On July 27, 2005, the registrant issued the following press release announcing financial results for the second quarter and first six months of 2005:

Lincoln, RI - July 27, 2005 - A.T. Cross Company (AMEX: ATX) today announced financial results for the second quarter ended July 2, 2005.

Net sales in the second quarter of 2005 were $29.0 million compared to $29.1 million in the second quarter of 2004. Global writing instrument and accessory revenue was $23.1 million, down 5%, compared to $24.3 million in the same period last year. The Company's optical segment, comprised of Costa Del Mar, had a second quarter net sales increase of 24% to $5.9 million compared to $4.8 million in the prior year quarter.

Gross margin was 49.3% compared to 49.4% last year. Selling, general and administrative expenses were $13.8 million compared to $13.9 million in the year-ago period, reflecting a 4.4%, or $0.5 million, decline in writing instrument and accessory expense levels offset by increased selling and marketing costs at Costa Del Mar of $0.4 million.

On a reported basis, net loss for the second quarter was $0.5 million, or $0.03 per share, compared to a net loss of $0.9 million, or $0.06 per share, last year. On a comparable basis, which excludes unusual items, the net loss was $0.3 million, or $0.02 per share, compared to a net loss of $0.6 million, or $0.04 per share, for the prior year period. 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, stated, "We continued to make progress on our key initiatives in the second quarter. Specifically, as a result of our focused merchandising efforts, our U.S. national account business stabilized. We generated solid top-line growth in our Asian markets where the Cross brand is strong. We also controlled our expenses. Our strongest business segment by far in the second quarter was Costa Del Mar. By expanding into new markets and broadening its customer base, Costa Del Mar's top line grew 24%, which was its third consecutive quarter of double digit growth."

"Though we made progress in several areas of our business, the second quarter proved challenging for our writing instruments segment. We were up against a particularly tough comparison due to the launch of the Verve line last year. In 2005, our major launch, Apogee, will come in the third quarter. Additionally, sales in our EMEA markets were down from a year ago as a result of softer than anticipated consumer spending. Though these results offset our positive progress for the quarter, we believe that through continuous development of innovative products and efficient execution of our key initiatives we will improve the writing instruments business going forward."

Net sales of $58.6 million were essentially flat with the prior year. Consolidated net sales were favorably impacted by a $2.2 million sales increase at Costa Del Mar, but unfavorably impacted by a $2.0 million decline in the writing instrument and accessory business for the same period.

On a reported basis, net loss was $1.0 million, or $0.07 per share, compared to a net loss of $1.6 million, or $0.11 per share, in the same period last year. On a comparable basis, which excludes unusual items, the net loss was $0.7 million, or $0.05 per share, compared to a loss of $1.3 million, or $0.09 per share, for the prior year. Please see the schedule accompanying this release for the full reconciliation of GAAP to comparable-basis (non-GAAP) results.

Mr. Whalen concluded, "We are moving the Company forward and have used the second quarter to prepare for the upcoming peak holiday selling season. We have a number of new and innovative products to be launched in advance of the holiday period and are encouraged by the holiday programs we have secured thus far. We expect Costa Del Mar will continue on its impressive growth path, and are optimistic that our focused merchandising strategy and expense control initiatives will lead to continued improvement in 2005."

The Company's management will host a conference call tomorrow, July 28, 2005, 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 28, 2005 through August 4, 2005 at 1-877-519-4471 or 973-341-3080, pin number 6252935.

The table attached to this release contains comparable-basis (non-GAAP) measures of net loss and net loss 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 or net loss per share prepared in accordance with GAAP.

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 and the Costa Del Mar website at www.costadelmar.com.

(tables to follow)