FORM 10-Q

               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C. 20549

           QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
             OF THE SECURITIES EXCHANGE ACT OF 1934

For Quarter Ended May 31, 2005

Commission File Number 1-31643

                        CCA INDUSTRIES, INC.
     (Exact Name of Registrant as Specified in its Charter)


           Delaware                                  04-2795439
(State or other jurisdiction of                      (I.R.S. Employer
Incorporation or organization)                       Identification Number)


200 Murray Hill Parkway
East Rutherford, NJ                                  07073
(Address of principal executive offices)             (Zip Code)


                          (201) 330-1400
       Registrant's telephone number, including area code


     Indicate by check mark whether the Registrant:  (1) has
filed all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding 12
months (or for such shorter period that the Registrant was re
quired to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.  Yes   X       No


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

Common Stock, $.01 Par Value - 6,225,051 shares of as May 31, 2005

  Class A Common Stock, $.01 Par Value -  967,702 shares as of
                          May 31, 2005










             CCA INDUSTRIES, INC. AND SUBSIDIARIES

                             INDEX

                                                          Page
                                                         Number

PART I FINANCIAL INFORMATION:

Item1.    Financial Statements:

  Consolidated Balance Sheets as of
    May 31, 2005 and November 30, 2004                      1-2

  Consolidated Statements of Income
    for the three months and six months
    ended May 31, 2005 and 2004                              3

  Consolidated Statements of Comprehensive Income
    for the three months and six months
    ended May 31, 2005 and 2004                              4

  Consolidated Statements of Cash Flows for
   the six months ended May 31, 2005 and 2004               5

  Notes to Consolidated Financial Statements                6-18

Item 2.   Management Discussion and Analysis of
          Results of Operations and Financial
          Condition                                         19-21
Item 3.   Quantitative and Qualitative Disclosures about
          Market Risk                                        21
Item 4.   Controls and Procedures                            21

PART II OTHER INFORMATION                                   22-23

Item 1.   Legal Proceedings
Item 4.   Submission of Matters to a Vote of Security
          Holders
Item 5.   Other Information
Item 6.   Exhibits and Reports on Form 8-K

SIGNATURES                                                   24


             CCA INDUSTRIES, INC. AND SUBSIDIARIES

                  CONSOLIDATED BALANCE SHEETS


                          A S S E T S



                                          May 31,     November 30,
                                           2005           2004
                                        (Unaudited)

                                                
Current Assets
 Cash and cash equivalents              $  4,425,334   $  3,142,230
 Short-term investments and marketable
   securities                              2,887,706      1,952,738
 Accounts receivable, net of allowances
   of $1,041,756 and $517,634,
   respectively                            8,644,210      8,677,984
 Inventories                               8,018,532      6,048,000
 Prepaid expenses and sundry receivables     522,955        695,653
 Deferred income taxes                       759,160        650,938
 Prepaid income taxes and refunds due        241,214        418,651
 Deferred advertising                      2,855,175           -

   Total Current Assets                   28,354,286     21,586,194

Property and Equipment, net of
  accumulated depreciation and
  amortization                               545,132        569,745

Intangible Assets, net of accumulated
  amortization                               558,545        511,029

Other Assets
  Marketable securities                    8,648,161      8,852,198
  Deferred taxes                              49,620          -
  Other                                       48,463         37,411

   Total Other Assets                      8,746,244      8,889,609

   Total Assets                          $38,204,207    $31,556,577




See Notes Consolidated to Financial Statements.




                              -1-



             CCA INDUSTRIES, INC. AND SUBSIDIARIES

                  CONSOLIDATED BALANCE SHEETS


              LIABILITIES AND SHAREHOLDERS' EQUITY



                                                    May 31,    November 30,
                                                     2005          2004
                                                  (Unaudited)
                                                       
Current Liabilities
  Accounts payable and accrued liabilities       $11,540,879 $  6,982,835
  Income tax payable                                    -          59,888
  Dividends payable                                1,151,121      483,426
  Subordinated debentures                            497,656      497,656

    Total Current Liabilities                     13,189,656    8,023,805


Deferred Income Taxes                                   -          10,725

Shareholders' Equity
  Preferred stock, $1.00 par; authorized
    20,000,000 shares; none issued
  Common stock, $.01 par; authorized
    15,000,000 shares; 6,225,051 and
    6,066,800 shares issued, respectively             62,251       61,535
  Class A common stock, $.01 par; authorized
    5,000,000 shares; 967,702 and 977,394 shares
    issued, respectively                               9,677        9,774
  Additional paid-in capital                       5,093,175    5,094,660
  Retained earnings                               20,129,963   18,734,693
  Unrealized (losses) on marketable
   securities                                   (    280,515) (   228,944)
                                                  25,014,551   23,671,718
  Less:  Treasury Stock, 86,703 shares, at cost         -     (   149,671)

   Total Shareholders' Equity                     25,014,551   23,522,047

   Total Liabilities and Shareholders' Equity    $38,204,207  $31,556,577



See Notes to Consolidated Financial Statements.

                              -2-



              CCA INDUSTRIES, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF INCOME

                           (UNAUDITED)

                                    Three Months Ended              Six Months Ended
                                          May 31,                         May 31,
                                    2005            2004            2005            2004
                                                                   
Revenues
  Sales of health and beauty
    aid products - Net          $18,492,442     $18,143,645     $33,180,678     $31,073,110
  Other income                      123,611         195,602         249,563         353,625

                                 18,616,053      18,339,247      33,430,241      31,426,735
Costs and Expenses
  Costs of sales                  6,202,605       5,852,863      11,647,964      10,702,110
  Selling, general and
    administrative expenses       5,734,735       4,495,581      10,128,231       8,299,734
  Advertising, cooperative
    and promotions                3,654,748       3,063,590       6,753,188       5,887,896
  Research and development          169,271         206,626         400,799         440,472
  Provision for doubtful
    accounts                        178,736          65,245         292,717          74,705
  Interest expense                    7,465           8,906          14,936          16,829

                                 15,947,560      13,692,811      29,237,835      25,421,746

  Income before Provision for
     Income Taxes                 2,668,493       4,646,436       4,192,406       6,004,989

Provision for Income Taxes          917,838       1,848,233       1,496,921       2,370,644

  Net Income                    $ 1,750,655     $ 2,798,203     $ 2,695,485     $ 3,634,345

Earnings per Share:
  Basic                                $.25            $.38            $.38            $.50
  Diluted                              $.24            $.36            $.37            $.47

Cash Dividends Declared per
  Share                                $.00            $.00            $.16            $.14




See Notes to Consolidated Financial Statements.



                               -3-



               CCA INDUSTRIES, INC. AND SUBSIDIARIES

         CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                           (UNAUDITED)
                                             Three Months Ended              Six Months Ended
                                                  May 31,                          May 31,
                                            2005            2004           2005            2004

                                                                           
Net Income                              $1,750,655      $2,798,203      $2,695,485      $3,634,345

Other Comprehensive Income
  Unrealized holding (losses)
  on investments                        (   26,604)     (  440,603)     (   51,571)     (  281,878)

(Benefit) for Income Taxes              (    9,150)     (  175,260)     (   18,413)     (  111,280)

Other Comprehensive (Loss) - Net        (   17,454)     (  265,343)     (   33,158)     (  170,598)

Comprehensive Income                    $1,733,201      $2,532,860      $2,662,327      $3,463,747


Earnings Per Share:
  Basic                                       $.24            $.35            $.37            $.47
  Diluted                                     $.24            $.33            $.36            $.45






See Notes to Consolidated Financial Statements.













                               -4-




              CCA INDUSTRIES, INC. AND SUBSIDIARIES

               CONSOLIDATED STATEMENT OF CASH FLOWS

                           (UNAUDITED)



                                                       Six Months Ended
                                                     May 31,      May 31,
                                                     2005            2004

                                                         
Cash Flows from Operating Activities:
  Net income                                      $2,695,485    $3,634,345
  Adjustments to reconcile net income
    to net cash provided by operating activities:
      Depreciation and amortization                  189,286       165,406
      Loss on sale of marketable securities
        and repurchase of debentures                       -        12,285
      (Increase) decrease in deferred
         income taxes                           (    168,567)      127,477
      Decrease (increase) in accounts
        receivable                                    33,774   ( 3,024,942)
      (Increase) in inventory                   (  1,970,532)  (   589,387)
      Decrease in prepaid expenses and
        miscellaneous receivables                    172,699        16,250
      (Increase) in deferred advertising        (  2,855,175)  ( 5,292,716)
      (Increase) decrease in other assets       (     11,052)        1,250
      Increase in accounts payable
        and accrued liabilities                    4,558,044     4,827,402
      Decrease in prepaid income taxes               177,437       236,620
      (Decrease) increase in taxes payable      (     59,888)      601,696

    Net Cash Provided by Operating Activities      2,761,511       715,686

Cash Flows from Investing Activities:
    Acquisition of property, plant and
       equipment                                (    138,224)  (    75,985)
    Acquisition of intangible assets            (     73,965)  (       754)
    Purchase of marketable securities           (  1,354,318)  ( 2,502,801)
    Proceeds from sale and maturity of
       investments                                   571,814     2,240,441

    Net Cash (Used in) Investing Activities     (    994,693)  (   339,099)

Cash Flows from Financing Activities:
    Dividends paid                              (    483,715)  (   379,117)

Net Increase (Decrease) in Cash                    1,283,103   (     2,530)

Cash and Cash Equivalents at Beginning
  of Period                                        3,142,231     1,206,787

Cash and Cash Equivalents at End
  of Period                                       $4,425,334    $1,204,257

Supplemental Disclosures of Cash Flow
  Information:
    Cash paid during the period for:
        Interest                                $     14,936    $   16,829
        Income taxes                               1,549,435     1,374,450

Supplemental Disclosures of Non-Cash Transactions:
  Dividends declared and accrued                  $1,151,411    $1,028,028
  Cancellation of treasury stock
      Common stock                                       867             0
      Retained earnings                              148,804             0


See Notes to Consolidated Financial Statements.



                               -5-





              CCA INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           (UNAUDITED)

NOTE 1 -BASIS OF PRESENTATION

        The accompanying unaudited condensed consolidated
        financial statements have been prepared in accordance
        with generally accepted accounting principles for interim
        financial information and with the instructions to Form
        10-Q and Article 10 of Regulation S-X.  Accordingly, they
        do not include all of the information and footnotes
        required by generally accepted accounting principles for
        complete financial statements.  In the opinion of
        management, all adjustments (consisting of normal
        recurring accruals) considered necessary for a fair
        presentation have been included.  Operating results for
        the six-month period ended May 31, 2005 are not
        necessarily indicative of the results that may be
        expected for the year ended November 30, 2005.  For
        further information, refer to the consolidated financial
        statements and footnotes thereto included in the
        Company's annual report on Form 10-K for the year ended
        November 30, 2004.  The accompanying unaudited condensed
        consolidated financial statements, in the opinion of
        management, include all adjustments necessary for a fair
        presentation.  All such adjustments are of a normal
        reoccurring nature.

NOTE 2 -ORGANIZATION AND DESCRIPTION OF BUSINESS

        CCA Industries, Inc. ("CCA") was incorporated in the
        State of Delaware on March 25, 1983.

        CCA manufactures and distributes health and beauty aid
        products.

        CCA has several wholly-owned subsidiaries, CCA Cosmetics,
        Inc., CCA Labs, Inc., Berdell, Inc., Nutra Care
        Corporation, CCA Online Industries, Inc., and CCA
        Industries Canada (2003) Inc., all of which are currently
        inactive.

NOTE 3 -SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Principles of Consolidation:

        The consolidated financial statements include the
        accounts of CCA and its wholly-owned subsidiaries
        (collectively the "Company").










                               -6-

              CCA INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           (UNAUDITED)



NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

        Use of Estimates:

        The consolidated financial statements include the use of
        estimates, which management believes are reasonable.  The
        process of preparing financial statements in conformity
        with generally accepted accounting principles requires
        the use of estimates and assumptions regarding certain
        types of assets, liabilities, revenues, and expenses.
        Such estimates primarily relate to unsettled transactions
        and events as of the date of the financial statements.
        Accordingly, upon settlement, actual results may differ
        from estimated amounts.

        Short-Term Investments and Marketable Securities:

        Short-term investments and marketable securities consist
        of corporate and government bonds and equity securities.
        The Company has classified its investments as Available-
        for-Sale securities.  Accordingly, such investments are
        reported at fair market value, with the resultant
        unrealized gains and losses reported as a separate
        component of shareholders' equity.

        Statements of Cash Flows Disclosure:

        For purposes of the statement of cash flows, the Company
        considers all highly liquid instruments purchased with an
        original maturity of less than three months to be cash
        equivalents.

        Inventories:

        Inventories are stated at the lower of cost (first-in,
        first-out) or market.

        Product returns are recorded in inventory when they are
        received at the lower of their original cost or market,
        as appropriate.  Obsolete inventory is written off and
        its value is removed from inventory at the time its
        obsolescence is determined.











                               -7-


              CCA INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           (UNAUDITED)

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

        Property and Equipment and Depreciation and Amortization

        Property and equipment are stated at cost.  The Company
        charges to expense repairs and maintenance items, while
        major improvements and betterments are capitalized.  When
        the Company sells or otherwise disposes of property and
        equipment items, the cost and related accumulated
        depreciation are removed from the respective accounts and
        any gain or loss is included in earnings.

        Depreciation and amortization are provided on the
        straight-line method over the following estimated useful
        lives or lease terms of the assets:

         Machinery and equipment        5-7 Years
         Furniture and fixtures         3-10 Years
         Tools, dies and masters        3 Years
         Transportation equipment       5 Years
         Leasehold improvements         Remaining life of the
         lease                          (ranging from 1-9 years)

         Intangible Assets:

         Intangible assets are stated at cost.  Patents and
         trademarks are amortized on the straight-line method over
         a period of 15-17 years.  Such intangible assets are
         reviewed for potential impairment whenever events or
         circumstances indicate that carrying amounts may not be
         recoverable.

         Financial Instruments:

         The carrying value of assets and liabilities considered
         financial instruments approximate their respective fair
         value.

         Income Taxes:

         Income tax expense includes federal and state taxes
         currently payable and deferred taxes arising from
         temporary differences between income for financial
         reporting and income tax purposes.

         Tax Credits:

         Tax credits, when present, are accounted for using the
         flow-through method as a reduction of income taxes in the
         years utilized.







                               -8-

              CCA INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           (UNAUDITED)

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

        Earnings Per Common Share:

        Basic earnings per share is calculated using the average
        weighted number of shares of common stock outstanding
        during the year.  Diluted earnings per share is computed
        on the basis of the weighted average number of common
        shares outstanding plus the effect of outstanding stock
        options using the "treasury stock method" and convertible
        debentures using the "if-converted" method.  Common stock
        equivalents consist of stock options.

        Revenue Recognition:

        The Company recognizes sales upon shipment of
        merchandise.  Net sales are comprised of gross sales less
        expected returns, trade discounts, customer allowances
        and various sales incentives.  Although no legal right of
        return exists between the customer and the Company, it is
        an industry-wide practice to accept returns from
        customers.  The Company, therefore, records a reserve for
        returns equal to its gross profit on its historical
        percentage of returns on its last five months sales.

        Accounts Receivable:

        Accounts receivable consist of trade receivables recorded
        at original invoice amount, less an estimated allowance
        for uncollectible accounts.  Trade credit is generally
        extended on a short-term basis; thus trade receivables do
        not bear interest, although a finance charge may be
        applied to receivables that are past due.  Trade
        receivables are periodically evaluated for collectibility
        based on past credit history with customers and their
        current financial condition.  Changes in the estimated
        collectibility of trade receivables are recorded in the
        results of operations for the period in which the
        estimate is revised.  Trade receivables that are deemed
        uncollectible are offset against the allowance for
        uncollectible accounts.  The Company generally does not
        require collateral for trade receivables.

        Accounts receivable are presented net of an allowance for
        doubtful accounts of $208,193 and $111,572 as of May 31,
        2005 and November 30, 2004, respectively.

        Shipping and Handling Costs:

        The Company presents shipping and handling costs as part
        of selling, general and administrative expense and not as
        part of cost of sales.  Freight costs were $1,924,679 and
        $1,291,784 for the six months ended May 31, 2005 and
        2004, respectively.

        Comprehensive Income:

        The Company adopted SFAS #130, Comprehensive Income,
        which considers the Company's financial performance in
        that it includes all changes in equity during the period
        from transactions and events from non-owner sources.


        Reclassifications:

        Certain prior year amounts have been reclassified to
        conform to the fiscal 2005 presentation.








                                -9-




               CCA INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           (UNAUDITED)

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         Recent Accounting Pronouncements:

         In December 2003, the Financial Accounting Standards
         Board ("FASB" ) issued Interpretation No. 46R,
         "Consolidation of Variable Interest Entities" ("FIN
         46R"), which supercedes Interpretation No. 46,
         "Consolidation of Variable Interest Entities" issued in
         January 2003.  FIN 46R requires a company to consolidate
         a variable interest entity ("VIE"), as defined, when the
         company will absorb a majority of the VIE's expected
         losses, receives a majority of the VIE's expected
         residual returns or both.  FIN 46R also requires
         consolidation of existing, non-controlled affiliates if
         the VIE in unable to finance its operations without
         investor support, or where the other investors do not
         have exposure to the significant risks and rewards of
         ownership.  FIN 46R applies immediately to a VIE created
         or acquired after January 31, 2003.  For a VIE created
         before February 1, 2003, FIN 46R applies in the first
         fiscal year or interim period beginning after March 15,
         2004, our third fiscal quarter beginning June 1, 2004.
         Application of FIN 46R is also required in financial
         statements that have interests in structures that are
         commonly referred to as special-purpose entities for
         periods after December 15, 2003.  The adoption of FIN 46R
         did not have an impact on our financial position, results
         of operations or cash flows.

         In November 2004, the FASB issued Statement of Financial
         Accounting Standards ("SFAS") No. 151, "Inventory Costs"
         ("SFAS 151").  SFAS 151 amends the guidance in Accounting
         Research Bulletin No. 43, Chapter 4, "Inventory Pricing",
         to clarify that abnormal amounts of idle facility
         expense, freight, handling costs and wasted materials
         (spoilage) should be recognized as current-period charges
         and required the allocation of fixed production overheads
         to inventory based on normal capacity of the production
         facilities.  This statement is effective for inventory
         costs incurred during fiscal years beginning after June
         15, 2005.  The adoption of SFAS 151 is not expected to
         have an impact on our financial position, results of
         operations or cash flows.

         In November 2004, the Emerging Issues Task Force ("EITF")
         reached a consensus on Issue No. 03-13, "Applying the
         Conditions in Paragraph 42 of FASB Statement  No. 144,
         "Accounting for the Impairment or Disposal of Long-Lived
         Assets" in Determining Whether to Report Discontinued
         Operations" (EITF 03-13").  Under the consensus, the
         approach for assessing whether cash flows of the
         component have been eliminated from the ongoing
         operations of the entity focuses on whether continuing
         cash flows are direct or indirect cash flows.  Cash flows
         of the component would not be eliminated if the
         continuing cash flows to the entity are considered direct
         cash flows.  The consensus should be applied to a
         component of an enterprise that is either disposed of or
         classified as held for sale in fiscal period beginning
         after December 15, 2004.  The adoption of EITF 03-13 is
         not expected to have an impact on our financial position,
         results of operations or cash flows.

         In December 2004, the FASB issued SFAS No. 123 (revised
         2004), "Share-Based Payment" ("SFAS 123R"), which is a
         revision of SFAS No. 123, "Accounting for Stock-Based
         Compensation".  SFAS 123R supercedes APB Opinion No. 25,
         "Accounting for Stock Issued to Employees" and amends
         SFAS No. 95, "Statement of Cash Flows".  SFAS 123R
         focuses primarily on accounting for transactions in which
         an entity obtains employee services in share-based
         payment transactions and requires all share-based
         payments to employees, including grants of employee stock
         options, to be recognized in the income statement based
         on their fair values.  Accordingly, the adoption of SFAS
         123R's fair value method will have a significant impact
         on our results of operations, although it will have no
         impact on our overall financial position.  The impact of
         the adoption of SFAS 123R  cannot be predicted at this
         time because it will depend on the levels of share-based
         payments granted in the future.  SFAS 123R also requires
         the benefits of tax deductions in excess of recognized
         compensation costs to be reported as a financing cash
         flow, rather than as


                               -10-

               CCA INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           (UNAUDITED)

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         Recent Accounting Pronouncements (Continued):

         an operating cash flow as required under current
         literature.  This requirement would reduce net operating
         cash flows and increase net financing cash flows in
         periods after adoption.  While we cannot estimate what
         those amounts will be in the future (because they depend
         on, among other things, the issuance of future options
         and when they would be exercised), the amount of
         operating cash flows recognized in prior periods for such
         excess tax deductions were not material to our
         consolidated financial position or results of operations.
         This statement is effective for our interim periods
         beginning after June 15, 2005.

         In December 2004, the FASB issued SFAS 153, "Exchanges of
         Nonmonetary Assets" ("SFAS 153").  SFAS 153 amends the
         guidance in APB Opinion No. 29, "Accounting for
         Nonmonetary Transactions" to eliminate certain exceptions
         to the principle that exchanges of nonmonetary assets be
         measured based on the fair value of the assets exchanged.
         SFAS 153 eliminates the exception for nonmonetary
         exchanges of similar productive assets and replaces it
         with a general exception for exchanges of nonmonetary
         assets that do not have commercial substance.  This
         statement is effective for nonmonetary asset exchanges in
         fiscal years beginning after June 15, 2005.  The adoption
         of SFAS 153 is not expected to have an impact on our
         financial position, results of operations or cash flows.

         The American jobs Creation Act of 2004 (the "AJCA") was
         enacted on October 22, 2004.  The AJCA repeals an export
         incentive, creates a new deduction for qualified domestic
         manufacturing activities and includes a special one-time
         deduction of 85% of certain earnings repatriated to the
         U.S.

         The FASB issued Staff Position FAS 109-1, "Application of
         FASB Statement No. 109, Accounting for Income Taxes, to
         the Tax Deduction on Qualified Production Activities
         Provided by the American Jobs Creation Act of 2004" ("FSP
         FAS 109-1") on December 21, 2004.  In accordance with FSP
         FAS 109-1, we will treat the deduction for qualified
         domestic manufacturing activities, which is effective
         upon issuance, as a reduction of the income tax provision
         in future years as realized.

         In December 2004, the FASB issued Staff Position 109-2
         "Accounting and Disclosure Guidance for the Foreign
         Earnings Repatriation Provision Within the American Jobs
         creation Act of 2004, "allowing companies additional time
         to evaluate the effect of the AJCA on plans for
         reinvestment or repatriation of foreign earnings.  We are
         in the process of evaluating the effects of the
         repatriation provision.

NOTE 4 - INVENTORIES

         The components of inventory consist of the following:

                           May 31,           November 30,
                             2005               2004

         Raw materials    $4,958,483         $3,764,473
         Finished goods    3,060,049          2,283,527
                          $8,018,532         $6,048,000

         At May 31, 2005 and November 30, 2004, the Company had a
         reserve for obsolescence of $628,000 and $871,488,
         respectively.




                               -11-

               CCA INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           (UNAUDITED)

NOTE 5 - PROPERTY AND EQUIPMENT

         The components of property and equipment consisted of the
         following:

                                           May 31,         November 30,
                                           2005               2004
         Machinery and equipment      $  116,700         $  115,104
         Furniture and equipment         771,860            708,184
         Transportation equipment         10,918             10,918
         Tools, dies, and masters        503,169            433,221
         Leasehold improvements          294,067            291,063
                                       1,696,714          1,558,490
         Less:  Accumulated depreciation
                  and amortization     1,151,582            988,745

         Property and Equipment - Net $  545,132         $  569,745

         Depreciation expense for the six months ended May 31,
         2005 and 2004 amounted to $162,837 and $143,197,
         respectively.

NOTE 6 - INTANGIBLE ASSETS

         Intangible assets consist of the following:

                                          May 31,      November 30,
                                           2005             2004

         Patents and trademarks          $860,396          $786,430
         Less:  Accumulated amortization  301,850           275,401
         Intangible Assets - Net         $558,546          $511,029

         Amortization expense for the six months ended May 31,
         2005 and 2004 amounted to $26,449 and $48,200,
         respectively.  Estimated amortization expense for each
         quarter of the ensuing five years through February 28,
         2009 is $12,000.

NOTE 7 - DEFERRED ADVERTISING

         In accordance with APB 28, Interim Financial Reporting,
         the Company expenses its advertising and related costs
         over the interim periods based on its total expected
         costs per its various advertising programs.  Consequently
         a deferral of $2,855,175 is accordingly reflected in the
         balance sheet for the interim period.  This deferral is
         the result of the Company's $10 million media budget and
         $6 million co-op budget for the year which contemplates
         lower spending in the 3rd and 4th quarter than in the
         first two quarters.









                               -12-


               CCA INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        (UNAUDITED)

NOTE 7 - DEFERRED ADVERTISING (Continued)

         The table below sets forth the calculation:
                                                         May 31 ,     May 31,
                                                          2005         2004
                                                    (In Millions) (In Millions)

         Media advertising budget for the fiscal year     $10.00        $9.00

         Pro-rata portion for six months                  $ 5.00        $4.50
         Media advertising spent                            6.32         8.72
         Accrual (deferral)                              ($ 1.32)      ($4.22)

         Anticipated co-op advertising commitments        $ 6.00        $5.50

         Pro-rata portion for six months                   $3.00        $2.75
         Co-op advertising spent                            4.53         3.82
         Accrual (deferral)                              ($ 1.53)      ($1.07)

 NOTE 8 -ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

         The following items which exceeded 5% of total current
         liabilities are included in accounts payable and accrued
         liabilities as of:

                                 May 31,         November 30,
                                   2005             2004
                             (In Thousands)   (In Thousands)

        a)Media advertising     $  2,053          $   *
        b)Coop advertising         2,372            932
        c)Accrued returns          1,346            980
        d)Accrued bonuses              *            470
                                  $5,771         $2,382
        * under 5%

        All other liabilities were for trade payables or
        individually did not exceed 5% of total current
        liabilities.

NOTE 9 -OTHER INCOME

        Other income consists of the following:

                                               May 31,
                                          2005         2004

        Interest and dividend income    $204,631     $261,315
        Royalty income                    44,766       60,380
        Miscellaneous                        166       31,930
                                        $249,563     $353,625





                               -13-



               CCA INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           (UNAUDITED)

NOTE 10 -  NOTES PAYABLE AND SUBORDINATED DEBENTURES

        The Company has an available line of credit of
        $10,000,000.  Interest is calculated at the Company's
        option, either on the outstanding balance at prime rate
        minus 1% or Libor plus 150 basis points.  The line of
        credit is unsecured and the Company must adhere to
        certain financial covenants pertaining to net worth and
        debt coverage.  The Company was not utilizing their
        available credit line at May 31, 2005 or November 30,
        2004.

        On August 1, 2000, the Company repurchased (pursuant to a
        tender offer) 278,328 shares of its outstanding common
        stock by issuing subordinated debentures equal to $2 per
        share, which accrue interest at 6% and are due to mature
        on August 1, 2005.  The interest is payable semi-
        annually.

NOTE 11 - COMMITMENTS AND CONTINGENCIES

        Litigation

        The only material legal proceedings sets forth the fact
        that there were originally 13 cases filed in which the
        Company was named along with other defendants as a result
        of their purchasing and ingesting our diet suppressant
        containing phenylpropanolamine (PPA), which the Company
        utilized as its active ingredient in its products prior
        to November 2000.  Eleven cases have been dismissed with
        prejudice.  These cases cannot be legally reinstated.
        The one case in Philadelphia in which one of the
        defendants filed for bankruptcy has been delayed.  The
        court is rendering a decision on our motion to dismiss.
        We agree with independent counsel that, as concluded
        under the decision in Seattle, unless a plaintiff
        ingested a product with PPA within three days of a
        stroke, there can be no causation to prove that a product
        caused the stroke.  We feel that the case should be
        dismissed inasmuch as plaintiff at the deposition deposed
        that she took our product months before the stroke.

        The remaining case in Louisiana is fully insured to the
        extent of $5,000,000.  After reviewing the plaintiff's
        medical records, it does not appear that there is ongoing
        significant medical problems that would cause a jury to
        render a substantial judgment. Counsel evidently in
        discussing the matter with Phoenix Insurance Company, has
        not made any substantial efforts to settle the case which
        we have been led to believe could be settled for under
        $250,000.

        We do not believe that any further litigations would be
        ensuing because the Statute of Limitations throughout the
        country provided that the case must be instituted within
        three to four years within the time frame in which a
        plaintiff had constructive notice of the product that
        proximately caused a stroke.  The FDA put out a news
        release nationally in October 2000. However, there can be
        no assurance that the current PPA litigation will not
        have a material adverse effect upon the Company's
        operations.

        Dividends

        CCA declared a dividend of $0.16 per share payable to all
        holders of the Company's common stock, $0.08 to
        shareholders of record on May 1, 2005 payable on June 1,
        2005 and $0.08 to shareholders of record on November 1,
        2005, payable on December 1, 2005.


                               -14-



               CCA INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                            (UNAUDITED)
NOTE 12 - PENSION PLANS

        The Company has adopted a 401(K) Profit Sharing Plan that
        covers union and non-union employees with over one year of
        service and attained age 21.  Employees may make salary reduction
        contributions up to twenty-five percent of compensation
        not to exceed the federal government limits.  The Company
        is not required to match any employee contributions but
        may make a voluntary Company contribution at the
        discretion of the Board of Directors.  No voluntary
        contributions were made by the company.

NOTE 13 -  SHORT-TERM INVESTMENTS AND MARKETABLE SECURITIES

        Short-term investments and marketable securities, which
        consist of stock and various corporate and government
        obligations, are stated at market value.  The Company has
        classified its investments as Available-for-Sale
        securities and considers as current assets those
        investments which will mature or are likely to be sold in
        the next fiscal year. The remaining investments are
        considered non-current assets.  The cost and market
        values of the investments at May 31, 2005 and November
        30, 2004 were as follows:


                                       May 31, 2005           November 30, 2004
                                                         
      Current:                      COST        MARKET        COST      MARKET
      Corporate
        Obligations              $ 2,299,445  $ 2,274,453 $ 1,475,000 $ 1,470,690
      Government
        obligations
        (including mortgage
          backed securities)         372,775      370,586     296,814     297,045
      Common stock                    51,649       57,048      51,649      52,656
      Mutual funds                   193,048      133,008     188,247     132,347
      Other equity
        investments                   58,420       52,611        -           -

          Total                    2,975,337    2,887,706   2,011,710   1,952,738
      Non-Current:
      Corporate obligations        5,364,330    5,223,393   5,546,097   5,446,625
      Government obli-
        gations                    2,751,870    2,706,624   2,751,228   2,689,721
       Preferred stock               624,845      617,844     624,845     615,852
      Other equity invest-
        ments                        100,000      100,000     100,000     100,000

          Total                    8,841,045    8,648,161   9,022,170   8,852,198

          Total                  $11,816,382  $11,535,867 $11,033,880 $10,804,936


                           -15-


               CCA INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 13 -SHORT-TERM INVESTMENTS AND MARKETABLE SECURITIES
         (CONTINUED)

        The market value at May 31, 2005 was $11,535,867 as
        compared to $10,804,936 at November 30, 2004.  The gross
        unrealized gains and losses were $9,694 and ($290,209) for
        May 31, 2005 and $4,227 and ($233,171) for November 30,
        2004.

NOTE 14-SUBSEQUENT EVENT

        The Company has entered into an exclusive consulting
        agreement with a firm to enhance the value of the Company
        for its shareholders. The enhancement encompasses the
        possible acquisition of new trademarks to add to the
        Company's product line, the  merging with another company,
        the selling out to another company or the possibility of
        merging and/or selling out to a financial group who may be
        interested in taking the Company private.

NOTE 15 -CHANGE IN ESTIMATE

        The Company is in discussions with the SEC regarding the best
        way to report our advertising expense during the interim
        periods.  While the outcome will have no effect at all on the
        Company's year end financial statements which have always, in
        accordance with GAAP, expensed all of the advertising costs
        expended during a fiscal year in the year they were incurred;
        the financial results of the individual quarters within each
        year will be affected.

        APB 28 Interim Financial Reporting states "Advertising costs
        may be deferred within a fiscal year if the benefits of an
        expenditure made clearly extend beyond the interim period in
        which the expenditure is made."

        This requires an estimate to be made by the company as to how
        much benefit of incurred advertising will be realized in
        subsequent quarters.  As stated in the previously filed 10Q's,
        over the past years the Company has reported its advertising
        expense consistently according to its interpretation of APB 28
        Interim Financial Reporting by expensing its annualized
        budgeted advertising expense equally over the four quarters.
        The Company feels that its budgeted advertising expense for any
        year affects its sales for the entire year regardless of when
        the advertisement actually runs.  The strategy adopted by the
        company to get the most value for its advertising dollars is to
        saturate the market during the first two quarters of each
        fiscal year so that an impression can be made on the consumer.
        The benefit of that advertising is then reflected in the brand
        recognition achieved, which carries over into the last two
        quarters of the year.  By the beginning of the next fiscal year
        the Company believes it must, once again, saturate the market
        to rekindle the interest in its products.  We do not believe
        that the advertising spent in a particular quarter relates
        solely to the sales in that quarter, especially since although
        the advertising might generate sales at the retailer, it
        doesn't affect the Company until the retailer reorders to
        replace the sold inventory. Depending on the retailer this
        could be weeks, months, or quarters later.


                                   -16-

               CCA INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 15 -CHANGE IN ESTIMATE (CONTINUED)

        The SEC believes that pursuant to APB 28 there is no clear
        benefit to the subsequent quarters of the advertising dollars
        spent in the current quarter and therefore has suggested that
        the Company revise its estimate of the benefit derived by
        subsequent quarters and expense its advertising during its
        interim periods as the costs are incurred.

        Had the Company reported its advertising expense according to
        the SEC's suggestion in the current and previous two years the
        Pro-forma Net income and diluted EPS would have been as follows:


        Year                Quarter       Quarter   Quarter    Quarter     End
                             (000)         (000)     (000)      (000)     (000)

        2005 - Proforma
        Revenues            $14,814       $18,616
        Advertising         $ 5,323       $ 4,285
        NI                 ($   435)      $ 1,337
        EPS                ($.06)         $ .18

        2004 - Proforma
        Revenues            $13,087       $18,339   $16,696   $13,395   $61,518
        Advertising         $ 6,547       $ 4,633   $   551   $ 1,387   $13,119
        NI                 ($ 1,462)      $ 1,902   $ 3,584   $ 1,772   $ 5,797
        EPS                ($ .20)        $ .25     $ .47     $ .24     $ .75

        2003 - Proforma
        Revenues            $12,515       $17,611   $12,853   $11,758   $54,737
        Advertising         $ 4,036       $ 3,893   $ 1,085   $ 1,314   $10,329
        NI                 ($   218)      $ 1,897   $ 2,052   $ 1,521   $ 5,252
        EPS                ($ .03)        $ .25     $ .28     $ .20     $ .68

        This reporting change would have had no effect
        on the year end financials whatsoever. It simply would have
        skewed the quarterly earnings to reflect significantly less
        earnings in the first two quarters when we typically spend the
        bulk of our advertising dollars and significantly more income
        in the third and fourth quarters when we reap the rewards of
        our advertising but significantly reduce our current spending.





                                  -17-


               CCA INDUSTRIES, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 15 -CHANGE IN ESTIMATE (CONTINUED)


        For comparison purposes, the historical numbers we did report
        are shown below:

        2005
        Revenues            $14,814       $18,616
        Advertising         $ 3,098       $ 3,655
        NI                  $   945       $ 1,751
        EPS                 $ .13         $ .24

        2004
        Revenues            $13,087       $18,339   $16,696   $13,395   $61,518
        Advertising         $ 2,824       $ 3,064   $ 3,932   $ 3,299   $13,119
        NI                  $   836       $ 2,798   $ 1,457   $   705   $ 5,797
        EPS                 $ .11         $ .36     $ .19     $ .09     $ .75

        2003
        Revenues            $12,515       $17,611   $12,853   $11,758   $54,737
        Advertising         $ 2,723       $ 2,634   $ 2,405   $ 2,568   $10,329
        NI                  $   574       $ 2,584   $ 1,287   $   807   $ 5,252
        EPS                 $ .08         $ .34     $ .17     $ .11     $ .68


        As shown the year end numbers are exactly the same, the change
        simply reallocates when our advertising dollars are expensed.

        If our final discussion with the SEC convinces us to change our
        method of estimating the benefits derived from our advertising
        dollars, we will restate the current quarter to reflect the
        change in estimate and will utilize the new method in all
        future filings. The affect of the restatement on the 2nd
        quarter 2005 financials will be to decrease the earnings from
        $1,751,000, $.24 EPS, to ($122,000), ($.02) EPS.  This is due
        to the fact that since this is a "change in an estimate",
        accounting guidelines require us to account for the entire
        effect in the most recent quarter rather than restate each of
        the prior quarters. Therefore, the entire effect of the current
        quarter deferral is reflected in the 2nd quarter earnings as
        opposed to being reflected in both the 1st and 2nd quarters as
        shown in the proforma table above.  As stated above, although
        the change makes our 2nd quarter earnings look significantly
        lower, its effects will be reversed in the third and fourth
        quarters when very little advertising is budgeted to be expended.
























                              -18-



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

   Except for historical information contained herein, this
"Management's Discussion and Analysis of Financial Condition and
Results of Operations" contains forward-looking statements.  These
statements involve known and unknown risks and uncertainties that
may cause actual results or outcomes to be materially different
from any future results, performances or achievements expressed or
implied by such forward-looking statements, and statements which
explicitly describe such issues.  Investors are urged to consider
any statement labeled with the terms "believes," "expects,"
"intends'" or "anticipates" to be uncertain and forward-looking.

   On March 3, 1986, the Company entered into a License Agreement
with Alleghany Pharmacal Corporation under the terms of which the
Company was granted the exclusive right to use the licensed
products and trademarks for the manufacture and distribution of the
products subject to the License Agreement. Under the terms of the
Alleghany Pharmacal License (see "Business-License Agreements"),
the royalty-rate for those Alleghany Pharmacal License products
previously 'charged' at 6% will be reduced to 1% now that the sum
of $9,000,000 in royalties has been paid thereunder.   In April
2003, the Company concluded payment of an aggregate of $9,000,000.
Therefore, all royalty payments were reduced to 1% on all future
orders.

   For the three-month period ending May 31, 2005, the company had
revenues of  $18,616,053 and net income of $1,750,655 after
provision for taxes of $917,838.  For the same quarter in 2004,
revenues of $18,339,247 and net income of $2,798,203 after a
provision for taxes of $1,848,233.  Earnings per share was $.24
(diluted) for the second quarter 2005 as compared to earnings $.36
(diluted) for the second quarter 2004.  In accordance with EITF 00-
14, the Company has accounted for certain sales incentives offered
to customers by charging them directly to sales as opposed to
advertising and promotional expenses.  Net sales for the second
quarter of 2005 were reduced by $812,330 and offset by an equal
reduction of trade promotional expenses, which were included in the
Company's advertising expense budget. In the same period of the
prior year, gross sales were reduced by $636,958 and trade
promotion was credited by that amount.  These accounting
adjustments under EIFT 00-14 do not affect net income.

   The Company's net sales increased from $18,143,645 for the
three-month period ending May 31, 2004 to $18,492,442 for the three-
month period ending May 31, 2005, showing an increase of sales of
$348,797.  Sales returns and allowances increased to 12.99% of
gross sales for the three-month period ending May 31, 2005 from
10.69% the same period last year.  Gross profit margins decreased
to 66.46% for three-month period ending May 31, 2005 compared to
67.74% for the same three-month period in the prior year.

   The Company's net sales increased from $31,073,110 for six
months ending May 31, 2004 to $33,180,678 for six months ending May
31, 2005, showing an increase of sales of $2,107,568.  Sales
returns and allowances decreased to 9.05% of gross sales this year
from 9.72% last year six months ending May 31, 2004.  Gross profit
margins decreased to 64.90% for the six months ending May 31, 2005
compared to 65.56% for the same period in the prior year.  The
Company's gross sales net of returns by category were:  Cosmetics
and Fragrances $3,892,553, 11.07%; Health and Beauty Aids
$21,146,590, 60.13%; and miscellaneous over-the-counter
$10,130,894, 28.81% for an aggregate total of $35,170,037.  The
Company makes every effort to control the cost of manufacturing and
has had no substantial cost increases.  Net income before taxes is
$4,192,406 as compared to $6,004,990 for the same quarter in 2004.
The 33.85% decrease in net income was a result of an increase
                               -19-



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

of media from 9M to 10M and higher freight out costs due
to fuel surcharges. In accordance with GAAP, the
Company reclassified certain advertising expenditures as a
reduction of sales rather than report them as advertising expenses.
The reclassification is the adoption by the Company of the EITF 00-
14 GAAP standard.  The reclassification reflects a reduction in
sales for the six months ending May 31, 2005, and 2004 by
$1,414,113 and $1,261,824.  The reclassification reduces the gross
profit margin but does not affect the net income.

   For the six-month period ending May 31, 2005, the Company had
revenues of $33,430,241 and net income of $2,695,485 after a
provision for taxes of $1,496,921.  For the same quarter in 2004,
revenues were $31,426,735 and net income of $3,634,345 after a
provision for taxes of $2,370,644.

   For the six month period ending May 31, 2005, advertising, cooperative
and promotional allowance expenses were $6,753,188 as compared to
$5,887,896 in same period in 2004, increasing $865,292.  A portion
of that was that commercial costs increased by $181,720 for the
shooting of many new commercials.  The balance was due to the
increased co-op advertising budget ($5.5M to $6.0M) and the media
advertising budget ($9.0M to $10.0M) over the prior year.

   Advertising expenditures were 20.4% of sales for the current year
vs. 18.9% last year.  The SG&A expenses increased $1,828,497 to
$10,128,231 from $8,299,734 in 2004.  The increase was due mainly
to those SG&A expenses which vary in relation to additional sales
volume.  Freight out, in particular, increased by $638,889 from
2004 to 2005.  That increase is due to three factors.  Those
factors are increased sales overall, the increase of oil prices
passed on to CCA, and immediate ship dates of our Denise Austin
Product line. To promote sales, CCA has offered IRC coupons in skus
which increased expenses $82,148.  Additionally, royalty expenses
have increased by $131,879 due to the new royalty licenses,
consulting and temporary help expense increased to $316,593 due to
the marketing of new products, as well.  Research and development
expenses decreased $39,673 from the six month period last year to
this year.

   Both media and co-op commitments have a material effect on the
Company's operations.  The Company attempts to anticipate its
advertising and promotional commitments as a percentage of gross
sales in order to control its effect on net income.  In accordance
with APB No. 28, Interim Financial Reporting, the Company expenses
its advertising and related costs over the interim periods based on
its total expected expenses for its various advertising programs.
The total advertising programs for the year are budgeted at $10
million for media and $6 million for co-op advertising up from $9
million for media and $5.5 million for the prior year.  The
Company's co-op budget for the period ending May 31, 2005 is
$3,000,000.  Research of prior year's show that the entire amount
of the budgeted co-op has never been fully utilized by the
Company's accounts as a result of merchandising changes and
cancelled promotions.  Reduction of $197,144 to co-op expense is
due to this reserve placed on co-op commitments.  The reduction is
based on an estimate of co-op commitments that will not be utilized
based on the historical facts.  Of the remaining $2,802,856,
$1,414,113 was offset against net sales in accordance with EITF 00-
14.    The remaining $1,388,743 was expensed for co-op for the
quarter and is reflected as part of the total advertising expense
of $6,753,188.  Since the actual co-op commitments for the quarter
were $4,730,273, a deferral of $1,525,414 for co-op advertising is
reflected on the balance sheet.  This deferral will be fully
expensed by year-end.  The deferral is primarily a result of the
Company's current $6,000,000 co-op advertising budget, which is
predicated on substantially lower spending in the third and fourth
quarters.  The Company expensed $4,986,786 for its media
advertising for the period ending May 31, 2005 and deferred
$1,329,761 based on actual spending of $6,329,761.  Please refer to
footnote 15 to the financial statements with regard to the possible
change of our method of estimating the advertising costs per quarter.

                               -20-



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

   For the period ended May 31, 2005, there was approximately
$683,225 of unclaimed co-op commitments from the prior years.  If
it becomes apparent that this co-op will not be utilized, the
unclaimed co-op will be offset against the expense during the rest
of the fiscal year.  This procedure is consistent with prior years'
methodology with regard to the unclaimed co-op expenses.

   The Company's financial position as at May 31, 2005 consists of
current assets of $28,354,286 and current liabilities of
$13,189,656, or a current ratio of 2.1:1.  In addition,
shareholders' equity increased from $23,522,047 to $25,014,551
primarily due to net income earned during the current quarter.

     All of the Company's investments are classified as available
for sale.  Investments with a maturity date greater than one year
from May 31, 2005 are presented as long-term investments.  Assuming
these long-term investments can be sold and turned into liquid
assets at any time, it would result in a current ratio of 2.8:1.

   Accounts receivable were $8,644,210 as compared to $8,677,984
for periods ending May 31, 2005 and November 30, 2004,
respectively.  Inventories increased to $8,018,532 from $6,048,000,
due to the addition of the Mega -T and Denise Austin products.
Current liabilities are $13,189,656 for period ending May 31, 2005
as compared to $8,023,805 as of November 30, 2004.  Accounts
payable and accrued expenses increased primarily due to the large
amount of advertising incurred for the period but remaining unpaid.
Liabilities also increased due to the increase in inventory of
$1,970,532.  As of May 31, 2005, the Company was not utilizing any
of the funds available under its $10,000,000 unsecured credit line.

ITEM 3.  QUANTITATIVE AND QUALITATIVE
         DISCLOSURE ABOUT MARKET RISK

   The Company's financial statements record the Company's
investments under the "mark to market" method (i.e., at date-of-
statement market value).  The investments are, categorically
listed, in "Common Stock",  "Mutual Funds",  "Other Equity",
"Preferred Stock",  "Government Obligations" and "Corporate
Obligations."  $209,659 of the Company's $11,535,869 portfolio of
investments (approximate, as at May 31, 2005) is invested in the
"Common Stock" and "Other Equity" categories, and approximately
$617,844 in that category are Preferred Stock holdings.  Whereas
the Company does not take positions or engage in transactions in
risk-sensitive market instruments in any substantial degree, nor as
defined by SEC rules and instructions; therefore, the Company does
not believe that its investment-market risk is material.

ITEM 4.   CONTROLS AND PROCEDURES

     With the participation of our Chief Executive Officer and
Chief Financial Officer, management has carried out an evaluation
of the effectiveness of our disclosure controls and procedures (as
defined in Rule 13a-15(e) under the Securities Exchange Act of
1934).  Based on that evaluation, the Chief Executive Officer and
Chief Financial Officer concluded that our disclosure controls and
procedures were effective as of May 31, 2005.

     There were no changes in our internal control over financial
reporting (as defined in Rule 13a-15(f) under the Securities
Exchange Act of 1934) subsequent to the date the controls were
evaluated that materially affect, or are reasonably likely to
materially affect, our internal control over financial reporting.

                              -21-



                       CCA INDUSTRIES, INC.

                    PART II OTHER INFORMATION


Item 1.   Legal Proceedings:

     See Part I - Note 11 of the Financial Statements regarding
     litigation.

Item 4.   Submission of Matters to a Vote of Security Holders:

     Our annual meeting of shareholders was held on June 15, 2005
     in New York, New York.  At the meeting, the following persons
     were elected as directors: Dunnan Edell (5,647,876 votes for
     and 305,785 votes withheld), Dr. Gio Batta Gori (5,647,876
     votes for and 833,518 votes withheld) and Robert Lage
     (5,647,682 votes for and 305,979 votes withheld).

     The shareholders approved the appointment of KGS LLP, formerly
     known as Sheft Kahn & Company LLP, as the Company's
     independent certified public accountants for the fiscal year
     ending November 30, 2005 (5,844,136 votes for, 107,203 against
     and 2,322 votes abstained).

     Also approved at the annual meeting was the Company's amended
     and restated stock option (incentive) plan 2003 (2,229,455
     votes for, 584,126 votes against, 74,378 votes abstained and
     3,065,702 shares was a broker non-vote).

Item 5.   Other Information:

     The Company has held its Annual Meeting of Shareholders on
     June 15, 2005 with proxy materials mailed to shareholders of
     record on May 1, 2005 prior to the meeting date.

     On June 16, 2004, the audit committee revised the audit
     committee charter.  The charter is filed as an exhibit to this
     report.

     Owners of Common Stock and owners of Class A Common Stock are
     entitled to one vote for each share of stock held, and the
     voting and other rights of each class are equivalent except in
     respect to the election of directors.

     In respect to the election of directors, the Class A Common
     Stock shareholders have the right to elect four directors and
     the Common Stock shareholders have the right to elect three.
     (In consequence, no proposal to alter or change the right of
     Class A Common Stock shareholders to elect a majority of
     directors could be effectively voted unless a separate
     majority of Class A Common Stock shares were voted therefor.)

Item 6.   Exhibits and Reports on Form 8-K:

     (a) Exhibits

     (10.1) Audit Committee Revised Charter - June 16, 2004 *

     (31.1) Certification of Chief Executive Officer pursuant to Rule
            13a-14(a)*


                               -22-




                       CCA INDUSTRIES, INC.

              PART II OTHER INFORMATION (CONTINUED)

     (31.2) Certification of Chief Financial Officer pursuant to Rule
            13a-14(a)*

     (32.1) Certification of Chief Executive Officer pursuant to 18
            U.S.C. 1350*

     (32.2) Certification of Chief Financial Officer pursuant to 18
            U.S.C. 1350*

     * Filed herewith.

     (b) Reports on Form 8-K.

       Form 8K - filed April 11, 2005 announcing the technical change
       of our auditors from Sheft Kahn & Company LLP to KGS LLP (a
       "spin-off" of Sheft Kahn).

       Form 8K - Filed June 27, 2005 states the Company has entered
       into an exclusive agreement with a New York Stock Exchange
       member to enhance shareholders value.






































                                 -23-


                              SIGNATURES




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






Date:  July 14, 2005

                                   CCA INDUSTRIES, INC.



                                   By:
                                      David Edell, Chief Executive Officer



                                   By:
                                       Ira W. Berman, Chairman of the Board























                                     -24-

                                            EXHIBIT 10.1

        CCA Industries, Inc. Audit Committee Charter


                          Status

The Audit Committee is a committee of the Board of Directors.

                        Membership

The Audit Committee shall consist of three or more
directors, all of whom, in the judgment of the Board of
Directors, shall be independent in accordance with the
American Stock Exchange listing standards.  Each member
shall, in the judgment of the Board of Directors, have the
ability to read and understand the Company's basic
financial statements or shall, at the time of appointment,
undertake training for that purpose.  At least one member
of the Audit Committee shall, in the judgment of the Board
of Directors, be an audit committee financial expert in
accordance with the rules and regulations of the
Securities and Exchange Commission and at least one member
(who may also serve as the audit committee financial
expert) shall, in the judgment of the Board of Directors,
have accounting or related financial management expertise
in accordance with the American Stock Exchange listing
standards.

                          Purpose

The Audit Committee shall represent and assist the Board
of Directors with the oversight of (a) the integrity of
the Company's financial statements and internal controls,
(b) the Company's compliance with legal and regulatory
requirements, (c) the independent auditor's qualifications
and independence and (d) the performance of the Company's
independent auditor.  Except, as otherwise required by
applicable laws, regulations or listing standards, all
major decisions are considered by the Board of Directors
as a whole.


                       Responsibilities

1. Select and retain (subject to approval by the
   Company's stockholders), and terminate when appropriate,
   the independent auditor, set the independent auditor's
   compensation, and pre-approve all audit services to be
   provided by the independent auditor.

2. Pre-approve all permitted non-audit services to be
   performed by the independent auditor and establish
   policies and procedures for the engagement of the
   independent auditor to provide permitted not-audit
   services.

3. Receive and review: (a) a report by the independent
   auditor describing the independent auditor's internal
   quality-control procedures and any material issues raised
   by the most recent internal quality-control review or peer
   review of the independent auditing firm, or by any inquiry
   or investigation by governmental or professional
   authorities, within the preceding five years, respecting
   one or more independent audits carried out by the firm,
   and any steps taken to deal with any such issues; and (b)
   other required reports from the independent auditor.

4. At least annually, consider the independence of the
   independent auditor, including whether the provision by
   the independent auditor of permitted non-audit services is
   compatible with independence, and obtain and review a
   report from the independent auditor describing all
   relationships between the auditor and the Company.

5. Review the independent auditor: (a) the scope and
   results of the audit; (b) any problems or difficulties
   that the auditor encountered in the course of the auditor
   work, and management's response; and (c) any questions,
   comments or suggestion the auditor may have relating to
   the internal controls, and accounting practices and
   procedures of the Company or its subsidiaries.




6. Review with the independent auditor and management:
   (a) the adequacy and effectiveness of the systems of
   internal controls (including any significant deficiencies
   and significant changes in internal controls reported to
   the Audit Committee by the independent auditor or
   management), accounting practices, and disclosure controls
   and procedures (and management's reports thereon), of the
   Company and its subsidiaries; and (b) current accounting
   trends and developments, and take such action with respect
   to thereto as may be deemed appropriate.

7. Review with management and the independent auditor
   the annual and quarterly financial statements of the
   Company, including: (a) the Company's disclosures under
   the "Management's Discussion and Analysis of the Financial
   Condition and Results of Operations," (b) any material
   changes in accounting principles or practices used in
   preparing the financial statements prior to the filing of
   a report on Form 10-K or 10-Q with the Securities and
   Exchange Commission; and (c) the terms required by the
   Statement of Auditing Standards 61 as in effect at that
   time in the case of the annual statements, and Statement
   of Auditing Standards 71 as in effect in the case of the
   quarterly statements.

8. Recommend to the Board of Directors, based on the
   review described in paragraphs 4 and 7 above, whether the
   financial statements should be included in the annual
   report on Form 10-K.

9. Review earnings press releases, as well as Company
   policies with respect to earnings press releases,
   financial information and earnings guidance provided to
   analysts and rating agencies.

10. Discuss Company policies with respect to risk
    assessment and risk management, and review contingent
    liabilities and risks that may be material to the Company
    and major legislative and regulatory developments which
    could materially impact the Company's contingent
    liabilities and risks.

11. Review: (a) the status of compliance with laws,
    regulations, and internal procedures, and (b) the scope
    and status of systems designed to promote Company
    compliance with laws, regulations and internal procedures,
    through receiving reports from management, legal counsel
    and third parties as determined by the Audit Committee.

12. Establish procedures for the confidential and
    anonymous receipt, retention and treatment of complaints
    regarding the Company's accounting, internal controls and
    auditing matters.

13. Establish policies for the hiring of employees and
    former employees of the independent auditor.

14. Obtain the advice and assistance, as appropriate, of
    independent counsel and other advisors as necessary to
    fulfill the responsibilities of the Audit Committee.

15. Conduct an annual performance evaluation of the Audit
    Committee and annually evaluate the adequacy of its
    charter.


                          Meetings

The Audit Committee shall meet as such other times as it
deems necessary to fulfill its responsibilities.  The
Audit Committee shall periodically meet separately, in
executive session, with management and the independent
auditor.  The Audit Committee shall report regularly to
the Board of Directors with respect to its activities and
make recommendations to the Board of Directors as
appropriate.





                                                              Exhibit 11
        CCA INDUSTRIES, INC. AND SUBSIDIARIES

          COMPUTATION OF EARNINGS PER SHARE

                      (UNAUDITED)



                                           Three Months Ended       Six Months Ended
                                                May 31,                  May 31,
                                            2005       2004          2005         2004

Item 6.
                                                                  
Weighted average shares outstanding -
  Basic                                  7,139,056   7,314,491     7,116,651   7,301,942
Net effect of dilutive stock
  options--based on the
  treasury stock method
  using average market
  price                                    196,031     363,170       200,452     363,087

Weighted average shares outstanding -
  Diluted                                7,335,087   7,677,661     7,317,103   7,665,029

  Net income                            $1,750,655  $2,798,203    $2,695,485  $3,634,345

Per share amount
  Basic                                       $.25        $.38          $.38        $.50
  Diluted                                     $.24        $.36          $.37        $.47




















                                                        Exhibit 31.1

CERTIFICATION

I, David Edell, Chief Executive Officer of the Registrant, certify
that:

1.   I have reviewed this quarterly report on Form 10-Q of CCA
     Industries, Inc.;

2.   To the best of my knowledge, this report does not contain any untrue
     statement of a material fact or omit to state a material fact
     necessary to make the statements made, in light of the circumstances
     under which such statements were made, not misleading with respect to
     the period covered by this report;

3.   To the best of my knowledge, the financial statements, and other
     financial information included in this report, fairly present in all
     material respects the financial condition, results of operations and
     cash flows of the Registrant as of, and for, the periods presented in
     this report.

4.   The Registrant's other certifying officer, John Bingman,and I are re-
     sponsible for establishing and maintaining disclosure controls and
     procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e))
     for the Registrant and have:

     (a)  Designed such disclosure controls and procedures, or caused such
          disclosure controls and procedures to be designed under our
          supervision, to ensure that material information relation to the
          Registrant, including its consolidated subsidiaries, is made known to
          us by others within those entities, particularly during the period in
          which this report is being prepared;

     (b)  Evaluated the effectiveness of the Registrant's disclosure
          controls and procedures and presented in this report our conclusions
          about the effectiveness of the disclosure controls and procedures, as
          of the end of the period covered by this report based on such
          evaluation; and

     (c)  Disclosed in this report any change in the Registrant's internal
          control over financial reporting that occurred during the
          Registrant's most recent fiscal quarter (the registrant's fourth
          fiscal quarter in the case of an annual report) that has materially
          affected, or is reasonably likely to affect, the Registrant's
          internal control over financial reporting; and

5.   The Registrant's other certifying officer and I have disclosed,
     based on our most recent evaluation of internal controls over
     financial reporting, to the Registrant's auditors and the audit
     committee of the Registrant's board of directors (or persons
     performing the equivalent functions):

     (a)  All significant deficiencies and material weaknesses in the
          design or operation of internal control over financial reporting
          which are reasonably likely to adversely affect the Registrant's
          ability to record, process, summarize and report financial informa-
          tion; and

     (b)  Any fraud, whether or not material, that involves management or
          other employees who have a significant role in the Registrant's
          internal control over financial reporting.



Date:  July 14, 2005
                                  /s/
                                  -----------------------------------
                                       David Edell
                                       Chief Executive Officer




                                                        Exhibit 31.2

CERTIFICATION

I, John Bingman, Chief Financial Officer of the Registrant, certify
that:

1.   I have reviewed this quarterly report on Form 10-Q of CCA
     Industries, Inc.;

2.   Based on my knowledge, this report does not contain any untrue
     statement of a material fact or omit to state a material fact
     necessary to make the statements made, in light of the circumstances
     under which such statements were made, not misleading with respect to
     the period covered by this report;

3.   Based on my knowledge, the financial statements, and other
     financial information included in this report, fairly present in all
     material respects the financial condition, results of operations and
     cash flows of the Registrant as of, and for, the periods presented in
     this report.

4.   The Registrant's other certifying officer and I are responsible
     for establishing and maintaining disclosure controls and procedures
     (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the
     Registrant and have:

     (a)  Designed such disclosure controls and procedures, or caused such
          disclosure controls and procedures to be designed under our
          supervision, to ensure that material information relation to the
          Registrant, including its consolidated subsidiaries, is made known to
          us by others within those entities, particularly during the period in
          which this report is being prepared;

     (b)  Evaluated the effectiveness of the Registrant's disclosure
          controls and procedures and presented in this report our conclusions
          about the effectiveness of the disclosure controls and procedures, as
          of the end of the period covered by this report based on such
          evaluation; and

     (c)  Disclosed in this report any change in the Registrant's internal
          control over financial reporting that occurred during the Regis-
          trant's most recent fiscal quarter (the registrant's fourth fiscal
          quarter in the case of an annual report) that has materially
          affected, or is reasonably likely to affect, the Registrant's
          internal control over financial reporting; and

5.   The Registrant's other certifying officer and I have disclosed,
     based on our most recent evaluation of internal controls over
     financial reporting, to the Registrant's auditors and the audit
     committee of the Registrant's board of directors (or persons
     performing the equivalent functions):

     (a)  All significant deficiencies and material weaknesses in the
          design or operation of internal control over financial reporting
          which are reasonably likely to adversely affect the Registrant's
          ability to record, process, summarize and report financial informa-
          tion; and

     (b)  Any fraud, whether or not material, that involves management or
          other employees who have a significant role in the Registrant's
          internal control over financial reporting.



Date:  July 14, 2005


                               /s/------------------------------------
                                 John Bingman
                                 Chief Financial Officer



                                                        Exhibit 32.1



           CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
               AS ADOPTED PURSUANT TO SECTION 906 OF THE
                      SARBANES-OXLEY ACT OF 2002


In connection with the Quarterly Report of CCA Industries, Inc. (the
"Registrant") on Form 10-Q for the quarterly period ended May 31, 2005
as filed with the Securities and Exchange Commission on the date
hereof (the "Report"), I, David Edell, Chief Executive Officer of the
Registrant, certify, in accordance with 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002,
that to the best of my knowledge:

(1)  The Report, to which this certification is attached, fully
     complies with the requirements of section 13(a) of the Securities
     Exchange Action of 1934; and

(2)  The information contained in the Report fairly presents, in all
     material respects, the financial condition and results of operations
     of the Registrant.




Date:  July 14, 2005
                                  /s/-----------------------------
                                  David Edell
                                  Chief Executive Officer





                                             Exhibit 32.2




           CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
               AS ADOPTED PURSUANT TO SECTION 906 OF THE
                      SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of CCA Industries, Inc. (the
"Registrant") on Form 10-Q for the quarterly period ended May 31, 2005
as filed with the Securities and Exchange Commission on the date
hereof (the "Report"), I, John Bingman, Chief Financial Officer of the
Registrant, certify, in accordance with 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002,
that to the best of my knowledge:

(1)  The Report, to which this certification is attached, fully
     complies with the requirements of section 13(a) of the Securities
     Exchange Action of 1934; and

(2)  The information contained in the Report fairly presents, in all
     material respects, the financial condition and results of operations
     of the Registrant.




Date:  July 14, 2005
                                  /s/--------------------------------
                                      John Bingman
                                      Chief Financial Officer