securities.  Our short-term  investments consist primarily of
obligations of United States governmental agencies and state and municipal bonds
with  original  maturities  of 91 days to one  year.  Cash and cash  equivalents
include all  short-term  deposits  with an original  maturity of three months or
less.

We do not expect to make any  significant  changes in our  management of foreign
currency or interest  rate  exposures or in the  strategies  we employ to manage
these exposures in the foreseeable future.



ITEM 4.  CONTROLS AND PROCEDURES

   (a)   Evaluation of disclosure controls and procedures.

     Our management,  with the  participation of our chief executive officer and
     chief  financial  officer,  evaluated the  effectiveness  of our disclosure
     controls and procedures as of April 1, 2005. The term "disclosure  controls
     and  procedures,"  as defined in Rules  13a-15(e) and  15d-15(e)  under the
     Exchange  Act,  means  controls and other  procedures of a company that are
     designed to ensure that  information  required to be disclosed by a company
     in the reports that it files or submits under the Exchange Act is recorded,
     processed,  summarized and reported,  within the time periods  specified in
     the SEC's rules and forms.  Disclosure  controls  and  procedures  include,
     without  limitation,  controls  and  procedures  designed  to  ensure  that
     information  required to be  disclosed  by a company in the reports that it
     files or submits under the Exchange Act is accumulated and  communicated to
     the company's  management,  including its principal executive and principal
     financial  officers,  as  appropriate to allow timely  decisions  regarding
     required   disclosure.   Management   recognizes   that  any  controls  and
     procedures,  no matter how well  designed  and  operated,  can provide only
     reasonable   assurance  of  achieving   their   objectives  and  management
     necessarily   applies  its   judgment  in   evaluating   the   cost-benefit
     relationship of possible  controls and procedures.  Based on the evaluation
     of our  disclosure  controls and  procedures as of April 1, 2005, our chief
     executive  officer and chief financial  officer  concluded that, as of such
     date,  our  disclosure  controls  and  procedures  were  effective  at  the
     reasonable assurance level.

   (b)   Changes in internal controls.

     No change in our internal  control over financial  reporting (as defined in
     Rules  13a-15(f) and 15d-15(f)  under the Exchange Act) occurred during the
     fiscal  quarter  ended April 1, 2005 that has  materially  affected,  or is
     reasonably  likely  to  materially   affect,  our  internal  controls  over
     financial reporting.






PART II.  OTHER INFORMATION

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

Issuer Purchases of Equity Securities



                                                                       (c) Total Number of    (d) Maximum Number
                              (a) Total           (b) Average         Shares Purchased as    of Shares that May
                            Number of Shares       Price Paid          Part of Publicly         Be Purchased
       Period                 Purchased (1)         per Share            Announced Plan         Under the Plan
       ------              -----------------        ---------         --------------------   -------------------

                                                                                       
January 1-28, 2005............     --                  --                      --                  168,376

January 29, 2005 to
   February 28, 2005..........     --                  --                      --                  168,376

February 29, 2005 to
   April 1, 2005..............     --                  --                      --                  168,376

Total.........................     --                  --                      --                  168,376


(1)  In May 1998,  our  Board of  Directors  approved  a stock  repurchase  plan
     authorizing  the  repurchase of up to an aggregate of 750,000 shares of our
     outstanding  common  stock,  either  Class A or  Class  B or a  combination
     thereof.  This plan was  publicly  announced  on June 4,  1998.

(2)  Unless  terminated  earlier by a resolution of our Board of Directors,  the
     plan  will  expire  when we have  repurchased  all  shares  authorized  for
     repurchase under the plan.




ITEM 6.  EXHIBITS

a.    Exhibits

     The Exhibits filed as part of this Quarterly Report on Form 10-Q are listed
     on the Exhibit Index  immediately  preceding such  Exhibits,  which Exhibit
     Index is incorporated herein by reference.





                                    SIGNATURE


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


                                           Saucony, Inc.

Date:   May 11, 2005                       /s/ Michael Umana
                                           -----------------------------------
                                           Michael Umana
                                           Executive Vice President, Finance
                                           Chief Operating and Financial Officer
                                           (Duly authorized officer and
                                            principal financial officer)





                                  EXHIBIT INDEX



Exhibit No.                    Description


   31.1     Certification of President and Chief Executive Officer pursuant to
            Exchange Act Rule 13a-14(a).

   31.2     Certification of Chief Financial Officer pursuant to Exchange Act
            Rule 13a-14(a).

   32.1     Certification of President and Chief Executive Officer pursuant
            to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
            the Sarbanes-Oxley Act of 2002.

   32.2     Certification of Chief Financial Officer pursuant to 18 U.S.C.
            Section 1350, as adopted pursuant to Section 906 of the
            Sarbanes-Oxley Act of 2002.

   99.1     "Certain Factors That May Affect Future Results", as set forth
            within "Item 7 - Management's Discussion and Analysis of Financial
            Condition and Results of Operation" of the Registrant's Annual
            Report on Form 10-K for the fiscal year ended December 31, 2004
            filed with the Securities and Exchange Commission on March 16, 2005.