On July 21, 2004 the registrant issued the following press release announcing financial results for the second quarter and first six months of 2004.

Investor Relations:
Financial Dynamics
Cara O'Brien/Melissa Myron/Lila Sharifian
212-850-5600

Lincoln, RI - July 21, 2004 - A.T. Cross Company (AMEX: ATX) today announced financial results for the second quarter ended July 3, 2004.

Second Quarter Results
Net sales were $29.1 million compared to $29.5 million in the second quarter of 2003. Global writing instrument and accessory revenue was $24.3 million compared to $26.3 million in the same period last year. A strong performance from international markets in the quarter was more than offset by a significant decline in U.S. national accounts. Several factors adversely impacted the Company's sales to this channel, including the implementation of tighter inventory controls by these accounts. Costa Del Mar contributed $4.8 million in net sales for the quarter compared to $3.2 million in the prior year quarter. Costa Del Mar was acquired on April 21, 2003.

Gross margin was 50.3%, flat with the comparable period last year. Selling, general and administrative expenses were $13.9 million compared to $13.9 million in the year-ago period reflecting a 3% decline in writing instrument and accessory expense levels offset by the inclusion of Costa Del Mar for a full quarter. As part of its previously announced restructuring plan, the Company recorded a pre-tax restructuring charge of $0.4 million for costs associated with global reorganization efforts in the quarter that were primarily focused on the EMEA (Europe, Middle East & Africa) region.

On a reported basis, net loss was $0.9 million, or $0.06 per share. Net income in the prior year quarter was $0.5 million, or $0.03 per share, which included an after-tax gain of approximately $0.7 million, or $0.04 per share, due to the sale of the Company's former Irish facility. On a comparable basis, which excludes non-recurring items, the net loss for the second quarter of 2004 was $0.6 million, or $0.04 per share compared to a loss of $0.2 million, or $0.01 per share for the prior year quarter. Please see the schedule accompanying this release for the full reconciliation of GAAP to comparable basis (non-GAAP) results.

David G. Whalen, President and Chief Executive Officer of A.T. Cross, commented, "Though the second quarter proved challenging for us, we made a good deal of progress in many areas of our business. We increased sales in our international business, specifically in the EMEA and Asia Pacific regions, by 25% overall, and 17% on a constant dollar basis. Costa Del Mar continued to perform very well as evidenced by its $4.8 million revenue contribution during its seasonally strongest quarter, and we are pleased with the performance of Verve, our newest quality writing instrument. Finally, our new direct sales force in the West and East regions of the United States has done an excellent job and we look forward to its continued contribution."

"In addition to driving efforts to expand the top line, we continued to advance our 'Cross into the Future' corporate reorganization program. As part of this effort, we substantially completed our EMEA restructuring plan and our manufacturing initiative continued to move forward." Mr. Whalen added.

Six-Month Results
Net sales increased 4.7% to $58.4 million from $55.7 million last year. On a reported basis, the net loss was $1.6 million, or $0.11 per share. This compares to net income of $0.6 million, or $0.04 per share, in the same period last year. On a comparable basis, which excludes non-recurring items, the net loss was $1.3 million, or $0.09 per share, compared to a loss of $43,000, for the prior year period. Please see the schedule accompanying this release for the full reconciliation of GAAP to comparable basis (non-GAAP) results.

Mr. Whalen concluded, "Looking ahead, we plan to build on the improvements made in the first half of the year and address the challenges that have been presented. We are currently preparing for our upcoming key writing instrument and accessories selling period and are encouraged by the holiday programs we have secured thus far. That said, we continue to expect improvement in reported annual profitability. However, given softer than anticipated sales in the second quarter, we now expect annual consolidated revenue to increase in the mid single digit range."

Conference Call
The Company's management will host a conference call tomorrow, July 22, 2004, at 9:00 a.m. Eastern Time. A live webcast of the call will be accessible on the Company's website at www.cross.com. The webcast will be archived for 30 days on the site, while a telephone replay of the call will be available beginning at 11:00 a.m. Eastern Time on July 22, 2004 through July 29, 2004 at 1-877-519-4471 or 973-341-3080, pin number 4978525.

Non-GAAP Measures
This release contains comparable basis (non-GAAP) measures of net (loss) income and (loss) earnings per share that are included as a complement to results provided in accordance with generally accepted accounting principles. These non-GAAP results are among the indicators management uses as a basis for evaluating financial performance as well as for forecasting future periods. For these reasons, management believes these non-GAAP measures can be useful to investors, potential investors and others. The presentation of this additional information is not meant to be considered in isolation or as a substitute for net (loss) income or (loss) earnings per share prepared in accordance with GAAP.

About A.T. Cross Company
Building on the rich tradition of its award-winning writing instruments and reputation for innovation and craftsmanship, A.T. Cross Company is a designer and marketer of branded personal and business accessories. Cross provides a range of distinctive products that appeal to a growing market of consumers seeking to enhance their image and facilitate their lifestyle. Cross products, including award-winning quality writing instruments, timepieces, business accessories and Costa Del Mar sunglasses, are distributed in retail and corporate gift channels worldwide. For more information, visit the A.T. Cross web site at www.cross.com.

772