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

                                    FORM 10-Q


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

For the quarterly period ended                March 31, 2005
- --------------------------------------------------------------------------------

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

For the transition period from                        to
                                --------------------      ---------------------

                         Commission File Number 0-23702
                                               ---------

                               STEVEN MADDEN, LTD.
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)


           Delaware                                       13-3588231
- -------------------------------             ------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

52-16 Barnett Avenue, Long Island City, New York                11104
- --------------------------------------------------------------------------------
 (Address of principal executive offices)                     (Zip Code)

Registrant's telephone number, including area code          (718) 446-1800
- --------------------------------------------------------------------------------

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months and (2) has been subject to such filing requirements for
the past 90 days.

Yes [X] No [ ]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [X] No [ ].

As of May 5,  2005,  there were  12,995,317  shares of the  registrant's  common
stock, $.0001 par value, outstanding.


                               STEVEN MADDEN, LTD.
                                    FORM 10-Q
                                QUARTERLY REPORT
                                 March 31, 2005

                                TABLE OF CONTENTS

PART I    FINANCIAL INFORMATION

ITEM 1.   Condensed Consolidated Financial Statements (Unaudited):

          Consolidated Balance Sheets.....................................    1

          Consolidated Statements of Operations...........................    2

          Consolidated Statements of Cash Flows...........................    3

          Notes to Unaudited Condensed Consolidated Financial Statements..    4


ITEM 2.   Management's Discussion and Analysis
          of Financial Condition and Results of Operations................    8

ITEM 3.   Quantitative and Qualitative Disclosures About Market Risk......   19

ITEM 4.   Controls and Procedures.........................................   19

PART II   OTHER INFORMATION

ITEM 1.   Legal Proceedings...............................................   20

ITEM 2.   Unregistered Sales of Equity Securities and Use of Proceeds.....   21


ITEM 6.   Exhibits........................................................   21

          Signature.......................................................   22



PART I. FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements

STEVEN MADDEN, LTD. AND SUBSIDIARIES

Consolidated Balance Sheets
(in thousands)



                                                                       March 31,     December 31,      March 31,
                                                                         2005            2004            2004
                                                                     ------------    ------------    ------------
                                                                      (unaudited)                     (unaudited)
                                                                                            
ASSETS
Current assets:
   Cash and cash equivalents                                         $     30,186    $     30,853    $     22,302
   Accounts receivable, net of allowances of $640, $536 and $688            2,817           3,322           7,790
   Due from factor, net of allowances of $3,164, $2,379 and $1,973         40,139          33,711          39,565
   Inventories                                                             28,684          34,384          26,063
   Marketable securities - available for sale                              14,011          12,784           8,043
   Prepaid expenses and other current assets                                2,142           1,287           3,192
   Prepaid taxes                                                            1,959           2,255           2,588
   Deferred taxes                                                           3,030           2,498           1,796
                                                                     ------------    ------------    ------------

        Total current assets                                              122,968         121,094         111,339

Property and equipment, net                                                20,754          20,715          19,303
Deferred taxes                                                              5,488           5,780           5,618
Deposits and other                                                            433             435             434
Marketable securities - available for sale                                 33,925          36,340          42,253
Cost in excess of fair value of net assets acquired                         2,066           2,066           2,066
                                                                     ------------    ------------    ------------

                                                                     $    185,634    $    186,430    $    181,013
                                                                     ============    ============    ============

LIABILITIES
Current liabilities:
   Accounts payable                                                  $     14,900          13,450    $     11,291
   Accrued expenses                                                         6,436           6,227           3,852
                                                                     ------------    ------------    ------------

        Total current liabilities                                          21,336          19,677          15,143

Deferred rent                                                               2,118           2,088           1,917
                                                                     ------------    ------------    ------------

                                                                           23,454          21,765          17,060
                                                                     ------------    ------------    ------------

Commitments, contingencies and other

STOCKHOLDERS' EQUITY
Preferred stock - $.0001 par value, 5,000 shares authorized;
   none issued; Series A Junior Participating preferred stock -
   $.0001 par value, 60 shares authorized; none issued
Common stock - $.0001 par value, 60,000 shares authorized, 15,228,
   14,608 and 14,569 shares issued, 13,129, 12,818 and
   13,324 outstanding                                                           2               1               1
Additional paid-in capital                                                 82,681          80,631          79,407
Retained earnings                                                         104,413         103,451          95,302
Stock subscription receivable                                                  --              --            (175)
Unearned compensation                                                        (377)           (703)         (2,448)
Other comprehensive gain:
   Unrealized gain on marketable securities (net of taxes)                 (1,354)         (1,024)           (143)
Treasury stock - 2,099, 1,790 and 1,245 shares at cost                    (23,185)        (17,691)         (7,991)
                                                                     ------------    ------------    ------------

                                                                          162,180         164,665         163,953
                                                                     ------------    ------------    ------------

                                                                     $    185,634    $    186,430    $    181,013
                                                                     ============    ============    ============


See accompanying notes to consolidated financial statements - unaudited

                                                                               1


STEVEN MADDEN, LTD. AND SUBSIDIARIES

Consolidated Statements of Operations
(unaudited)
(in thousands, except per share data)



                                                                       Three Months Ended
                                                                            March 31,
                                                                    ------------------------
                                                                       2005          2004
                                                                    ----------    ----------
                                                                            
Net sales:
   Wholesale                                                        $   56,861    $   55,067
   Retail                                                               26,475        23,701
                                                                    ----------    ----------

                                                                        83,336        78,768
                                                                    ----------    ----------

Cost of sales:
   Wholesale                                                            40,475        35,668
   Retail                                                               14,543        11,828
                                                                    ----------    ----------

                                                                        55,018        47,496
                                                                    ----------    ----------

Gross profit:
   Wholesale                                                            16,386        19,399
   Retail                                                               11,932        11,873
                                                                    ----------    ----------

                                                                        28,318        31,272

Commission and licensing fee income                                      1,947         1,416
Operating expenses                                                     (29,044)      (26,108)
                                                                    ----------    ----------

Income from operations                                                   1,221         6,580
Interest and other income, net                                             438           534
                                                                    ----------    ----------

Income before provision for income taxes                                 1,659         7,114
Provision for income taxes                                                 697         2,988
                                                                    ----------    ----------

Net income                                                          $      962    $    4,126
                                                                    ==========    ==========

Basic income per share                                              $     0.07    $     0.31
                                                                    ==========    ==========

Diluted income per share                                            $     0.07    $     0.29
                                                                    ==========    ==========

Basic weighted average common shares outstanding                        13,235        13,254
Effect of dilutive securities - options/warrants/restricted stock          569         1,120
                                                                    ----------    ----------

Diluted weighted average common shares outstanding                      13,804        14,374
                                                                    ==========    ==========


See accompanying notes to consolidated financial statements - unaudited

                                                                               2


STEVEN MADDEN, LTD. AND SUBSIDIARIES

Consolidated Statements of Cash Flows
(unaudited)
(in thousands)



                                                                                      Three Months Ended
                                                                                           March 31,
                                                                                   ------------------------
                                                                                      2005          2004
                                                                                   ----------    ----------
                                                                                           
Cash flows from operating activities:
   Net income                                                                      $      962    $    4,126
   Adjustments to reconcile net income to net cash used in operating activities:
      Depreciation and amortization                                                     1,314         1,106
      Non-cash compensation                                                               327           656
      Provision for bad debts                                                             889           283
      Deferred rent expense                                                                30            89
      Realized loss on marketable securities                                               41             3
      Deferred taxes                                                                       --          (104)
      Changes in:
        Accounts receivable                                                               401        (3,745)
        Due from factor                                                                (7,213)      (10,864)
        Inventories                                                                     5,700        (2,205)
        Prepaid expenses, prepaid taxes, deposits and other assets                       (557)        1,270
        Accounts payable and other accrued expenses                                     1,659        (1,711)
                                                                                   ----------    ----------

           Net cash provided by (used in) operating activities                          3,553       (11,096)
                                                                                   ----------    ----------

Cash flows from investing activities:
   Purchase of property and equipment                                                  (1,353)       (2,017)
   Purchase of marketable securities                                                     (426)      (20,707)
   Sale/redemption of marketable securities                                             1,003         3,050
                                                                                   ----------    ----------

           Net cash used in investing activities                                         (776)      (19,674)
                                                                                   ----------    ----------

Cash flows from financing activities:
   Proceeds from options and warrants exercised                                         2,050
   Common stock purchased for treasury                                                 (5,494)
   Repayment of lease obligations                                                          --            (1)
                                                                                   ----------    ----------

           Net cash used in financing activities                                       (3,444)           (1)
                                                                                   ----------    ----------

Net decrease in cash and cash equivalents                                                (667)      (30,771)
Cash and cash equivalents - beginning of period                                        30,853        53,073
                                                                                   ----------    ----------

Cash and cash equivalents - end of period                                          $   30,186    $   22,302
                                                                                   ==========    ==========


See accompanying notes to consolidated financial statements - unaudited

                                                                               3


STEVEN MADDEN, LTD. AND SUBSIDIARIES

Notes to Consolidated Financial Statements - Unaudited
March 31, 2005
($ in thousands except per share data)

NOTE A - BASIS OF REPORTING

The accompanying unaudited financial statements have been prepared in accordance
with accounting  principles  generally  accepted in the United States of America
for interim  financial  information and pursuant to the rules and regulations of
the Securities and Exchange  Commission  (the "SEC").  Accordingly,  they do not
include all of the information and footnotes  required by accounting  principles
generally  accepted  in the United  States of  America  for  complete  financial
statements.   In  the  opinion  of  management,   such  statements  include  all
adjustments  (consisting  only of normal  recurring  items) which are considered
necessary for a fair  presentation  of the financial  position of Steven Madden,
Ltd. and subsidiaries (the "Company") and the results of its operations and cash
flows  for  the  periods  presented.  The  results  of its  operations  for  the
three-month  period ended March 31, 2005 are not  necessarily  indicative of the
operating  results  for the full year.  It is  suggested  that  these  financial
statements  be read in  conjunction  with the financial  statements  and related
disclosures  for the year ended  December 31, 2004 included in the Annual Report
of Steven  Madden,  Ltd. on Form 10-K filed with the SEC on March 16,  2005,  as
amended on April 11, 2005.

NOTE B - MARKETABLE SECURITIES

Marketable  securities consist primarily of corporate bonds, U.S. treasury notes
and government asset-backed securities with maturities greater than three months
and up to five  years  at the  time of  purchase  as well as  marketable  equity
securities.  These securities,  which are classified as available-for-sale,  are
carried at fair value, with unrealized gains and losses,  net of any tax effect,
reported in  shareholders'  equity as  accumulated  other  comprehensive  income
(loss).  Amortization  of premiums and discounts are included in interest income
and are not material.  The values of these  securities may fluctuate as a result
of changes in market interest rates and credit risk.

NOTE C - INVENTORIES

Inventories,  which consist of finished  goods,  are stated at the lower of cost
(first-in, first-out method) or market.

NOTE D - REVENUE RECOGNITION

The Company  recognizes  revenue on  wholesale  sales when  products are shipped
pursuant to our standard terms which are freight on board (FOB) warehouse. Sales
reductions for  anticipated  discounts and allowances are recognized  when sales
are recorded. Customers retain the right to product replacement for poor quality
or improper or short shipments, which have historically been immaterial.  Retail
sales are  recognized  when the  payment  is  received  from  customers  and are
recorded net of returns.  The Company earns commission  income as a buying agent
through its  Adesso-Madden  Division by arranging to produce private label shoes
to the specifications of its clients. Commission revenue is recognized as earned
when title of the product transfers from the manufacturer to the customer and is
recorded on a net basis.

The Company  licenses its Steve Madden  trademark for use in connection with the
manufacturing,  marketing  and sale of belts,  sunglasses,  eyewear and hosiery.
Each license agreement requires the licensee to pay to the Company a royalty and
advertising fee based on net sales. A minimum royalty and advertising fee is due
the Company in the event that  specified  net sales  targets  are not  achieved.
Licensing  revenue  is  recognized  on the  basis of net sales  reported  by the
licensees or, if greater, minimum guaranteed royalties when received and earned.
In substantially all of the Company's license agreements, the minimum guaranteed
royalty is earned and payable on a quarterly  basis (due in advance on the first
day of the quarter).

NOTE E - SALES DEDUCTIONS

The  Company  supports  retailers'  initiatives  to  maximize  the  sales of its
products on the retail floor by subsidizing  the co-op  advertising  programs of
such  retailers,   providing  them  with  inventory   markdown   allowances  and
participating  in various other  marketing  initiatives of its major  customers.
These  expenses are reflected in the  financial  statements as deductions to net
sales.  For the  three-month  periods  ended March 31, 2005 and 2004,  the total
deduction to net sales for these expenses was $8,516 and $7,785 respectively.

                                                                               4


STEVEN MADDEN, LTD. AND SUBSIDIARIES

Notes to Consolidated Financial Statements - Unaudited
March 31, 2005
($ in thousands except per share data)


NOTE F - COST OF SALES

All costs  incurred to bring  finished  products to the  Company's  distribution
center are included in the cost of sales line item on the Consolidated Statement
of Operations. These include purchase commissions, letter of credit fees, F.O.B.
costs,  sample  expenses,  custom  duty,  inbound  freight,  labels and  product
packaging.  All warehouse and  distribution  costs are included in the operating
expenses line item of the Company's  Consolidated  Statement of Operations.  The
Company  classifies all shipping costs to customers as operating  expenses.  The
Company's gross margins may not be comparable to other companies in the industry
because  some  companies  may  include  warehouse  and  distribution  costs as a
component of cost of sales,  while other  companies  report on the same basis as
the Company and include them in operating expenses.

NOTE G - NET INCOME PER SHARE OF COMMON STOCK

Basic income per share is based on the weighted  average number of common shares
outstanding  during the period.  Diluted income per share reflects the potential
dilution  assuming  common  shares were issued upon the exercise of  outstanding
options  and the  proceeds  thereof  were used to  purchase  outstanding  common
shares.  Diluted income per share also reflects the unvested and unissued shares
promised  to  employees  which  have a  dilutive  effect.  For the  purposes  of
calculating  the diluted  income per share for the three  months ended March 31,
2005 and 2004, stock options  representing  approximately  1,202,000 and 100,000
shares,  respectively,  have been excluded because including the shares would be
anti-dilutive.

NOTE H - STOCK-BASED COMPENSATION

Statement of Financial  Accounting  Standards ("SFAS") No. 123,  "Accounting for
Stock-Based Compensation",  encourages the use of the fair value based method of
accounting for stock-based employee  compensation.  Alternatively,  SFAS No. 123
allows  entities to continue to apply the intrinsic  value method  prescribed by
Accounting  Principles Board ("APB") Opinion 25, "Accounting for Stock Issued to
Employees", and related interpretations and provide pro forma disclosures of net
income and earnings  per share as if the fair value based  method of  accounting
had been  applied to  employee  awards.  The  Company has elected to continue to
apply the provisions of APB Opinion 25 and provide the  disclosures  required by
SFAS No.  123 and SFAS No.  148,  "Accounting  for  Stock-Based  Compensation  -
Transition and Disclosure",  which was released in December 2003 as an amendment
to SFAS No. 123. The following  table  illustrates  the effect on net income and
earnings  per share if the fair  value  based  method  had been  applied  to all
awards.



                                                          Three Months Ended March 31,
                                                          ----------------------------
                                                              2005            2004
                                                          ------------    ------------
                                                                    
       Reported net income                                $        962    $      4,126
       Stock-based employee compensation included in
          reported net income, net of tax                           82
       Stock-based employee compensation determined
          under the fair value based method, net of tax           (538)           (820)
                                                          ------------    ------------

       Pro forma net income                               $        506    $      3,306
                                                          ============    ============

       Basic income per share:
          As reported                                     $       0.07    $       0.31
          Pro forma                                       $       0.04    $       0.25

       Diluted income per share:
          As reported                                     $       0.07    $       0.29
          Pro forma                                       $       0.04    $       0.23


                                                                               5


STEVEN MADDEN, LTD. AND SUBSIDIARIES

Notes to Consolidated Financial Statements - Unaudited
March 31, 2005
($ in thousands except per share data)


NOTE I - COMPREHENSIVE INCOME

Comprehensive  income for the three month periods ended March 31, 2005 and 2004,
after  considering  other  comprehensive  income  including  unrealized  loss on
marketable securities of $330 and $16, was $632 and $4,110, respectively.

NOTE J - RECENTLY ISSUED ACCOUNTING STANDARDS

In December 2004, the Financial  Accounting  Standards Board ("FASB") issued the
Statement of Financial  Accounting  Standards  No. 123R,  "Share-Based  Payment"
("SFAS  123R"),  which  replaces  SFAS  No.  123,  "Accounting  for  Stock-Based
Compensation,"  and supercedes APB Opinion No. 25,  "Accounting for Stock Issued
to  Employees."  This  statement  requires  that  all  share-based  payments  to
employees be recognized in the financial  statements  based on their fair values
on the date of grant.  The Company  currently uses the intrinsic value method to
measure   compensation   expense  for  stock-based   awards.  Note  H,  entitled
Stock-Based Compensation, provides a pro forma net income and earnings per share
as if the Company had used a fair-value  based  method  provided by SFAS 123R to
measure stock-based compensation for the periods ending March 31, 2005 and 2004.
On April 14, 2005,  the SEC amended the  compliance  dates for SFAS 123R,  which
extended the Company's  required adoption date of SFAS 123R to the first quarter
of 2006.  The Company is evaluating  the  requirements  of SFAS 123R and expects
that its  adoption  will have a  material  impact on the  Company's  results  of
operations and earnings per share.

NOTE K - COMMITMENTS, CONTINGENCIES AND OTHER

[1]    Indictment:

       On June 20, 2000, Steven Madden,  the Company's former Chairman and Chief
       Executive Officer,  was indicted in the United States District Courts for
       the Southern  District and Eastern  District of New York. The indictments
       alleged that Mr. Madden engaged in securities  fraud and money laundering
       activities.  In addition,  the Securities and Exchange Commission filed a
       complaint in the United States District Court for the Eastern District of
       New  York  alleging  that  Mr.  Madden  violated  Section  17(a)  of  the
       Securities  Exchange Act of 1934,  as amended.  On May 21,  2001,  Steven
       Madden  entered into a plea agreement  with the U.S.  Attorney's  Office,
       pursuant  to which he pled guilty to four of the  federal  charges  filed
       against  him.  In  addition,  Mr.  Madden  reached a separate  settlement
       agreement  with the  Securities  and Exchange  Commission  regarding  the
       allegations contained in its complaint.  As a result, Mr. Madden resigned
       as the Company's Chief Executive Officer and as a member of the Company's
       Board of Directors  effective July 1, 2001. Mr. Madden agreed to serve as
       the Company's  Creative and Design Chief, a  non-executive  position.  On
       April 4, 2002,  Mr. Madden was  sentenced in the United  States  District
       Court for the  Southern  District of New York to  forty-one  (41) months'
       imprisonment  in connection  with two of the federal  charges to which he
       pled guilty.

       On May 3, 2002,  Mr. Madden was  sentenced in the United States  District
       Court for the Eastern  District  of New York to  forty-one  (41)  months'
       imprisonment  in  connection  with the  remaining two charges to which he
       pled  guilty.  The  sentences  ran  concurrently.  Under  the  settlement
       agreement with the Securities and Exchange Commission,  Mr. Madden agreed
       to not serve as an officer or director of a publicly traded company for 7
       years. Neither the indictments nor the Securities and Exchange Commission
       complaint  allege any wrongdoing by the Company or its other officers and
       directors. Mr. Madden began serving his sentence in September of 2002. On
       April 14,  2005,  Mr.  Madden was released  from  federal  prison and has
       returned  to work at the  Company as its  Creative  and Design  Chief,  a
       non-executive position.

       In December 2001, the Company purchased a loss mitigation policy to cover
       costs arising out of lawsuits related to the June 2000 federal indictment
       of Steven  Madden  described  above.  The  policy  covers  the  Company's
       anticipated damages and legal costs in connection with such lawsuits. The
       Company is obligated to pay for damages and costs in excess of the policy
       limits.  The cost of the policy was $6.9  million.  On June 1, 2004,  the
       aforementioned  lawsuits  were  settled  for  damages and costs that were
       below the policy limits.

                                                                               6


STEVEN MADDEN, LTD. AND SUBSIDIARIES

Notes to Consolidated Financial Statements - Unaudited
March 31, 2005
($ in thousands except per share data)


NOTE K - COMMITMENTS, CONTINGENCIES AND OTHER (CONTINUED)

[2]    Other Actions:

        (a)       On December 15, 2003, the Company  commenced an action against
                  LaRue  Distributors,  Inc.  ("LaRue")  in  the  United  States
                  District  Court for the  Southern  District  of New York.  The
                  Company seeks a declaratory judgment that the Company properly
                  terminated a license  agreement  with LaRue and seeks monetary
                  damages for breaches of the license  agreement  and  trademark
                  infringement  by LaRue.  Subsequently,  LaRue served an answer
                  and  counterclaim  alleging  that the  license  agreement  was
                  improperly  terminated  by the  Company  and is  seeking  $9.9
                  million  compensatory and punitive damages.  The Company filed
                  an  answer   denying  any   liability   with  respect  to  the
                  counterclaim.  The parties submitted cross-motions for summary
                  judgment on February 28, 2005. If neither motion is granted, a
                  trial  will be  scheduled  for  later  in  2005.  The  Company
                  believes that it has substantial defenses to the counterclaims
                  asserted by LaRue.  Notwithstanding the Company's assertion of
                  its substantial  defenses,  the Company has retained an expert
                  who has  calculated  the  damages  to  LaRue,  assuming  LaRue
                  prevails on its claim of improper  termination  of the license
                  agreement, to be less than $1 million.

        (b)       On or about  July 9,  2004,  an action was filed in the United
                  States  District  Court for the Southern  District of New York
                  against the Company by Robert Marc for trademark infringement,
                  captioned  Robert Marc v. Steven  Madden,  Ltd. Case No. 04 CV
                  5354 (JGK).  In the  action,  Robert  Marc  claimed  trademark
                  infringement  in connection with a "bar and dot" design on the
                  sides of certain eyewear.  The alleged  infringing  eyeglasses
                  are  manufactured  and  sold  by the  Company's  licensee  for
                  eyewear,  Colors in Optics,  which is also a defendant  in the
                  action.  Colors in Optics has assumed  responsibility  for the
                  defense of this action. The matter was settled with no payment
                  of money  by  Steven  Madden,  Ltd.  The  Company  signed  the
                  settlement  papers  on or  about  February  10th,  2005  and a
                  dismissal will be filed shortly.

        (c)       On or about  December  20,  2004,  an action  was filed in the
                  United  States  District  Court for the  Central  District  of
                  California against the Company by Global Brand Marketing, Inc.
                  (GBMI)  for  patent   infringement,   captioned  Global  Brand
                  Marketing,  Inc. v. Steven Madden,  Ltd., Case No. CV 04-10339
                  (RJK-AJW (RZx)). In the action,  GBMI claims infringement of a
                  design patent in connection with a shoe sold by Steven Madden,
                  Ltd.  referred  to as the  "Ronan."  The  parties  settled the
                  matter on or about April 5, 2005 and a dismissal  was filed on
                  April 27, 2005.  Steven  Madden,  Ltd. will be selling off its
                  remaining  inventory  of the  Ronan  shoe  over  the  next few
                  months.  The settlement did not have a material  effect on the
                  Company's financial position.

        (d)       The  Company has been named as a  defendant  in certain  other
                  lawsuits in the normal  course of business.  In the opinion of
                  management,   after   consulting   with  legal  counsel,   the
                  liabilities,  if any,  resulting from these matters should not
                  have a material effect on the Company's  financial position or
                  results  of  operations.  It is the  policy of  management  to
                  disclose the amount or range of reasonably  possible losses in
                  excess of recorded amounts.

                                                                               7


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


The following  discussion of the  Company's  financial  condition and results of
operations should be read in conjunction with the unaudited Financial Statements
and Notes thereto appearing elsewhere in this quarterly report on Form 10-Q.

Statements in this "Management's  Discussion and Analysis of Financial Condition
and Results of Operations"  and elsewhere in this quarterly  report on Form 10-Q
as well as statements  made in press  releases and oral  statements  that may be
made by the Company or by its  officers,  directors or  employees  acting on the
Company's  behalf  that  are  not  statements  of  historical  or  current  fact
constitute  "forward-looking  statements"  within  the  meaning  of the  Private
Securities  Litigation  Reform  Act of  1995.  Such  forward-looking  statements
involve known and unknown risks,  uncertainties  and other unknown  factors that
could cause the actual  results of the Company to be materially  different  from
historical  results  or from any  future  results  expressed  or implied by such
forward-looking  statements. In addition to statements which explicitly describe
such risks and uncertainties,  readers are urged to consider  statements labeled
with  the  terms  "believes",  "belief",  "expects",  "intends",  "anticipates",
"projects"  or  "plans"  to  be  uncertain,   forward-looking   statements.  The
forward-looking  statements contained herein are also subject generally to other
risks and  uncertainties  that are described  from time to time in the Company's
reports and  registration  statements  filed with the  Securities  and  Exchange
Commission.

Overview:
($ in thousands, except retail sales data per square foot)

As forecasted,  the first quarter of 2005 proved to be very  challenging for the
Company.  Net Income decreased from $4,126 in 2004 to $962 in 2005.  Reasons for
the  decrease  include an increase in  operating  expenses due to an increase in
accounting  and  professional  fees incurred by the Company in  connection  with
management's  assessment and the audit of internal  controls pursuant to Section
404 of the  Sarbanes-Oxley  Act of 2002 and  additional  occupancy and personnel
expense to support  the growth in the  retail  division.  Additionally,  the net
sales  increase  of 6% was  offset  by a  decrease  of 6% in gross  profit.  The
reduction of gross profit is attributable to several factors including:

     1.   The closeout of slow moving inventory at both wholesale and retail.

     2.   Increased markdown and allowance costs,  particularly in the Candies,
          l.e.i., and Steven Wholesale Divisions.

     3.   Increased promotional activities at retail.

     4.   The  continuation  of competitive  pricing  pressures in newer product
          categories.

The Company  anticipates  gross margin  pressure to continue  throughout 2005 in
both the Wholesale and Retail Divisions.

The Company  continued  its  strategy of growing the Retail  Division by opening
three new stores while closing two under-performing  stores in the first quarter
of 2005. Net sales in the retail division  increased 12% to $26,475 in the first
quarter of 2005 from  $23,701  for the same  period of 2004.  Same  store  sales
(sales in stores that were in operation  throughout all of the first quarters of
2004 and 2005)  increased  6% following an 8% same store sales growth last year.
Store  sales  productivity  remained  high with  sales per  square  foot of $690
compared  to $682 last  year.  The  Company is  planning  to open nine to twelve
(9-12) new stores during the balance of 2005.

The  Company's  annualized  inventory  turnover  increased to 8.0 times in first
quarter of 2005 compared to 7.6 times in the fourth quarter of 2004,  reflecting
the above  mentioned  decrease  in  inventory  levels.  The  Company's  accounts
receivable  average collection days increased to 67 days in the first quarter of
2005 from 64 days for the same period of 2004. The increase in days  outstanding
is  attributable  to an  increase  in sales  with mass  merchant  retailers  who
typically are allowed extended payment terms.

                                                                               8


As of March 31,  2005,  the Company had $78,122 in cash,  cash  equivalents  and
marketable securities, no short or long term debt, and total stockholders equity
of $162,180. Working capital increased to $101,632 as of March 31, 2005 compared
to $101,417 on December  31, 2004.  The Company  repurchased  309,000  shares of
common stock this quarter at a cost of $5,494, reflecting management's continued
confidence in the Company's  long-term  prospects and its  commitment to enhance
shareholder value.

The  following  tables  set forth  information  on  operations  for the  periods
indicated:

                         Selected Financial Information
                               Three Months Ended
                                    March 31
                                ($ in thousands)


                                              2005                  2004
                                       -----------------     -----------------
CONSOLIDATED:
- ------------
Net Sales                              $ 83,336      100%    $ 78,768      100%
Cost of Sales                            55,018       66       47,496       60
Gross Profit                             28,318       34       31,272       40
Other Operating Income                    1,947        2        1,416        2
Operating Expenses                       29,044       35       26,108       34
Income from Operations                    1,221        1        6,580        8
Interest and Other Income, net              438        1          534        1
Income Before Income Taxes                1,659        2        7,114        9
Net Income                                  962        1        4,126        5

By Segment:

WHOLESALE DIVISIONS:
- -------------------

Steven Madden, Ltd. (Madden Womens):
- ------------------------------------
Net Sales                              $ 27,908      100%    $ 25,534      100%
Cost of Sales                            20,563       74       16,703       65
Gross Profit                              7,345       26        8,831       35
Other Operating Income                      580        2          520        2
Operating Expenses                        7,713       27        6,824       27
Income from Operations                      212        1        2,527       10

l.e.i. Footwear:
- ----------------
Net Sales                              $  7,215      100%    $ 11,125      100%
Cost of Sales                             4,936       68        7,320       66
Gross Profit                              2,279       32        3,805       34
Operating Expenses                        2,052       29        2,910       26
Income from Operations                      227        3          895        8

Madden Mens:
- ------------
Net Sales                              $ 11,104      100%    $  6,569      100%
Cost of Sales                             7,127       64        4,408       67
Gross Profit                              3,977       36        2,161       33
Operating Expenses                        2,833       26        1,834       28
Income from Operations                    1,144       10          327        5

Candie's Footwear:
- ------------------
Net Sales                              $  4,025      100%    $  3,216      100%
Cost of Sales                             3,387       84        2,108       66
Gross Profit                                638       16        1,108       34
Operating Expenses                        1,475       37          959       30
Income (Loss) from Operations              (837)     (21)         149        4

                                                                               9


                         Selected Financial Information
                               Three Months Ended
                                    March 31
                                ($ in thousands)


By Segment (Continued):                      2005                   2004
                                      ------------------     ------------------

WHOLESALE DIVISIONS (Continued):

Diva Acquisition Corp. (Steven):
- -------------------------------
Net Sales                             $  4,225       100%    $  5,249       100%
Cost of Sales                            2,753        65        2,920        56
Gross Profit                             1,472        35        2,329        44
Operating Expenses                       1,303        31        1,049        20
Income from Operations                     169         4        1,280        24

Stevies Inc.:
- ------------
Net Sales                             $  1,972       100%    $  3,325       100%
Cost of Sales                            1,458        74        2,153        65
Gross Profit                               514        26        1,172        35
Operating Expenses                         465        24          683        21
Income from Operations                      49         2          489        14

Unionbay Men's Footwear:
- -----------------------
Net Sales                             $    412       100%    $     49       100%
Cost of Sales                              251        61           56       114
Gross Profit                               161        39           (7)      (14)
Operating Expenses                          79        19          163       333
Income (Loss) from Operations               82        20         (170)     (347)

RETAIL DIVISION:
- ---------------

Steven Madden Retail Inc.:
- -------------------------
Net Sales                             $ 26,475       100%    $ 23,701       100%
Cost of Sales                           14,543        55       11,828        50
Gross Profit                            11,932        45       11,873        50
Operating Expenses                      12,402        47       11,104        47
Income (Loss) from Operations             (470)       (2)         769         3
Number of Stores                            92                     83

ADESSO MADDEN INC.:
- ------------------
(FIRST COST)

Other Operating Revenue               $  1,367       100%    $    896       100%
Operating Expenses                         722        53          582        65
Income from Operations                     645        47          314        35

                                                                              10


RESULTS OF OPERATIONS
 ($ in thousands)

Three Months Ended March 31, 2005 vs. Three Months Ended March 31, 2004

Consolidated:
- ------------

Total net sales for the three month period ended March 31, 2005  increased by 6%
to $83,336 from $78,768 for the comparable  period of 2004. Sales increases from
the Retail  Division,  the Madden Mens  Wholesale  Division,  the Madden  Womens
Wholesale  Division and the Candie's Wholesale Division were partially offset by
declines in the l.e.i., Stevies and Steven Wholesale Divisions.

Gross profit as a percentage of sales decreased to 34% in 2005 from 40% in 2004.
This  decrease was  primarily  due to the  Company's  decision to closeout  slow
moving inventory.  Additionally,  the weaker than anticipated performance of the
l.e.i.,  Candie's and Steven  Wholesale  Divisions at retail  necessitated  high
levels of inventory  markdowns  which  resulted in lower than expected  margins.
Finally, the heavy and persistent  promotional activities throughout the quarter
negatively affected the gross margin.

Operating  expenses  increased  to  $29,044 in 2005 from  $26,108 in 2004.  This
increase resulted from higher sales commissions and selling related expenses due
to the increase in sales, increased professional and accounting fees incurred by
the Company in connection with managements  assessment and the audit of internal
controls  pursuant  to  Section  404 of the  Sarbanes-Oxley  Act  of  2002,  and
occupancy  expenses  associated  with the operation of an additional nine retail
stores (net).

Commission  and  licensing  fee income was $1,947 in 2005  compared to $1,416 in
2004.  Income from operations was $1,221 in 2005 compared to $6,580 in 2004. Net
income was $962 in 2005  compared to $4,126 in 2004.  The decrease in income was
primarily  due to the lower margins and increased  expenses  described  directly
above.

Wholesale Divisions:
- -------------------

Steven Madden, Ltd. (Madden Womens,  l.e.i.  Footwear,  Madden Mens and Candie's
Footwear):

Sales from the Madden Womens Wholesale  Division ("Madden Womens") accounted for
$27,908  or  33%,  and  $25,534  or 32%,  of  total  sales  in  2005  and  2004,
respectively.  The increase in sales  resulted from sales to specialty  footwear
retailers as well as Nordstrom,  Dillards, May and Federated.  Gross profit as a
percentage of sales decreased to 26% in 2005 from 35% in 2004,  primarily due to
the  closeouts  of slow  moving  inventory  and an  increase  in  markdowns  and
allowances  caused  by  higher  promotional  activities  at  retail in the first
quarter of 2005.  Operating  expenses increased to $7,713 in 2005 from $6,824 in
2004,  primarily due to increased  professional  and accounting fees incurred in
connection  with  managements  assessment  and the  audit of  internal  controls
pursuant to Section 404 of the  Sarbanes-Oxley  Act of 2002,  and  increases  in
selling and related expenses.  Income from operations for Madden Womens was $212
in 2005 compared to $2,527 in 2004.

Sales from the l.e.i.  Footwear  Wholesale  Division  ("l.e.i.")  accounted  for
$7,215 or 9%, and $11,125 or 14%, of total sales in 2005 and 2004, respectively.
This  decrease in sales was  projected  based on the  decision to shrink or exit
accounts  with little  potential  for future  profitability.  Gross  profit as a
percentage of sales decreased to 32% in 2005 from 34% in 2004,  primarily due to
the  liquidation  of slow moving  inventory and higher  inventory  markdowns and
clearance at retail.  Operating expenses decreased to $2,052 in 2005 from $2,910
in 2004 due to decreases in payroll and payroll related expenses and selling and
selling related  expenses.  Income from  operations for l.e.i.  was $227 in 2005
compared to $895 in 2004.

Sales from the Madden Mens  Wholesale  Division  ("Madden  Mens")  accounted for
$11,104 or 13%, and $6,569 or 8%, of total sales in 2005 and 2004, respectively.
This 69%  increase  in sales was  primarily  due to the  success  of key  styles
including "denim-friendly" low profile casual shoes and core dress styles. Gross
profit  as a  percentage  of sales  increased  to 36% in 2005  from 33% in 2004,
reflecting  the  Mens  division's   substantial   reductions  of  markdowns  and
allowances.  Operating  expenses increased to $2,833 in 2005 from $1,834 in 2004
due to increased  selling and selling related  expenses.  Income from operations
for Madden Mens was $1,144 in 2005 compared to $327 in 2004.

Sales from the Candie's Wholesale Division ("Candie's")  accounted for $4,025 or
5%, and $3,216 or 4%, of total sales in 2005 and 2004,  respectively.  Under the
Company's amended license agreement, management will continue, through the end

                                                                              11


of 2006, to design, manufacture and distribute Candie's footwear in a variety of
specialty and department  stores,  including Kohl's, all in conjunction with the
launch of Candie's  apparel at Kohl's this coming Fall.  Beginning on January 1,
2007,  the Company will be permitted to sell Candies  branded  footwear  only to
Kohl's.  Due to the timing of the announcement of the Kohl's  arrangement at the
front end of the Spring  2005 season and the  reluctance  of some  customers  to
invest  longer term in Candie's,  during the quarter the Company  embarked on an
aggressive  liquidation  strategy  which  severely  affected  the gross  profit,
positioning  the Company for a clean  launch with Kohl's for the  upcoming  fall
season.  As a result,  gross profit as a percentage of sales decreased to 16% in
2005 from 34% in 2004.  Operating expenses increased to $1,475 in 2005 from $959
in 2004 due to  increases  in  licensing  fees and selling  and selling  related
expenses in order to  accommodate  top line  growth.  Loss from  operations  for
Candie's was $837 in 2005 compared to income from operations of $149 in 2004.

Diva Acquisition Corp. ("Steven"):

Sales from Steven  accounted  for $4,225 or 5%, and $5,249 or 7%, of total sales
in 2005 and 2004,  respectively.  The Steven  division  maintained a substantial
portion of the sales and market  share growth that it achieved  last year,  when
revenue  grew 114% over 2003.  The  decrease  in sales was due to  disappointing
sales of closed toe dress shoes which were last  year's best  performers.  Gross
profit  as a  percentage  of sales  decreased  to 35% in 2005  from 44% in 2004,
primarily  due to the  liquidation  of slow moving  inventory and an increase in
markdowns and allowances  caused by higher levels of  promotional  activities at
retail in the first quarter of 2005.  Operating  expenses increased to $1,303 in
2005 from  $1,049 in 2004,  due to  increases  in payroll  and  payroll  related
expenses and marketing and  advertising  expenses.  Income from  operations  for
Steven was $169 in 2005, compared to $1,280 in 2004.

Stevies Inc. ("Stevies"):

Sales from Stevies  accounted for $1,972 or 2%, and $3,325 or 4%, of total sales
in 2005 and 2004, respectively. The decrease was due to management's decision to
eliminate customers with little potential for future profitability. Gross profit
as a percentage  of sales  decreased to 26% in 2005 from 35% in 2004,  primarily
due to pricing pressures and the liquidation of slow moving inventory. Operating
expenses decreased to $465 in 2005 from $683 in 2004 due to decreases in selling
and selling related expenses and marketing and advertising expenses. Income from
operations for Stevies was $49 in 2005 compared to $489 in 2004.

Unionbay Men's Footwear ("Unionbay"):

Unionbay, the Company's license for young men's footwear, generated net sales of
$412 in 2005  compared  to $49 in 2004.  This  increase  was the  result  of the
re-launch  of  Unionbay  this  spring in  select,  mid-tier  department  stores.
Management is closely  monitoring the retail performance of these new shoes and,
while remaining cautious in the Company's outlook for contribution from Unionbay
because of private  label  competition,  management  believes that with a better
product assortment and pricing model, Unionbay will increase profitability.

Retail Division:
- ---------------

Sales from the Retail  Division  accounted for $26,475 or 32% and $23,701 or 30%
of total sales in 2005 and 2004, respectively.  As of March 31, 2005, there were
92 retail stores  compared to 83 retail stores as of March 31, 2004.  Comparable
store sales  (sales of those stores that were open for all of 2005 and 2004) for
the three-month period ended March 31, 2005 increased 6% over the same period of
2004.  This growth in  comparable  store  sales came on top of an 8%  comparable
store sales growth  achieved last year.  This increase was achieved  through the
early  release and success of the opened up  sandals,  continued  success of key
styles such as dress shoes with details and ornaments and a greater contribution
from the Mens division.  Gross profit as a percentage of sales  decreased to 45%
in 2005 from 50% in 2004,  primarily due to an increase in promotional  activity
and the liquidation of slow moving inventory.  Operating expenses for the Retail
Division were $12,402 in 2005 and $11,104 in 2004.  This increase in dollars was
primarily  due to  increased  payroll and payroll  related  expenses  and higher
occupancy  expenses  associated  with the operation of an additional nine stores
(net) since last year.  Loss from operations for the Retail Division was $470 in
2005  compared  to  income  from  operations  of $769 in 2004,  due to the lower
margins and the higher  operating  expenses  related to  additional  new stores.
Management  anticipates  the retail division to return to  profitability  in the
near future.

                                                                              12


Adesso-Madden Division:
- ----------------------

Adesso-Madden, Inc. generated commission revenues of $1,367 in 2005, compared to
$896 in 2004.  This increase was the result of increases in  commission  revenue
from certain private label customers,  expansion of the Company's  private label
business  in Men's,  the  addition  of several new  specialty  retailers  to the
private label agency list and the  cumulative  contribution  of  commissions  on
international  sales made on a  direct-from-factory  basis.  Operating  expenses
increased to $722 in 2005 from $582 in 2004,  due to increases in licensing fees
paid. Income from operations for Adesso-Madden was $645 in 2005 compared to $314
in 2004.

LICENSE AGREEMENTS

Revenue generated from licensing was $580 in 2005 compared to $520 in 2004. This
increase reflects the success of the Company's license products at retail. As of
March 31, 2005,  the Company had four  license  partners  covering  four product
categories of its Steve Madden brand.  The product  categories  include hosiery,
sunglasses, eyewear and belts.

LIQUIDITY AND CAPITAL RESOURCES

The  Company had  working  capital of  $101,632  at March 31,  2005  compared to
$101,417 at December 31, 2004.

Under the terms of a factoring  agreement with Capital Factors,  Inc. (Capital),
the  Company is  eligible  to draw down 80% of its  invoiced  receivables  at an
interest rate of one point below the Prime Rate as defined in the agreement. The
agreement  with Capital will  continue in full force until  terminated by either
party upon sixty days notice.  Capital  maintains a lien on all of the Company's
receivables  and assumes the credit risk for all assigned  accounts  approved by
them. Under the agreement,  the Company has a credit line of $15 million.  As of
March 31, 2005 the Company had not used any portion of the credit line.

On April 29,  2005,  the Company  entered into a factoring  agreement  with GMAC
Commercial  Finance LLC (GMAC).  The  agreement  provides the Company with a $25
million credit facility with a $15 million sub-limit on direct  borrowings.  The
interest rate on borrowings is two and one-half  percent  (2.5%) over the 30 day
LIBOR Rate.  GMAC will maintain a lien on all of the Company's  receivables  and
assume the credit risk for all assigned  accounts  approved by them. The Company
anticipates  that it will  transition  from  Capital to GMAC on or about July 1,
2005.

As of March 31, 2005 the Company had invested  $47,936 in marketable  securities
consisting of corporate  bonds,  U.S.  Treasury notes,  government  asset-backed
securities and equities.

The  Company  believes  that,  based upon its  current  financial  position  and
available  cash and  marketable  securities,  it will meet all of its  financial
commitments and operating needs for at least the next twelve months.

OPERATING ACTIVITIES

During the three  month  period  ended  March 31,  2005,  net cash  provided  by
operating activities was $3,553.  Sources of cash were provided principally by a
decrease in  inventory  of $5,700,  an  increase  in accounts  payable and other
accrued  expenses of $1,659 and by net income of $962.  The primary uses of cash
were an increase in factored accounts  receivable of $7,213,  caused by sales to
mid-tier  customers who typically  have longer  payment terms and an increase in
prepaid expenses, deposits and other assets of $557.

                                                                              13


CONTRACTUAL OBLIGATIONS

The Company's contractual obligations as of March 31, 2005 were as follows:



                                                 Payment due by period (in thousands)


                                              Remainder of                                   2011 and
Contractual Obligations            Total          2005         2006-2008      2009-2010       after
- ---------------------------    ------------   ------------   ------------   ------------   ------------
                                                                            
Long-Term Debt
   Obligations                 $          0   $          0   $          0   $          0   $          0

Capital Lease Obligations                 0              0              0              0              0

Operating Lease
   Obligations                       74,656          8,567         33,196         15,793         17,100

Purchase Obligations                 16,021         16,021              0              0              0

Other Long-Term
   Liabilities (future
   minimum royalty
   payments)                          4,606          2,003          2,603              0              0
                               ------------   ------------   ------------   ------------   ------------

Total                          $     95,283   $     26,591   $     35,799   $     15,793   $     17,100
                               ============   ============   ============   ============   ============



At March 31, 2005, the Company had un-negotiated  open letters of credit for the
purchase of imported merchandise of approximately $16,021.

The Company has employment agreements with certain executives, which provide for
the payment of compensation  aggregating  approximately  $1,298 in 2005, $956 in
2006 and $718 in 2007.  In  addition,  such  employment  agreements  provide for
incentive  compensation based on various  performance  criteria as well as other
benefits.

Significant  portions  of  the  Company's  products  are  produced  at  overseas
locations,  the  majority of which are located in Brazil and China.  The Company
has not entered into any long-term manufacturing or supply contracts with any of
these overseas  manufacturers.  The Company believes that a sufficient number of
alternative  sources exist outside of the United States for the  manufacture  of
its products.  The Company currently makes approximately 98% of its purchases in
U.S. dollars.

INVESTING ACTIVITIES

During the three month period ended March 31, 2005, the Company invested $426 in
marketable   securities  and  received  $1,003  from  maturities  and  sales  of
securities.  In addition,  the Company incurred  capital  expenditures of $1,353
principally for leasehold  improvements for the three  additional  retail stores
that were opened during the period and computer systems upgrades.

FINANCING ACTIVITIES

During the three month  period  ended March 31,  2005,  the Company  repurchased
308,657 shares of the Company's common stock at a total cost of $5,494.

INFLATION

The  Company  does  not  believe  that the  relatively  low  rates of  inflation
experienced  over the last few years in the United  States,  where it  primarily
competes, have had a significant impact on sales, expenses or profitability.

                                                                              14


CRITICAL ACCOUNTING POLICIES AND THE USE OF ESTIMATES

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations  is  based  upon  the  Company's  unaudited   consolidated  financial
statements  which have been prepared in accordance  with  accounting  principles
generally  accepted in the United States for interim financial  statements.  The
preparation of these financial  statements requires management to make estimates
and judgments that affect the reported amounts of assets, liabilities, sales and
expenses, and related disclosure of contingent assets and liabilities. Estimates
by their nature are based on judgments and available information.  Estimates are
made based upon historical factors, current circumstances and the experience and
judgment of  management.  Assumptions  and estimates are evaluated on an ongoing
basis and the  Company  may employ  outside  experts  to assist in  evaluations.
Therefore,  actual results could  materially  differ from those  estimates under
different assumptions and conditions. Management believes the following critical
accounting estimates are more significantly  affected by judgments and estimates
used in the  preparation  of the Company's  consolidated  financial  statements:
accounts receivable and inventory reserves,  valuation of intangible assets, and
litigation reserves.

Allowances  for bad  debts,  returns,  and  customer  chargebacks.  The  Company
provides  reserves  against its trade accounts  receivables  for future customer
chargebacks,   co-op  advertising  allowances,   discounts,  returns  and  other
miscellaneous  deductions that relate to the current period. The reserve against
the Company's non-factored trade receivables also includes estimated losses that
may result  from  customers'  inability  to pay.  The  amount of the  reserve is
determined by analyzing  aged  receivables,  current  economic  conditions,  the
prevailing  retail  environment  and historical  dilution  levels for customers.
Failure to correctly  estimate the amount of the reserve could materially impact
the Company's results of operation and financial position.

Inventory  reserves.  Inventories  are stated at lower of cost or  market,  on a
first in first out basis.  The Company reviews  inventory on a regular basis for
excess  and slow  moving  inventory.  The  review  is based  on an  analysis  of
inventory on hand, prior sales, and expected net realizable value through future
sales.  The  analysis  includes  a review  of  inventory  quantities  on hand at
period-end in relation to  year-to-date  sales and  projections for sales in the
foreseeable  future.  The  Company  considers  quantities  on hand in  excess of
estimated future sales to be at risk for market  impairment.  The net realizable
value, or market value,  is determined  based on the estimate of sales prices of
such inventory through  off-price or discount store channels.  The likelihood of
any material inventory  write-down is dependent  primarily on the expectation of
future  consumer  demand  for the  Company's  product.  A  misinterpretation  or
misunderstanding  of future  consumer  demand  for the  Company's  product,  the
economy,  or other  failure to estimate  correctly,  could  result in  inventory
valuation  changes,  either favorably or unfavorably,  compared to the valuation
determined to be appropriate as of the balance sheet date.

Valuation of intangible  assets.  SFAS No. 142, which was adopted by the Company
on January 1, 2002, requires that goodwill and intangible assets with indefinite
lives no longer be  amortized,  but  rather be tested  for  impairment  at least
annually.  This  pronouncement  also requires that intangible assets with finite
lives be  amortized  over their  respective  lives to their  estimated  residual
values,  and  reviewed  for  impairment  in  accordance  with SFAS No.  144.  In
accordance with SFAS No. 144,  long-lived assets,  such as property,  equipment,
leasehold  improvements and goodwill  subject to amortization,  are reviewed for
impairment annually or whenever events or changes in circumstances indicate that
the carrying amount of an asset may not be recoverable. Recoverability of assets
to be held and used is measured by a  comparison  of the  carrying  amount of an
asset to the estimated  undiscounted  future cash flows expected to be generated
by the asset.  If the carrying  amount of an asset exceeds its estimated  future
cash  flows,  an  impairment  charge is  recognized  by the  amount by which the
carrying amount of the asset exceeds the fair value of the asset.

Litigation  reserves.  Estimated amounts for litigation claims that are probable
and can be  reasonably  estimated are recorded as  liabilities  in the Company's
consolidated  balance  sheet.  The  likelihood  of a  material  change  in these
estimated  reserves  would be  dependent on new claims as they may arise and the
favorable  or  unfavorable  events of a  particular  litigation.  As  additional
information  becomes available,  management will assess the potential  liability
related to the pending litigation and revise their estimates.  Such revisions in
management's  estimates of the contingent  liability could materially impact the
Company's results of operation and financial position.

All costs incurred to bring  finished  products to the warehouse are included in
the  cost  of  sales  line  item  of the  Company's  Consolidated  Statement  of
Operations.  These  include  purchase  commissions,  letter of credit fees,  FOB
costs,  sample  expenses,  custom  duty,  inbound  freight,  labels and  product
packaging. All warehouse and distribution costs are included in the operating

                                                                              15


expenses line item of the Company's  Consolidated  Statement of Operations.  The
Company  classifies all shipping costs to customers as operating  expenses.  The
Company's gross margins may not be comparable to other companies in the industry
because  some  companies  may  include  warehouse  and  distribution  costs as a
component of cost of sales,  while other  companies  report on the same basis as
the Company and include them in operating expenses.

OTHER CONSIDERATIONS

Fashion  Industry  Risks.  The success of the Company will depend in significant
part upon its ability to anticipate and respond to product and fashion trends as
well as to anticipate,  gauge and react to changing consumer demands in a timely
manner. There can be no assurance that the Company's products will correspond to
the changes in taste and demand or that the Company will be able to successfully
market products that respond to such trends. If the Company misjudges the market
for its products,  it may be faced with significant  excess inventories for some
products and missed  opportunities  with others.  In addition,  misjudgments  in
merchandise  selection  could  adversely  affect  the  Company's  image with its
customers  resulting  in lower  sales  and  increased  markdown  allowances  for
customers which could have a material adverse effect on the Company's  business,
financial condition and results of operations.

The industry in which the Company operates is cyclical,  with purchases  tending
to decline during recessionary  periods when disposable income is low. Purchases
of  contemporary  shoes and  accessories  tend to  decline  during  recessionary
periods and also may decline at other times. While the Company has fared well in
recent years in a difficult retail  environment,  there can be no assurance that
the Company will be able to return to its historical  rate of growth in revenues
and earnings, or remain profitable in the future. A recession in the national or
regional economies or uncertainties  regarding future economic prospects,  among
other things, could affect  consumer-spending habits and have a material adverse
effect on the Company's business, financial condition and results of operations.

In recent years,  the retail  industry has experienced  consolidation  and other
ownership changes. In the future,  retailers in the United States and in foreign
markets may consolidate,  undergo restructurings or reorganizations,  or realign
their affiliations,  any of which could decrease the number of stores that carry
the Company's products or increase the ownership concentration within the retail
industry.  While  such  changes in the  retail  industry  to date have not had a
material adverse effect on the Company's business or financial condition,  there
can be no assurance as to the future effect of any such changes.

Inventory Management.  The fashion-oriented nature of the Company's products and
the rapid  changes in customer  preferences  leave the Company  vulnerable to an
increased risk of inventory obsolescence.  Thus, the Company's ability to manage
its inventories  properly is an important  factor in its  operations.  Inventory
shortages can adversely affect the timing of shipments to customers and diminish
sales and brand  loyalty.  Conversely,  excess  inventories  can result in lower
gross  margins  due to the  excessive  discounts  and  markdowns  that  might be
necessary  to  reduce  inventory  levels.   The  inability  of  the  Company  to
effectively  manage its inventory  would have a material  adverse  effect on the
Company's business, financial condition and results of operations.

Dependence  Upon  Customers and Risks Related to Extending  Credit to Customers.
The Company's  customers consist  principally of department stores and specialty
stores,  including shoe  boutiques.  Certain of the Company's  department  store
customers,  including  some under  common  ownership,  account  for  significant
portions of the Company's wholesale business.

The Company  generally  enters into a number of purchase order  commitments with
its  customers  for each of its  lines  every  season  and does not  enter  into
long-term  agreements  with any of its  customers.  Therefore,  a decision  by a
significant   customer  of  the  Company,   whether   motivated  by  competitive
conditions,  financial  difficulties  or  otherwise,  to decrease  the amount of
merchandise  purchased  from the  Company,  or to  change  its  manner  of doing
business,  could  have a  material  adverse  effect on the  Company's  business,
financial  condition and results of  operations.  The Company sells its products
primarily to retail stores across the United States and extends  credit based on
an  evaluation  of  each  customer's   financial   condition,   usually  without
collateral. While various retailers,  including some of the Company's customers,
have  experienced  financial  difficulties in the past few years which increased
the risk of extending credit to such retailers,  the Company's losses due to bad
debts have been limited.  Pursuant to the Factoring  Agreement  between  Capital
Factors  and the  Company,  Capital  Factors  currently  assumes the credit risk
related to approximately 95% of the Company's accounts receivables. However,

                                                                              16

financial difficulties of a customer could cause the Company to curtail business
with such customer or require the Company to assume more credit risk relating to
such customer's account receivable.

Impact of Foreign Manufacturers.  Substantial portions of the Company's products
are currently  sourced  outside the United States  through  arrangements  with a
number  of  foreign  manufacturers  in  four  different  countries.  During  the
three-month  period ended March 31,  2005,  approximately  92% of the  Company's
products were purchased from sources  outside the United States,  primarily from
China and Brazil.

Risks  inherent in foreign  operations  include work  stoppages,  transportation
delays and interruptions,  changes in social,  political and economic conditions
which could result in the  disruption  of trade from the  countries in which the
Company's  manufacturers  or suppliers  are located.  Other risks  include,  the
imposition  of additional  regulations  relating to imports,  the  imposition of
additional duties, taxes and other charges on imports,  significant fluctuations
of the value of the dollar against  foreign  currencies,  or restrictions on the
transfer  of funds,  any of which  could have a material  adverse  effect on the
Company's business,  financial condition and results of operations.  The Company
does not believe that any such economic or political  condition will  materially
affect the Company's ability to purchase products,  since a variety of materials
and alternative sources are available.  The Company cannot be certain,  however,
that it will be able to identify  such  alternative  sources  without  delay (if
ever) or  without  greater  cost to the  Company.  The  Company's  inability  to
identify and secure alternative sources of supply in this situation would have a
material  adverse  effect on the  Company's  business,  financial  condition and
results of operations.

The  Company's  imported  products  are also  subject to United  States  customs
duties.  The United States and the countries in which the Company's products are
produced or sold,  from time to time,  impose new quotas,  duties,  tariffs,  or
other  restrictions,  or may adversely adjust  prevailing  quota, duty or tariff
levels,  any of which  could have a  material  adverse  effect on the  Company's
business, financial condition and results of operations.

Possible Adverse Impact of Unaffiliated  Manufacturers' Inability to Manufacture
in a Timely Manner, Meet Quality Standards or to Use Acceptable Labor Practices.
As is common in the footwear industry, the Company contracts for the manufacture
of  a  majority  of  its  products  to  its   specifications   through   foreign
manufacturers.  The Company does not own or operate any manufacturing facilities
and is therefore dependent upon independent third parties for the manufacture of
all  of  its  products.   The  Company's   products  are   manufactured  to  its
specifications by both domestic and international  manufacturers.  The inability
of a manufacturer to ship orders of the Company's products in a timely manner or
to meet the  Company's  quality  standards  could  cause the Company to miss the
delivery date requirements of its customers for those items,  which could result
in  cancellation  of orders,  refusal to accept  deliveries  or a  reduction  in
purchase  prices,  any of which  could  have a  material  adverse  effect on the
Company's business, financial condition and results of operations.

Although the Company  enters into a number of purchase  order  commitments  each
season  specifying  a time frame for  delivery,  method of  payment,  design and
quality specifications and other standard industry provisions,  the Company does
not have long-term  contracts with any  manufacturer.  As a consequence,  any of
these  manufacturing  relationships  may be terminated,  by either party, at any
time.  Although the Company believes that other facilities are available for the
manufacture  of the  Company's  products,  both within and outside of the United
States, there can be no assurance that such facilities would be available to the
Company  on an  immediate  basis,  if at all,  or that the costs  charged to the
Company by such manufacturers will not be greater than those presently paid.

The Company  requires its licensing  partners and independent  manufacturers  to
operate in compliance with applicable  laws and  regulations.  While the Company
promotes ethical business practices and the Company's staff periodically  visits
and monitors the operations of its independent  manufacturers,  the Company does
not control such manufacturers or their labor practices.  The violation of labor
or other laws by an  independent  manufacturer  of the  Company or by one of the
Company's licensing partners, or the divergence of an independent manufacturer's
or licensing  partner's labor practices from those generally accepted as ethical
in the United  States,  could have a material  adverse  effect on the  Company's
business, financial condition and results of operations.

Intense  Industry   Competition.   The  fashion  footwear   industry  is  highly
competitive  and barriers to entry are low. The  Company's  competitors  include
specialty  companies as well as companies with  diversified  product lines.  The
recent market growth in the sales of  fashionable  footwear has  encouraged  the
entry  of many  new  competitors  and  increased  competition  from  established
companies. Most of these competitors, including Diesel, Kenneth Cole, Nine West,
DKNY,  Skechers,  Nike and Guess, may have  significantly  greater financial and
other  resources than the Company and there can be no assurance that the Company
will be able to compete  successfully  with other  fashion  footwear  companies.
Increased competition could result in pricing pressures, increased marketing

                                                                              17


expenditures  and loss of market share, and could have a material adverse effect
on the Company's business,  financial  condition and results of operations.  The
Company  believes  effective  advertising  and marketing,  branding of the Steve
Madden name,  fashionable styling, high quality and value are the most important
competitive  factors  and  plans to  continually  employ  these  elements  as it
develops its products.  The  Company's  inability to  effectively  advertise and
market  its  products  could  have a material  adverse  effect on the  Company's
business, financial condition and results of operations.

Expansion  of Retail  Business.  The  Company's  continued  growth  depends to a
significant degree on further developing the Steve Madden(R),  Stevies,  Steven,
Steve Madden Mens, l.e.i.(R) , Unionbay(R) and Candie's(R) brands,  creating new
product  categories  and  businesses  and  operating  Company-owned  stores on a
profitable basis. During the first quarter of 2005, the Company opened three (3)
Steve Madden  retail stores and has plans to open  approximately  nine to twelve
(9-12)  additional stores during the remainder of 2005. The Company's recent and
planned  expansion  includes the opening of stores in new geographic  markets as
well as strengthening  existing markets. New markets have in the past presented,
and will continue to present,  competitive and merchandising challenges that are
different from those faced by the Company in its existing markets.  There can be
no assurance  that the Company  will be able to open new stores,  and if opened,
that such new stores  will be able to  achieve  sales and  profitability  levels
consistent with  management's  expectations.  The Company's  retail expansion is
dependent on a number of factors,  including the Company's ability to locate and
obtain  favorable store sites,  the  performance of the Company's  wholesale and
retail  operations,  and the ability of the Company to manage such expansion and
hire and  train  personnel.  Past  comparable  store  sales  results  may not be
indicative of future  results,  and there can be no assurance that the Company's
comparable store sales results can be maintained or will increase in the future.
In addition, there can be no assurance that the Company's strategies to increase
other  sources  of  revenue,  which  may  include  expansion  of  its  licensing
activities,   will  be  successful  or  that  the  Company's  overall  sales  or
profitability  will  increase  or not be  adversely  affected as a result of the
implementation of such retail strategies.

The Company's  operations  have  expanded and will continue to place  additional
demands on the Company's managerial,  operational and administrative  resources.
The Company has recently invested significant  resources in, among other things,
its  management  information  systems  and hiring and  training  new  personnel.
However,  in order to manage currently  anticipated levels of future demand, the
Company  may be  required  to,  among  other  things,  expand  its  distribution
facilities,  establish  relationships  with new  manufacturers  to  produce  its
products,  and  continue  to expand and improve its  financial,  management  and
operating  systems.  There can be no assurance  that the Company will be able to
manage  future growth  effectively  and a failure to do so could have a material
adverse  effect on the Company's  business,  financial  condition and results of
operations.

Seasonal and Quarterly Fluctuations. The Company's results may fluctuate quarter
to quarter as a result of the timing of holidays,  weather, the timing of larger
shipments of footwear,  market  acceptance of the Company's  products,  the mix,
pricing  and  presentation  of the  products  offered  and sold,  the hiring and
training of additional personnel,  inventory write downs, the cost of materials,
the product mix between  wholesale and licensing  businesses,  the incurrence of
other operating costs and factors beyond the Company's control,  such as general
economic conditions and actions of competitors. In addition, the Company expects
that its  sales and  operating  results  may be  significantly  impacted  by the
opening of new retail stores and the introduction of new products.  Accordingly,
the results of operations in any quarter will not  necessarily  be indicative of
the results that may be achieved for a full fiscal year or any future quarter.

Trademark and Service Mark Protection.  The Company believes that its trademarks
and service marks and other proprietary  rights are important to its success and
its competitive position. Accordingly, the Company devotes substantial resources
to the  establishment  and  protection of its  trademarks on a worldwide  basis.
Nevertheless, there can be no assurance that the actions taken by the Company to
establish  and  protect  its  trademarks  and other  proprietary  rights will be
adequate to prevent  imitation  of its  products by others or to prevent  others
from  seeking to block  sales of the  Company's  products on the basis that they
violate the trademarks and proprietary rights of others.  Moreover, no assurance
can be given that others will not assert rights in, or ownership of,  trademarks
and other proprietary  rights of the Company or that the Company will be able to
successfully  resolve such conflicts.  In addition,  the laws of certain foreign
countries may not protect  proprietary  rights to the same extent as do the laws
of the United  States.  The failure of the Company to establish and then protect
such  proprietary  rights from  unlawful and improper  utilization  could have a
material  adverse  effect on the  Company's  business,  financial  condition and
results of operations.

Foreign  Currency  Fluctuations.  The Company makes  approximately  ninety-eight
percent (98%) of its purchases in U.S.  dollars.  However,  the Company  sources
substantially all of its products overseas and, as such, the cost of these

                                                                              18


products  may be  affected by changes in the value of the  relevant  currencies.
Changes in currency  exchange rates may also affect the relative prices at which
the Company  and foreign  competitors  sell their  products in the same  market.
There can be no assurance  that foreign  currency  fluctuations  will not have a
material  adverse  effect on the  Company's  business,  financial  condition and
results of operations.

Outstanding  Options.  As of May 5,  2005  there  were  outstanding  options  to
purchase an aggregate of approximately 2,012,003 shares of Common Stock. Holders
of such options are likely to exercise them when, in all likelihood,  the market
price of the Company's stock is significantly  higher than the exercise price of
the options.  Further, while options are outstanding,  they may adversely affect
the terms on which the Company could obtain additional capital, if required.

Economic  and  Political  Risks.  The present  economic  condition in the United
States and concern about uncertainties could significantly reduce the disposable
income  available to the Company's  customers for the purchase of it's products.
In addition,  current unstable political conditions,  including the potential or
actual  conflicts in Iraq,  North Korea or  elsewhere,  or the  continuation  or
escalation of terrorism, could have an adverse effect on the Company's business,
financial condition and results of operations.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company does not engage in the trading of market risk sensitive  instruments
in the normal  course of business.  Financing  arrangements  for the Company are
subject to variable  interest  rates based on the prime rate. An analysis of the
Company's credit  agreement with Capital  Factors,  Inc. can be found in Note C,
"Due From  Factor" to the  Consolidated  Financial  Statements  included  in the
Company's  Annual  Report on Form 10-K for the fiscal  year ended  December  31,
2004.  On  December  31,  2004 and  December  31,  2003,  there  were no  direct
borrowings outstanding under the credit agreement.

As of March 31,  2005,  the Company had  investments  in  marketable  securities
valued  at   $47,936,000   which  consist   principally  of  federal  and  state
obligations,  corporate bonds that have various maturities through December 2009
and marketable equity  securities.  The debt investments are subject to interest
rate risk and will  decrease in value if market  interest  rates  increase.  The
Company  currently  has the ability to hold these  investments  until  maturity.
Should there be a  significant  increase in interest  rates,  the value of these
investments would be negatively  affected unless they were held to maturity.  In
addition,  any further  decline in interest  rates  would  reduce the  Company's
interest income.

ITEM 4.  CONTROLS AND PROCEDURES

As  required  by Rule  13a-15(b)  of the  Securities  Exchange  Act of 1934 (the
"Exchange  Act"),  the  Company's  management,  including  the  Company's  Chief
Executive Officer and Chief Financial  Officer,  has evaluated the effectiveness
of its  disclosure  controls and  procedures as of the end of the fiscal quarter
covered by this quarterly report. Based on that evaluation,  the Chief Executive
Officer and Chief Financial Officer have concluded that the Company's disclosure
controls and procedures  (as defined in Rule  13a-15(e)  under the Exchange Act)
were  effective as of the end of the fiscal  quarter  covered by this  quarterly
report.  As required by Rule  13a-15(d)  under the Exchange  Act, the  Company's
management,  including the Company's Chief Executive Officer and Chief Financial
Officer,  has evaluated the Company's internal controls over financial reporting
to determine  whether any changes  occurred  during the quarter  covered by this
quarterly  report that have  materially  affected,  or are reasonably  likely to
materially  affect,  the Company's  internal  control over financial  reporting.
Based on that  evaluation,  there has been no such  change  during  the  quarter
covered by this report.

                                                                              19


Part II.  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

Certain legal proceedings in which the Company is involved are discussed in Note
J to the  consolidated  financial  statements  included in the Company's  Annual
Report on Form 10-K for the year ended December 31, 2004; Part I, Item 3, of the
Company's  Annual Report on Form 10-K for the year ended  December 31, 2004. The
following discussion is limited to recent developments concerning certain of the
Company's legal proceedings and should be read in conjunction with those earlier
Reports. Unless otherwise indicated,  all proceedings discussed in those earlier
Reports remain outstanding.

Indictment:

On June 20,  2000,  Steven  Madden,  the  Company's  former  Chairman  and Chief
Executive  Officer,  was indicted in the United States  District  Courts for the
Southern District and Eastern District of New York. The indictments alleged that
Mr.  Madden  engaged in securities  fraud and money  laundering  activities.  In
addition, the Securities and Exchange Commission filed a complaint in the United
States  District  Court for the Eastern  District of New York  alleging that Mr.
Madden  violated  Section  17(a) of the  Securities  Exchange  Act of  1934,  as
amended.  On May 21, 2001,  Steven Madden entered into a plea agreement with the
U.S. Attorney's Office,  pursuant to which he pled guilty to four of the federal
charges filed against him. In addition, Mr. Madden reached a separate settlement
agreement with the Securities and Exchange Commission  regarding the allegations
contained in its complaint.  As a result,  Mr. Madden  resigned as the Company's
Chief  Executive  Officer and as a member of the  Company's  Board of  Directors
effective July 1, 2001. Mr. Madden agreed to serve as the Company's Creative and
Design  Chief,  a  non-executive  position.  On April 4,  2002,  Mr.  Madden was
sentenced in the United States  District Court for the Southern  District of New
York to  forty-one  (41)  months'  imprisonment  in  connection  with two of the
federal charges to which he pled guilty.

On May 3, 2002, Mr. Madden was sentenced in the United States District Court for
the Eastern  District of New York to  forty-one  (41)  months'  imprisonment  in
connection with the remaining two charges to which he pled guilty. The sentences
ran  concurrently.  Under  the  settlement  agreement  with the  Securities  and
Exchange Commission, Mr. Madden agreed to not serve as an officer or director of
a  publicly  traded  company  for 7  years.  Neither  the  indictments  nor  the
Securities  and  Exchange  Commission  complaint  allege any  wrongdoing  by the
Company or its other  officers  and  directors.  Mr.  Madden  began  serving his
sentence in September of 2002.  On April 14, 2005,  Mr. Madden was released from
federal  prison and has  returned  to work at the  Company as its  Creative  and
Design Chief, a non-executive position.

In December 2001, the Company  purchased a loss mitigation policy to cover costs
arising out of lawsuits  related to the June 2000 federal  indictment  of Steven
Madden described above. The policy covers the Company's  anticipated damages and
legal costs in connection  with such  lawsuits.  The Company is obligated to pay
for damages and costs in excess of the policy limits. The cost of the policy was
$6.9  million.  On June 1, 2004,  the  aforementioned  lawsuits were settled for
damages and costs that were below the policy limits.

Other Actions:

On or about December 20, 2004, an action was filed in the United States District
Court for the Central District of California against the Company by Global Brand
Marketing,   Inc.  (GBMI)  for  patent  infringement,   captioned  Global  Brand
Marketing, Inc. v. Steven Madden, Ltd., Case No. CV 04-10339 (RJK-AJW (RZx)). In
the action,  GBMI claims  infringement  of a design patent in connection  with a
shoe sold by the Company  referred to as the  "Ronan."  The parties  settled the
matter on or about  April 5, 2005 and a dismissal  was filed on April 27,  2005.
Steven  Madden,  Ltd. will be selling off its  remaining  inventory of the Ronan
shoe over the next few months.  The settlement did not have a material effect on
the Company's financial position.

The  Company  has been named as a  defendant  in certain  other  lawsuits in the
normal course of business.  In the opinion of management,  after consulting with
legal counsel, the liabilities,  if any, resulting from these matters should not
have a  material  effect on the  Company's  financial  position  or  results  of
operations.  It is the policy of  management  to disclose the amount or range of
reasonably possible losses in excess of recorded amounts.

                                                                              20


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

The following  table  provides  information as of March 31, 2005 with respect to
the shares of common stock  repurchased  by the Company during the first quarter
of fiscal 2005:



   ------------------------------------------------------------------------------------------

   Period           Total        Average      Total Number of       Maximum Dollar Amount
                    Number of    Price Paid   Shares Purchased as   of Shares that May Yet Be
                    Shares       per Share    Part of Publicly      Purchased Under the Plans
                    Purchased                 Announced Plans or    or Programs (1)
                                              Programs (1)
   ------------------------------------------------------------------------------------------
                                                               
   1/1/05 -           70,000       $18.83             70,000               $ 8,981,428
   1/31/05
   ------------------------------------------------------------------------------------------

   2/1/05 -          107,460        18.59            107,460               $31,983,393
   2/28/05
   ------------------------------------------------------------------------------------------

   3/1/05 -          131,197        16.60            131,197               $29,805,626
   3/31/05
   ------------------------------------------------------------------------------------------

   Total             308,657        17.80            308,657               $29,805,626
   ------------------------------------------------------------------------------------------


(1)      The Company's share  repurchase  program,  which became effective as of
         January 1, 2004, provides for share repurchases in the aggregate amount
         of  $20  million  and  has  no  set  expiration  or  termination  date.
         Subsequently,  on February  28,  2005,  the Board of  Directors  of the
         Company  authorized  and directed that the Company  repurchase up to an
         additional $25 million of its  outstanding  common stock at such prices
         and times as are determined to be in the best interest of the Company.

ITEM 6. EXHIBITS

         (10.1) Employment Agreement with Robert Schmertz dated March 11, 2005.

         (10.2) Employment Agreement with Andrew Shames dated March 8, 2004.

         (10.3)  Commission  Agreement  between the Company and Hev Sales,  Inc.
dated March 8, 2004.

         (10.4) Employment  Agreement between the Company,  Adesso Madden,  Inc.
and Joseph Masella and T.J.M. Sales Corporation dated May 7, 2002.

         (10.5)  Amendment  No. 1 to Employment  Agreement  between the Company,
Adesso  Madden,  Inc.  and Joseph  Masella and T.J.M.  Sales  Corporation  dated
September 2, 2002.

         (10.6)  Amendment  No. 2 to Employment  Agreement  between the Company,
Adesso  Madden,  Inc.  and Joseph  Masella and T.J.M.  Sales  Corporation  dated
September 27, 2002.

         (31.1) Certification of Chief Executive Officer pursuant to Rule 13a-14
or 15d-14 of the Securities Exchange Act of 1934, as adopted pursuant to section
302 of the Sarbanes-Oxley Act of 2002.

         (31.2) Certification of Chief Financial Officer pursuant to Rule 13a-14
or 15d-14 of the Securities Exchange Act of 1934, as adopted pursuant to section
302 of the Sarbanes-Oxley Act of 2002.

         (32.1)  Certification of 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.

                                                                              21


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused this report on Form 10-Q to be signed on its behalf
by the undersigned thereunto duly authorized.



DATE:  May 10, 2005



                                            STEVEN MADDEN, LTD.

                                            /s/ JAMIESON A. KARSON
                                            ------------------------------------
                                            Jamieson A. Karson
                                            Chairman and Chief Executive Officer


                                            /s/ ARVIND DHARIA
                                            ------------------------------------
                                            Arvind Dharia
                                            Chief Financial Officer

                                                                              22


       Exhibit No          Description
       ----------          -----------

       10.1                Employment Agreement with Robert Schmertz dated March
                           11, 2005.

       10.2                Employment  Agreement  with Andrew Shames dated March
                           8, 2005.

       10.3                Commission  Agreement  between  the  Company  and Hev
                           Sales, Inc. dated March 8, 2004.

       10.4                Employment  Agreement  between  the  Company,  Adesso
                           Madden,  Inc.  and Joseph  Masella  and T.J.M.  Sales
                           Corporation dated May 7, 2002.

       10.5                Amendment No. 1 to Employment  Agreement  between the
                           Company,  Adesso Madden,  Inc. and Joseph Masella and
                           T.J.M. Sales Corporation dated September 2, 2002.

       10.6                Amendment No. 2 to Employment  Agreement  between the
                           Company,  Adesso Madden,  Inc. and Joseph Masella and
                           T.J.M. Sales Corporation dated September 27, 2002.

       31.1                Certification of Chief Executive  Officer pursuant to
                           Rule 13a-14 or 15d-14 of the Securities  Exchange Act
                           of 1934,  as adopted  pursuant  to section 302 of the
                           Sarbanes-Oxley Act of 2002.

       31.2                Certification of Chief Financial  Officer pursuant to
                           Rule 13a-14 or 15d-14 of the Securities  Exchange Act
                           of 1934,  as adopted  pursuant  to section 302 of the
                           Sarbanes-Oxley Act of 2002.

       32.1                Certification of 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.