KATY NEWS
                              ---------------------
                              FOR IMMEDIATE RELEASE

                              KATY INDUSTRIES, INC.
                       REPORTS 2005 FIRST QUARTER RESULTS

MIDDLEBURY,  CT - April  29,  2005 - Katy  Industries,  Inc.  (NYSE:  KT)  today
reported a net loss in the first quarter of 2005 of ($2.6) million  [($0.32) per
share],  versus  net income of $0.7  million  [$0.09  per  share],  in the first
quarter of 2004, as adjusted to exclude restructuring and other non-recurring or
unusual  items,   which  are  discussed   below.   Including   these  items  and
payment-in-kind  dividends on convertible  preferred stock,  Katy reported a net
loss attributable to common  stockholders of ($4.6) million [($0.59) per share],
in the  first  quarter  of  2005,  versus  a net  loss  attributable  to  common
stockholders of ($5.2) million [($0.67) per share],  in the same period of 2004.
The  operating  loss,  as  adjusted  to  exclude  all  restructuring  and  other
non-recurring  or unusual items, was ($2.8) million [(3.0%) of net sales] in the
first quarter of 2005, compared to operating income, as adjusted of $1.9 million
[1.9% of net sales] in the same period in 2004. Net income (loss),  as adjusted,
and operating income (loss), as adjusted,  are non-GAAP  financial  measures and
are further discussed below.

During the first quarter of 2005,  Katy reported  severance,  restructuring  and
related  charges  of ($0.4)  million.  During the first  quarter  of 2004,  Katy
reported  restructuring  and  other  non-recurring  or  unusual  items of ($2.3)
million pre-tax  [($0.30) per share],  including  severance,  restructuring  and
related costs of ($1.9) million and costs  associated with a proposed  financing
which Katy chose not to pursue of ($0.4) million. Also, during the first quarter
of 2004,  Katy recorded the impact of  payment-in-kind  dividends  earned on its
convertible   preferred   stock  of  ($3.5)   million   [($0.44)   per   share].
Payment-in-kind dividends on convertible preferred stock ended in December 2004.
Details  regarding  these  items are  provided in the  "Reconciliations  of GAAP
Results to Results  Excluding  Certain  Unusual Items"  accompanying  this press
release.

Financial  highlights  for the first  quarter of 2005,  as  compared to the same
period in the prior year, included:

      o     Net sales in the first quarter of 2005 were $95.5 million, down $4.4
            million  compared to the same period in 2004 primarily due to weaker
            sales  in  the  Maintenance  Products  Group,  partially  offset  by
            stronger  sales  in the  Electrical  Products  Group.  Overall,  the
            decrease of 4% resulted  from lower  volumes of 11% offset by higher
            pricing of 6% and favorable currency translation of 1%.

      o     Gross margins were 10.0% in the first quarter of 2005,  versus 16.6%
            in the first quarter of 2004.  Margins were  negatively  impacted by
            higher raw material costs, a significant  portion of which could not
            be passed on through  price  increases  (mostly  in the  Maintenance
            Products  Group);  low  manufacturing  throughput  at  our  plastics
            molding  facilities in the U.S. and the U.K. as we reduced inventory
            levels and adjusted our  production  levels to react to the decision
            to exit certain  unprofitable  lines of Consumer Plastics  business;
            and higher  operating  costs in our  Abrasives  business unit due to
            manufacturing   inefficiencies   resulting   from  i)  the   delayed
            consolidation  of the  Abrasives  facilities  and  ii) a fire at our
            Wrens,  Georgia  facility early in the fourth quarter of 2004. These
            items  were  only  partially  offset  by  the  favorable  impact  of
            restructuring and cost containment.



      o     Selling, general and administrative expenses were $2.4 million lower
            than the first  quarter of 2004.  These costs  represented  12.9% of
            sales in the first  quarter of 2005, a decrease  from 14.8% of sales
            for the same period of 2004.  This decline was primarily due to cost
            containment in Electrical Products Group.

      o     Debt  at  March   31,   2005  was  $56.8   million   [47%  of  total
            capitalization],  versus $51.8 million [34% of total capitalization]
            at March 31, 2004. The increase in the ratio to total capitalization
            was principally due to lower  stockholders  equity which resulted in
            part from the  impairment of  long-lived  assets of $30.8 million in
            the fourth quarter of 2004.  Cash on hand at March 31, 2005 was $7.1
            million, versus $4.0 million at March 31, 2004.

      o     Katy generated free cash flow of $0.6 million during the three month
            period ended March 31, 2005 versus  $18.1  million of free cash flow
            used  during  the three  month  period  ended  March 31,  2004.  The
            improvement  in free  cash  flow  was  primarily  attributable  to a
            reduction  of  inventory  in the  first  quarter  of 2005  versus an
            inventory build in the first quarter of 2004.

            Katy expects these liquidity trends to generally continue throughout
            2005 as inventory is being  reduced  (except for seasonal  builds in
            the  Electrical  Products  Group in the second and third  quarters),
            other  elements  of working  capital  are being  managed and capital
            expenditures  are  expected to be lower in 2005.  Free cash flow,  a
            non-GAAP financial measure, is discussed further below.

      o     Katy was in  compliance  with the amended  covenants  in the Bank of
            America  Credit  Agreement  at March 31,  2005 and  expects to be in
            compliance for the balance of 2005.

      o     Katy expects to substantially  complete its restructuring program in
            2005. The remaining  severance,  restructuring and related costs for
            these  initiatives  (mostly  related  to  the  consolidation  of our
            abrasives  facilities)  are  expected  to be in the  range  of  $1.0
            million to $2.0 million.

"Raw  material  costs appear to be  stabilizing  which should allow us, over the
next several  quarters,  to strengthen  our margins as our price  increases take
effect.  We are also exiting some  unprofitable  lines in our Consumer  Plastics
business and will  downsize the  structure  of this  business,"  said C. Michael
Jacobi,  Katy's  President and Chief  Executive  Officer.  "We will continue our
efforts to improve  cash flow  through  the  management  of working  capital and
limiting  strategic  investments  to  projects  that  produce  growth or improve
productivity," added Mr. Jacobi.

Non-GAAP Financial Measures

To provide  transparency  about measures of Katy's financial  performance  which
management  considers  most  relevant,  we  supplement  the  reporting of Katy's
consolidated  financial  information under GAAP with certain non-GAAP  financial
measures,  including  income  (loss) from  continuing  operations,  as adjusted;
operating  income (loss),  as adjusted;  and free cash flow.  Details  regarding
these measures and reconciliations of these non-GAAP measures to comparable GAAP
measures  are  provided  in the  "Reconciliations  of GAAP  Results  to  Results
Excluding  Certain  Unusual Items" and  "Statements of Cash Flows"  accompanying
this press release.  These measures  should not be considered in isolation or as
an alternative to measures determined in accordance with GAAP. Katy believes the
presentation  of these  measures  is  nonetheless  useful to  investors  for the
following reasons:

Net Income (Loss),  as adjusted and Operating  Income (Loss),  as adjusted.  Net
income  (loss),  as  adjusted,   is  Katy's  net  income  (loss)  that  excludes
restructuring  and other  non-recurring  and



unusual items.  Operating  income (loss),  as adjusted,  is the Katy's operating
income (loss) that excludes  restructuring  and other  non-recurring and unusual
items.  Katy believes that its  presentation  of these measures  provides useful
information to management and investors regarding certain financial and business
trends relating to its results of operations.

Free Cash Flow.  Free cash flow is defined by Katy as cash flow from  operations
less capital  expenditures and cash dividends paid. Katy believes that free cash
flow is useful to management  and investors in measuring  cash generated that is
available  for  repayment  of debt  obligations,  investment  in growth  through
acquisitions, new business development and stock repurchases.

This  press  release  may  contain  various  forward-looking   statements.   The
forward-looking  statements  are based on the beliefs of Katy's  management,  as
well as  assumptions  made by,  and  information  currently  available  to,  the
company's management.  Additionally, the forward-looking statements are based on
Katy's  current  expectations  and  projections  about future  events and trends
affecting  the  financial   condition  of  its  business.   The  forward-looking
statements are subject to risks and uncertainties, detailed from time to time in
Katy's  filings with the SEC,  that may lead to results  that differ  materially
from those expressed in any forward-looking  statement made by the company or on
its behalf. Katy undertakes no obligation to revise or update such statements to
reflect current events or circumstances  after the date hereof or to reflect the
occurrence of unanticipated events.

Katy Industries,  Inc. is a diversified  corporation with interests primarily in
Maintenance Products and Electrical Products.

Company contact:

Katy Industries, Inc.
Amir Rosenthal
(203) 598-0397



KATY INDUSTRIES, INC. SUMMARY OF OPERATIONS - UNAUDITED
(In thousands, except per share data)



                                                                                 Three Months Ended March 31,
                                                                                -----------------------------
                                                                                   2005               2004
                                                                                -----------       -----------
                                                                                            
Net sales                                                                       $    95,513       $    99,895
Cost of goods sold                                                                   85,990            83,265
                                                                                -----------       -----------
       Gross profit                                                                   9,523            16,630
Selling, general and administrative expenses                                         12,354            14,748
Severance, restructuring and related charges                                            373             1,898
                                                                                -----------       -----------
       Operating loss                                                                (3,204)              (16)
Interest expense                                                                     (1,264)             (800)
Other, net                                                                              (48)             (375)
                                                                                -----------       -----------
       Loss before provision for income taxes                                        (4,516)           (1,191)
Provision for income taxes                                                              132               590
                                                                                -----------       -----------
       Net loss                                                                      (4,648)           (1,781)
Payment-in-kind (PIK) dividends on convertible preferred stock                           --            (3,462)
                                                                                -----------       -----------
       Net loss attributable to common stockholders                             $    (4,648)      $    (5,243)
                                                                                ===========       ===========

Loss per share of common stock - basic and diluted:

Net loss                                                                        $     (0.59)      $     (0.23)
PIK dividends on convertible preferred stock                                             --             (0.44)
                                                                                -----------       -----------
       Net loss attributable to common stockholders                             $     (0.59)      $     (0.67)
                                                                                ===========       ===========

Weighted average common shares outstanding - basic and diluted                        7,945             7,881
                                                                                ===========       ===========

Other Information:

Working capital                                                                 $    12,811       $    24,181
                                                                                ===========       ===========
Working capital, exclusive of deferred tax assets and liabilities and debt
       classified as current                                                    $    54,335       $    58,792
                                                                                ===========       ===========
Long-term debt, including current maturities                                    $    56,789       $    51,754
                                                                                ===========       ===========
Stockholders' equity                                                            $    63,538       $   100,957
                                                                                ===========       ===========
Capital expenditures                                                            $     1,403       $     2,415
                                                                                ===========       ===========




KATY INDUSTRIES, INC. RECONCILIATIONS OF GAAP RESULTS
TO RESULTS EXCLUDING CERTAIN UNUSUAL ITEMS - UNAUDITED
(In thousands, except percentages and per share data)



                                                                              Three Months Ended March 31,
                                                                              ----------------------------
                                                                                 2005              2004
                                                                              ----------        ----------
                                                                                          
Reconciliation of loss from continuing operations to income (loss)
      from continuing operations, as adjusted:
Net loss                                                                      $   (4,648)       $   (1,781)
Unusual items:
      Severance, restructuring and related charges                                   373             1,898
      Costs associated with abandoned financing (included in other, net)              --               435
Adjustment to reflect a more normalized effective tax rate excluding
      unusual items                                                                1,706               156
                                                                              ----------        ----------
Net income (loss), as adjusted                                                $   (2,569)       $      708
                                                                              ==========        ==========

(Loss) income from continuing operations, as adjusted per share:
Loss from continuing operations per share                                     $    (0.59)       $    (0.23)
Unusual items per share                                                             0.05              0.30
Adjustment to reflect a more normalized effective tax rate excluding
      unusual items per share                                                       0.22              0.02
                                                                              ----------        ----------
Net (loss) income, as adjusted per share                                      $    (0.32)       $     0.09
                                                                              ==========        ==========

Weighted average shares outstanding - basic and diluted                            7,945             7,881
                                                                              ==========        ==========

Operating (loss) income, as adjusted:

Operating loss                                                                $   (3,204)       $      (16)
      Severance, restructuring and related charges                                   373             1,898
                                                                              ----------        ----------
Operating (loss) income, as adjusted:                                         $   (2,831)       $    1,882
                                                                              ==========        ==========
Operating (loss) income, as adjusted, as a % of sales                              -3.0%               1.9%
                                                                              ==========        ==========




KATY INDUSTRIES, INC. SEGMENT INFORMATION - UNAUDITED
(In thousands)

                                                  Three Months Ended March 31,
                                                -------------------------------
                                                    2005               2004
                                                ------------       ------------
Net sales:
         Maintenance Products Group             $     61,473       $     70,490
         Electrical Products Group                    34,040             29,405
                                                ------------       ------------
                                                $     95,513       $     99,895
                                                ============       ============

Operating (loss) income, as adjusted:
         Maintenance Products Group             $     (4,078)      $      2,406
         Electrical Products Group                     2,913              2,037
         Unallocated corporate expense                (1,666)            (2,561)
                                                ------------       ------------
                                                $     (2,831)      $      1,882
                                                ============       ============



KATY INDUSTRIES, INC. BALANCE SHEETS - UNAUDITED
(In thousands)



Assets                                              March 31,        December 31,        March 31,
Current assets:                                       2005               2004               2004
                                                   -----------       ------------      -----------
                                                                              
       Cash and cash equivalents                   $     7,099       $     8,525       $     3,996
       Accounts receivable, net                         50,288            66,689            59,517
       Inventories, net                                 61,900            65,674            66,865
       Other current assets                              5,287             4,233             4,216
                                                   -----------       -----------       -----------
Total current assets                                   124,574           145,121           134,594
                                                   -----------       -----------       -----------

Other assets:
       Goodwill                                          2,239             2,239            10,215
       Intangibles, net                                  7,352             7,428            22,040
       Other                                             9,581             9,946             9,615
                                                   -----------       -----------       -----------
Total other assets                                      19,172            19,613            41,870
                                                   -----------       -----------       -----------

Property and equipment                                 148,724           148,259           148,694
Less: accumulated depreciation                         (90,763)          (88,529)          (80,680)
                                                   -----------       -----------       -----------
Property and equipment, net                             57,961            59,730            68,014
                                                   -----------       -----------       -----------

Total assets                                       $   201,707       $   224,464       $   244,478
                                                   ===========       ===========       ===========


Liabilities and stockholders' equity
Current liabilities:
       Accounts payable                            $    27,070       $    39,079       $    31,267
       Accrued expenses                                 42,190            45,208            44,535
       Current maturities of long-term debt              2,857             2,857             1,848
       Revolving credit agreement                       39,646            40,166            32,763
                                                   -----------       -----------       -----------
Total current liabilities                              111,763           127,310           110,413

Revolving credit agreement                                  --                --            17,143
Long-term debt, less current maturities                 14,286            15,714                --
Other liabilities                                       12,120            12,855            15,965
                                                   -----------       -----------       -----------
Total liabilities                                      138,169           155,879           143,521
                                                   -----------       -----------       -----------

Stockholders' equity
       Convertible preferred stock                     108,256           108,256            96,969
       Common stock                                      9,822             9,822             9,822
       Additional paid-in capital                       25,111            25,111            36,979
       Accumulated other comprehensive income            4,165             4,564             2,833
       Accumulated deficit                             (61,906)          (57,258)          (22,918)
       Treasury stock                                  (21,910)          (21,910)          (22,728)
                                                   -----------       -----------       -----------
Total stockholders' equity                              63,538            68,585           100,957
                                                   -----------       -----------       -----------

Total liabilities and stockholders' equity         $   201,707       $   224,464       $   244,478
                                                   ===========       ===========       ===========




KATY INDUSTRIES, INC. STATEMENTS OF CASH FLOWS - UNAUDITED
(In thousands)



                                                                   Three Months Ended March 31,
                                                                  -------------------------------
                                                                       2005              2004
                                                                  ------------       ------------
Cash flows from operating activities:
                                                                               
    Net loss                                                      $     (4,648)      $     (1,781)
    Depreciation and amortization                                        2,847              3,802
    Amortization of debt issuance costs                                    276                264
                                                                  ------------       ------------
                                                                        (1,525)             2,285
                                                                  ------------       ------------
    Changes in operating assets and liabilities:
      Accounts receivable                                               16,164              5,956
      Inventories                                                        3,627            (13,188)
      Other assets                                                        (756)            (2,514)
      Accounts payable                                                 (11,839)            (6,243)
      Accrued expenses                                                  (2,964)            (1,923)
      Other, net                                                          (738)               (91)
                                                                  ------------       ------------
                                                                         3,494            (18,003)
                                                                  ------------       ------------
                                                                  ------------       ------------
    Net cash provided by (used in) operating activities                  1,969            (15,718)
                                                                  ------------       ------------

Cash flows from investing activities:
    Capital expenditures                                                (1,403)            (2,415)
    Collections of note receivable from sale of subsidiary                  71                 --
    Proceeds from sale of assets                                            --              3,673
                                                                  ------------       ------------
    Net cash (used in) provided by investing activities                 (1,332)             1,258
                                                                  ------------       ------------

Cash flows from financing activities:
    Net (repayments) borrowings on revolving loans                        (466)            13,906
    Repayments of term loans                                            (1,429)            (1,815)
    Direct costs associated with debt facilities                          (138)              (209)
                                                                  ------------       ------------
    Net cash (used in) provided by financing activities                 (2,033)            11,882
                                                                  ------------       ------------

Effect of exchange rate changes on cash and cash equivalents               (30)              (174)
                                                                  ------------       ------------
Net decrease in cash and cash equivalents                               (1,426)            (2,752)
Cash and cash equivalents, beginning of period                           8,525              6,748
                                                                  ------------       ------------
Cash and cash equivalents, end of period                          $      7,099       $      3,996
                                                                  ============       ============

Reconciliation of free cash flow to GAAP Results:

    Net cash provided by (used in) operating activities           $      1,969       $    (15,718)
    Capital expenditures                                                (1,403)            (2,415)
                                                                  ------------       ------------
    Free cash flow                                                $        566       $    (18,133)
                                                                  ============            =======