Back to GetFilings.com




                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549


                                   FORM 10 - Q


(Mark One)

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

            For the quarterly period ended March 31, 2003

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

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

            Commission File Number:   0-25918


                             EVERLAST WORLDWIDE INC.
             (Exact name of Registrant as specified in its charter)

                      Delaware                                  13-3672716
            (State or other jurisdiction of                   (IRS Employer
             incorporation or organization)                  Identification No.)


                                  1350 Broadway
                                   Suite 2300
                               New York, NY 10018
                    (Address of Principal Executive Offices)
                                 (212) 239-0990
            (Registrant's telephone number, including area code)

                                 Not Applicable
                     (Former name, former address and former
                    fiscal year if changed since last report)

            Indicate by check 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 past 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.

                  Yes  /X/                   No / /

            The number of common  equity shares  outstanding  as of May 10, 2003
was 3,008,236  shares of Common Stock,  $.002 par value,  and 100,000  shares of
Class A Common Stock, $.01 par value.

                                      -1-





                                      INDEX



PART I.   FINANCIAL INFORMATION                                             Page
                                                                            ----


 Item 1.  Consolidated Financial Statements

          Consolidated Balance Sheets                                        3

          Consolidated Statements of Income                                  4

          Consolidated Statements of Cash Flows                              5

          Notes to Consolidated Financial Statements                       6-7


 Item 2.  Management's Discussion and Analysis of Financial
          Condition and Results of Operations                             9-12

 Item 3.  Quantitative and Qualitative Disclosure About Market Risk         12

 Item 4.  Controls and Procedures                                           12

PART II.  OTHER INFORMATION

 Item 6.  Exhibits and Current Reports on Form 8-K                          12


SIGNATURES                                                                  13

                                      -2-





                             EVERLAST WORLDWIDE INC.

                           CONSOLIDATED BALANCE SHEETS

                                                                                    March  31,       December  31,
                                                                                     2 0 0 3            2 0 0 2
                                                                                    ----------       -------------
                                                                                   (Unaudited)
ASSETS

Current assets:
  Cash and cash equivalents                                                        $  2,820,415      $  2,530,452
  Marketable equity securities                                                          307,317           308,841
  Accounts receivable - net                                                           4,542,454         7,697,847
  Inventories                                                                        13,008,257        11,460,160
  Prepaid expenses and other current assets                                             763,189           819,053
                                                                                   ------------      ------------
                Total current assets                                                 21,441,632        22,816,353

  Restricted cash                                                                     1,006,826         1,003,701
  Property and equipment, net                                                         6,389,547         6,487,830
  Goodwill                                                                            6,718,492         6,718,492
  Trademarks, net                                                                    25,173,525        25,401,693
  Other assets                                                                        1,453,523         1,418,683
                                                                                   ------------      ------------

                                                                                   $ 62,183,545      $ 63,846,752
                                                                                   ============      ============

LIABILITIES, REDEEMABLE PARTICIPATING PREFERRED STOCK AND STOCKHOLDERS' EQUITY

Current liabilities:
  Due to factor                                                                    $  3,909,594      $  3,351,997
  Current maturities of long term debt                                                  365,970           363,028
  Accounts payable                                                                    3,542,180         3,391,334
  Income taxes payable                                                                  155,056           553,850
  Accrued expenses and other current liabilities                                        312,111           794,543
  Preferred stock dividend payable                                                       17,100         1,450,808
                                                                                   ------------      ------------
                Total current liabilities                                             8,302,011         9,905,560

License deposits payable                                                                569,132           563,526
Long term debt, net of current maturities                                             3,147,705         3,227,324
                                                                                   ------------      ------------
                Total liabilities                                                    12,018,848        13,696,410
                                                                                   ------------      ------------

Series A redeemable participating preferred stock                                    35,000,000        35,000,000
                                                                                   ------------      ------------

Stockholders' equity:
  Common stock, par value $.002; 19,000,000 shares
     authorized; 3,182,236 issued, 3,008,236 outstanding                                  6,364             6,364
  Class A common stock, par value $.01; 100,000 shares
     authorized; 100,000 shares issued and outstanding                                    1,000             1,000
  Paid-in capital                                                                    11,662,825        11,662,825
  Retained earnings                                                                   4,221,057         4,205,179
  Accumulated other comprehensive income                                                    670             2,193
                                                                                   ------------      ------------
                                                                                     15,891,916        15,877,561
  Less treasury stock, at cost (174,000 common shares)                                 (727,219)         (727,219)
                                                                                   ------------      ------------
                                                                                     15,164,697        15,150,342
                                                                                   ------------      ------------
                                                                                   $ 62,183,545      $ 63,846,752
                                                                                   ============      ============

                 See accompanying notes to financial statements

                                      - 3 -




                             EVERLAST WORLDWIDE INC.

                        CONSOLIDATED STATEMENTS OF INCOME


                                                       Three months ended
                                                           March 31,
                                                --------------------------------

                                                   2 0 0 3            2 0 0 2
                                                -------------      -------------
                                                 (Unaudited)        (Unaudited)

Net sales                                       $ 12,355,283      $ 15,734,596

Cost of goods sold                                 8,920,042        10,637,256
                                                ------------      ------------

Gross profit                                       3,435,241         5,097,340

Net license revenues                               1,648,838         1,384,667
                                                ------------      ------------
                                                   5,084,079         6,482,007
                                                ------------      ------------
Operating expenses:
  Selling and shipping                             3,036,444         2,802,460
  General and administrative                       1,386,864         1,510,655
  Amortization                                       228,168           233,878
                                                ------------      ------------
                                                   4,651,476         4,546,993
                                                ------------      ------------

Income from operations                               432,603         1,935,014
                                                ------------      ------------

Other (income) expense:
  Interest expense                                   236,912           151,102
  Investment income                                  (12,647)           (6,611)
                                                ------------      ------------
                                                     224,265           144,491
                                                ------------      ------------

Income before provision for income taxes             208,338         1,790,523

Provision for income taxes                           175,360           846,540
                                                ------------      ------------

Net income                                            32,978           943,983

Redeemable preferred stock dividend                   17,100           559,395
                                                ------------      ------------

Net income available to common shareholders     $     15,878      $    384,588
                                                ============      ============

Basic earnings per share                        $        .01      $        .12
                                                ============      ============

Diluted earnings per share                      $        .00      $        .09
                                                ============      ============

                                      - 4 -
                  See accompanying notes to financial statement





                             EVERLAST WORLDWIDE INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                             Three months ended
                                                                                  March 31,
                                                                       -----------------------------
                                                                          2 0 0 3           2 0 0 2
                                                                       -----------      ------------
                                                                       (Unaudited)       (Unaudited)

Cash flows from operating activities:
  Net income                                                          $    32,978      $   943,983
  Adjustments to reconcile net income to net
    cash provided by operating activities:
       Depreciation                                                       142,587          130,657
       Amortization                                                       228,168          233,878
       Interest income on restricted cash                                  (3,125)            --
Changes in assets (increase) decrease:
       Accounts receivable                                              3,155,393          550,959
       Inventory                                                       (1,548,097)         868,388
       Prepaid expenses and other current assets                           55,864         (237,216)
       Other assets                                                       (34,839)         (24,772)
Changes in liabilities increase (decrease):
       Accounts payable, accrued expenses
         and other current liabilities                                   (730,380)        (861,286)
       License deposits payable                                             5,606          103,469
                                                                      -----------      -----------
             Net cash provided by operating activities                  1,304,155        1,708,060
                                                                      -----------      -----------

Cash flows used by investing activities:
       Acquisition of property and equipment                              (44,304)         (66,555)
                                                                      -----------      -----------
             Net cash used by investing activities:                       (44,304)         (66,555)
                                                                      -----------      -----------

Cash flows from financing activities:
       Payment of preferred stock dividend                             (1,450,808)      (1,702,164)
       Due to factor                                                      557,597       (1,150,285)
       Repayment of long term debt                                        (76,677)         (19,329)
                                                                      -----------      -----------
             Net cash used by financing activities:                      (969,888)      (2,871,778)
                                                                      -----------      -----------
Net increase (decrease) in cash and cash equivalents                      289,963       (1,230,273)
Cash and cash equivalents, beginning of period                          2,530,452        3,100,026
                                                                      -----------      -----------

Cash and cash equivalents, end of period                              $ 2,820,415      $ 1,869,753
                                                                      ===========      ===========

Supplemental disclosures of cash flow information:
 Cash paid during the period for:
    Interest                                                          $   236,912      $   148,070
    Income taxes                                                          500,348          654,860

                                      - 5 -
                 See accompanying notes to financial statements.




                             EVERLAST WORLDWIDE INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                             MARCH 31, 2003 AND 2002

1.      The Company and basis of presentation:

        The consolidated  financial  statements presented herein as of March 31,
        2003  and for the  three  months  ended  March  31,  2003  and  2002 are
        unaudited  and, in the opinion of  management,  include all  adjustments
        (consisting  only of normal and recurring  adjustments)  necessary for a
        fair presentation of financial position and results of operations.  Such
        financial  statements do not include all of the information and footnote
        disclosures  normally included in audited financial  statements prepared
        in  accordance  with  generally  accepted  accounting  principles.   The
        accompanying  unaudited  consolidated  financial  statements  have  been
        prepared in accordance  with the  instructions to Form 10-Q. The results
        of  operations  for the three month  period ended March 31, 2003 are not
        necessarily indicative of the results that may be expected for any other
        interim  period or the full year ending  December 31, 2003.  The Company
        has reviewed the status of its legal  contingencies  and believes  there
        are no material  changes  from that  disclosed in form 10-K for the year
        ended December 31, 2002.

2.      Earnings per share:

        Basic  earnings  per share  amounts are  computed  based on the weighted
        average number of shares actually outstanding during the period. Diluted
        earnings per share  amounts are based on an  increased  number of shares
        that would be  outstanding  assuming  the  exercise  of  dilutive  stock
        options and contingent  consideration  pursuant to the merger  agreement
        dated  October 24, 2000.  For purposes of the diluted  computation,  the
        number of shares that would be issued from the exercise of stock options
        has been reduced by the number of shares which could have been purchased
        from the proceeds at the average market price of the Company's  stock on
        March 31, 2003 and 2002.

        The number of shares used in the computation of basic earnings per share
        was 3,108,236  and  3,098,936 at March 31, 2003 and 2002,  respectively.
        The number of shares used in the  computation  of diluted  earnings  per
        share  was   4,539,626  and  4,340,348  at  March  31,  2003  and  2002,
        respectively.

3.      Inventories:

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

                                           March 31, 2003    December 31, 2002
                                           --------------    -----------------

        Raw materials                        $  1,920,685       $  2,067,637
        Work-in-process                         2,499,498          2,181,506
        Finished goods                          8,588,074          7,211,017
                                             ------------       ------------
                                             $ 13,008,257       $ 11,460,160
                                             ============       ============

4.      Reclassification:

        Certain items on the 2002 financial statements have been reclassified to
        conform to 2003 presentations.

5.      Redeemable participating preferred stock dividend:

        The  percentage of net income,  as defined in the Company's  October 24,
        2000  Merger  Agreement,  to be paid to holders  of Series A  Redeemable
        Participating  Preferred  Stock ("the  Preferred  Stock") for the annual
        dividend is as follows:

                                      -6-



        Twelve months ending December 31, 2003              51.9%
                                          2004              44.4%
                                          2005              37.0%
                                          2006              29.6%
                                          2007              22.2%
                                          2008              14.8%
                                          2009               7.4%

The mandatory redemption requirements are as follows:

        Twelve months ending December 31, 2003        $5,000,000
                                          2004         5,000,000
                                          2005         5,000,000
                                          2006         5,000,000
                                          2007         5,000,000
                                          2008         5,000,000
                                          2009         5,000,000

6.     Accounting for stock based compensation:

            The Company  applies APB  Opinion 25 to account for  employee  stock
            option plans. Accordingly,  no compensation cost has been recognized
            in 2003 and 2002. Had compensation cost been determined on the basis
            of FASB  Statement 123, net income and earnings per share would have
            been reduced as follows:

                                                         2003            2002
                                                         ----            ----

                Net income as reported                  $32,978        $943,983

                Deduct: total stock-based employee
                compensation expense determined
                under fair value based method for
                all awards, net of related tax effects    9,082           8,347
                                                        -------        --------

                Pro forma net income                    $23,896        $935,636
                                                        =======        ========

                Earnings per share:
                  Basic - as reported                      $.01            $.12
                                                           ====            ====
                  Basic - pro forma                        $.00            $.12
                                                           ====            ====

                  Diluted - as reported                    $.00            $.09
                                                           ====            ====
                  Diluted - pro forma                      $.00            $.09
                                                           ====            ====

7.     Recent pronouncements:

            In April 2002,  the FASB issued  SFAS No.  145,  Rescission  of FASB
            Statements Nos. 4, 44 and 64, Amendment of FASB Statement No. 13 and
            Technical  Corrections.  SFAS No. 145  requires  gains and losses on
            extinguishment  of debt to be  classified  as a component  of income
            from continuing operations rather than as an extraordinary item, and
            to reclassify such items for all periods presented.

            In June 2002,  the FASB approved SFAS No. 146,  Accounting for Costs
            Associated  with  Exit  or  Disposal  Activities.  SFAS  No.  146 is
            effective   after  December  31,  2002,   and  addresses   financial
            accounting and reporting for costs  associated with exit or disposal
            activities and nullifies EITF issue No. 94-3, Liability  Recognition

                                      -7-





            for Certain Employee Termination Benefits and Other Costs to Exit an
            Activity.  The primary difference between SFAS No. 146 and EITF 94-3
            concerns the timing of liability recognition.

            As of December  2002, the Company  adopted SFAS No. 148,  Accounting
            for  Stock-Based   Compensation-Transaction   and   Disclosure,   an
            Amendment  of FASB  No.  123.  SFAS  No.  148  revises  the  methods
            permitted  by SFAS No. 123 of  measuring  compensation  expense  for
            stock-based  employee  compensation  plans.  The  Company  uses  the
            intrinsic  value method  prescribed in Accounting  Principles  Board
            Option No. 25, as  permitted  under SFAS No.  123.  Therefore,  this
            change did not have a material  effect on the financial  statements.
            SFAS No. 148 requires the Company to disclose pro forma  information
            related to  stock-based  compensation,  in accordance  with SFAS No.
            123, on a quarterly  basis in addition to the current  annual  basis
            disclosure.

            In November  2002, the FASB issued  interpretation  No. 45 (FIN 45),
            which expands  previously issued accounting  guidance and disclosure
            requirements for certain guarantees.  FIN 45 requires the Company to
            recognize an initial  liability  for the fair value of an obligation
            assumed  by  issuing  a  guarantee.   The   provision   for  initial
            recognition  and  measurement  of the liability will be applied on a
            prospective  basis to guarantees  issued or modified  after December
            31, 2002.

            In January 2003, the FASB issued FIN 46,  "Consolidation of Variable
            Interest  Entitles,"  which  addresses   consolidation  by  business
            enterprises of variable  interest  entities that either;  (1) do not
            have  sufficient  equity  investment at risk to permit the entity to
            finance its activities  without  additional  subordinated  financial
            support,   or  (2)  the   equity   investors   lack   an   essential
            characteristic of a controlling financial interest.  FIN 46 requires
            disclosure  of  Variable   Interest  Entities  (VIEs)  in  financial
            statements  issued  after  January  31,  2003,  if it is  reasonably
            possible that as of the transition date: (1) the company will be the
            primary   beneficiary   of  an  existing   VIE  that  will   require
            consolidation  or, (2) the company will hold a significant  variable
            interest in, or have significant  involvement with, an existing VIE.
            Any VIEs created after January 31, 2003, are immediately  subject to
            the consolidation guidance in FIN 46.

            The  Company  will  adopt  these  statements  as of  the  respective
            effective  dates, and does not expect them to have a material impact
            on its consolidated financial position or results of operation.

                                      -8-





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

            THIS REPORT ON FORM 10-Q CONTAINS  FORWARD-LOOKING  STATEMENTS  THAT
INVOLVE  RISKS AND  UNCERTAINTIES.  THE  COMPANY'S  ACTUAL  RESULTS COULD DIFFER
MATERIALLY FROM THOSE ANTICIPATED IN THESE FORWARD-LOOKING  STATEMENTS.  FACTORS
THAT MAY CAUSE SUCH DIFFERENCES  INCLUDE,  BUT ARE NOT LIMITED TO, THE COMPANY'S
EXPANSION INTO NEW MARKETS, COMPETITION, TECHNOLOGICAL ADVANCES AND AVAILABILITY
OF MANAGERIAL PERSONNEL.

GENERAL


            Everlast Worldwide Inc. is a Delaware corporation  organized on July
6, 1992. The Company is engaged in the design,  manufacture,  marketing and sale
of women's activewear and sportswear; and the design, manufacture, marketing and
sale of men's activewear, sportswear and outerwear (the "Apparel Products") each
featuring the widely-recognized Everlast(R) trademark. As a result of the merger
(the "Merger") of Everlast Holding Corp., the parent company of Everlast World's
Boxing Headquarters Corp.  ("Everlast Corp."),  into Active Apparel New Corp., a
wholly-owned  subsidiary of the Company,  the Company became a  manufacturer  of
sporting goods related to the sport of boxing such as boxing gloves, heavy bags,
speed bags, boxing trunks, and miscellaneous gym equipment that are sold through
sporting goods stores, mass merchandisers,  catalog operations,  gymnasiums, and
martial arts studios.  The Company's  wholly-owned  subsidiary,  Everlast Corp.,
licenses  the  Everlast(R)  trademark  to  numerous  companies  that  source and
manufacture  products such as men's,  women's and children's apparel,  footwear,
cardiovascular equipment, back to school stationery,  eyewear, sports bags, hats
and other accessories.

            The  financial  statements  of the  Company  and the  notes  thereto
contain detailed information that should be referred to in conjunction with this
discussion.


CRITICAL ACCOUNTING POLICIES, ESTIMATES AND JUDGEMENTS

            The Company's  management applies the following critical  accounting
policies in the preparation of the Company's consolidated financial statements:

        o   REVENUE  RECOGNITION  POLICY.  Revenues  from  royalty  and  finders
            agreements  are  recognized  when  earned  by  applying  contractual
            royalty rates to quarterly point of sale data, among other criteria,
            received  from  the  Company's  licensees.   The  Company's  royalty
            recognition  policy  provides  for  recognition  of royalties in the
            quarter  earned,  although a large portion of such royalty  payments
            are  actually  received  during  the  month  following  the end of a
            quarter.  Revenues  are  not  recognized  unless  collectibility  is
            reasonably assured.

        o   DEFERRED  TAXES.   Deferred  taxes  are  determined   based  on  the
            differences  between the financial statement and tax bases of assets
            and  liabilities,  using enacted tax rates in effect for the year in
            which the differences are expected to reverse.  Valuation allowances
            are established  when necessary to reduce deferred tax assets to the
            amounts  expected  to be  realized.  In  assessing  the  need  for a
            valuation allowance management considers estimates of future taxable
            income and ongoing prudent and feasible tax planning strategies.  In
            accordance  with APB Opinion 23, the Company does not accrue  income
            taxes  on the  undistributed  earnings  of a  subsidiary  which is a
            "DISC"  since  the  repayment  of the  earnings  of the  DISC is not
            expected in the foreseeable  future. If circumstances  change and it
            becomes apparent that some or all of the  undistributed  earnings of
            the DISC will be remitted in the foreseeable future, then taxes will
            be accrued.

                                      -9-





        o   VALUATION OF GOODWILL,  LONG-LIVED ASSETS AND INTANGIBLE ASSETS. The
            Company  periodically  evaluates  goodwill,  long-lived  assets  and
            intangible assets for potential  impairment  indicators.  Judgements
            regarding  the  existence  of  impairment  indicators  are  based on
            estimated future cash flows,  market conditions,  and legal factors.
            Future  events could cause the Company to conclude  that  impairment
            indicators exist and that the net book value of goodwill, long-lived
            assets and intangible assets is impaired.  Any resulting  impairment
            loss could have a material adverse impact on the Company's financial
            condition and results of operations.

            CONTINGENCIES  AND  LITIGATION.   Management   evaluates  contingent
            liabilities including threatened or pending litigation in accordance
            with SFAS No. 5, "Accounting for Contingencies" and records accruals
            when the  outcome  of  these  matters  is  deemed  probable  and the
            liability  could be  reasonably  estimated.  Management  makes these
            assessments  based  on the  facts  and  circumstances  and  in  some
            instances based in part on the advice of outside legal counsel.


RESULTS OF OPERATIONS

QUARTER ENDED MARCH 31, 2003 COMPARED TO QUARTER ENDED MARCH 31, 2002

            Net sales  decreased to $12,355,283 for the three months ended March
31, 2003 from  $15,734,596 for the three months ended March 31, 2002, a decrease
of $3,379,313 or 21.5%.  This decrease in sales was principally  attributable to
lower  sales  order  volume from  retailers,  in  response  to general  economic
conditions.

            Gross  profit  decreased  to  $3,435,241  for the three months ended
March 31, 2003 from  $5,097,340  for the three  months  ended March 31,  2002, a
decrease of $1,662,099 or 32.6%.  Gross profit  decreased as a percentage of net
sales to 27.8%  from  32.4%.  This  decrease  as a  percentage  of net sales was
primarily  due to a change in the  Company's  sales mix and the  decrease in net
sales as it relates to the fixed portion of manufacturing  expenses  compared to
the three months ended March 31, 2002.

            Net license  revenues  were  $1,648,838  for the three  months ended
March 31, 2003 as compared to  $1,384,667  for the three  months ended March 31,
2002,  an increase of $264,171 or 19.1%.  The  increase in license  revenues was
primarily  due to new  license  agreements  and  increased  revenues on existing
licenses.

            Selling and shipping expenses  increased to $3,036,444 for the three
months ended March 31, 2003 from $2,802,460 for the three months ended March 31,
2002,  an  increase of $233,984  or 8.3%.  Selling  and  shipping  expenses as a
percentage  of net sales  increased  to 24.6% from  17.8%.  This  increase  as a
percentage of net sales was primarily  attributable  to the decrease in sales as
it relates to the fixed portion of selling and shipping expenses.

            General and administrative  expenses decreased to $1,386,864 for the
three  months  ended March 31, 2003 from  $1,510,655  for the three months ended
March 31,  2002,  a decrease of $123,791,  or 8.2%.  General and  administrative
expenses  as a  percentage  of net sales  increased  to 11.2%  from  9.6%.  This
increase as a percentage of net sales was primarily attributable to the decrease
in sales as it  relates  to the  fixed  nature  of  general  and  administrative
expenses.

            Amortization  expense  decreased  to $228,168  for the three  months
ended March 31, 2003 from  $233,878 for the three months ended March 31, 2002, a
decrease of $5,710, or 2.4%.

            Interest  expense  increased  to $236,912 for the three months ended
March 31, 2003 from  $151,102  for the three  months  ended March 31,  2002,  an
increase of $85,810 or 56.8%.  The increase is  attributable  to the increase in
the  Company's  net  borrowings  from  its  factor  as a  result  of the  annual
redemption requirements of the Preferred Stock.

                                      -10-





            Operating  income  decreased  to $432,603 for the three months ended
March 31, 2003 from  $1,935,014  for the three  months  ended March 31,  2002, a
decrease  of  $1,502,411,  or 77.6%  for the  reasons  stated  in the  preceding
paragraphs. Operating income as a percentage of net sales was 3.5% for the three
months  ended March 31, 2003 as  compared  to 12.3% for the three  months  ended
March 31, 2002.  This decrease was  primarily  due to decreased  net sales,  the
fixed nature of certain operating expenses, and lower gross profit percentage on
net sales.

            The Company earned $12,647 of investment income for the three months
ended March 31, 2003 as compared to $6,611 for the three  months ended March 31,
2002,  an increase of $6,036,  or 91.3%.  This  increase is  attributable  to an
increase in cash equivalents and restricted cash.

            The  Company  incurred a tax  provision  of  $175,360  for the three
months  ended March 31, 2003 as compared to $846,540  for the three months ended
March 31, 2002, a decrease of $671,180.

            The  Company had net income of $32,978  for the three  months  ended
March 31,  2003 as compared to  $943,983  for the three  months  ended March 31,
2002, a decrease of $911,005,  or 96.5% for the reasons  stated in the preceding
paragraphs.

            As a result of the Merger, the Company is required to pay a dividend
equal to the product of 2/3 of the sum of the net after tax profits, as defined,
reduced in proportion to the redeemed  Preferred Stock. The dividend payable for
the three months ended March 31, 2003 is $17,100 as compared to $559,395 for the
three months ended March 31,  2002, a decrease of $542,295,  or 96.9%.  The 2003
dividend  will be equal to  51.9% of net  after  tax  profits,  as  defined.

LIQUIDITY AND CAPITAL RESOURCES

            Net cash provided by operating activities for the three months ended
March 31, 2003 was $1,304,155  compared to $1,708,060 for the three months ended
March 31,  2002.  This  decrease  was  primarily  attributable  to a decrease in
accounts  receivable that was offset by a decrease in net income and an increase
in inventory.  Net cash used for investing activities for the three months ended
March 31, 2003 was $44,304  compared to $66,555 for the three months ended March
31, 2002.

            Net cash used for  financing  activities  for the three months ended
March 31, 2003 was $969,888  compared to  $2,871,778  for the three months ended
March  31,  2002,  a  decrease  of  $1,901,890.   This  decrease  was  primarily
attributable  to the lower  payment of the dividend on the  Preferred  Stock and
increased borrowings from the factor.

            During the three months ended March 31, 2003, the Company's  primary
need for funds was to finance  working  capital and the payment of the Preferred
Stock dividend.  The Company has relied primarily upon cash and cash equivalents
on  hand,  cash  flow  from  operations  and  advances  drawn  against  factored
receivables  and accounts  receivable  to finance its  operations.  At March 31,
2003,  cash and cash  equivalents  were  $2,820,415  compared to  $2,530,452  at
December 31,  2002,  an increase of $289,963;  working  capital was  $13,139,621
compared to  $12,910,793  at December  31, 2002 an increase of  $228,828.  These
increases were primarily  attributable to income  generated  before the non-cash
charges for depreciation and amortization.

            The balance due to the factor represents the excess of advances made
by the factor over the  receivables  assigned to the factor.  At March 31, 2003,
due to factor was $3,909,594 as compared to 3,351,997 at December 31, 2002. This
increase is the result of increased  borrowings  from the factor.  The Company's
inventories   increased  to  $13,008,257  at  March  31,  2003  as  compared  to
$11,460,160 at December 31, 2002 due to an increase in finished goods  inventory
in expectation of increased demand.

                                      -11-





            On April 16, 2002, the Company redeemed its industrial revenue bonds
in the amount of $3,350,000.  To redeem the industrial revenue bonds the Company
borrowed $3,350,000 from the factor,  secured by the Apparel Products inventory.
On October 7, 2002, the Company obtained a loan from GMAC Business  Credit,  LLC
in the amount of  $3,350,000  secured by a first  mortgage  lien on the  Moberly
facility  and a  standby  letter of credit  in the  amount  of  $1,000,000.  The
interest  rate on the loan is a  variable  rate of LIBOR plus 4%  (currently  at
5.3%).  To secure the  letter of credit  the  Company  deposited  $1,000,000  of
restricted cash with the factor.

            Management  anticipates  it  will  maintain  sufficient  cash,  cash
equivalent balances,  short term investments and a net surplus position with the
factor,  although no assurance to that effect can be given.  Positive cash flow,
if it occurs,  will create  working  capital to fund the  Company's  anticipated
growth over the next 12 months,  the mandatory  redemption  requirements  of the
Preferred Stock due on December 31, 2003 and the Preferred Stock dividend due on
March 31, 2004. If a positive cash flow does not occur, there will be a decrease
in cash, cash equivalent  balances and short term investments  and/or borrowings
with the factor and/or other lenders will increase.

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

            There have been no changes in  financial  market risk as  originally
discussed  in the  Company's  Annual  Report  on Form  10-K for the  year  ended
December 31, 2002.

ITEM 4.     CONTROLS AND PROCEDURES

            Based on their evaluation, as of a date within 90 days of the filing
of this Form 10-Q, the Company's  Chief  Executive  Officer and Chief  Financial
Officer have  concluded the Company's  disclosure  controls and  procedures  (as
defined in Rules  13a-14 and 15d-14 under the  Securities  Exchange Act of 1934)
are effective. There have been no significant changes in internal controls or in
other factors that could  significantly  affect these controls subsequent to the
date of their  evaluation,  including  any  corrective  actions  with  regard to
significant deficiencies and material weaknesses.


PART II.    OTHER INFORMATION


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

    (a)     Exhibits

               99.1      Statement under oath of Chief  Executive  Officer dated
                         May 15, 2003 filed herewith

               99.2      Statement under oath of Chief  Financial  Officer dated
                         May 15, 2003 filed herewith

    (b)     Current Reports on Form 8-K

            None

                                      -12-





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.


                                             EVERLAST WORLDWIDE INC.



Date: May 15, 2003                           By: /s/ George Q Horowitz
     -------------                               --------------------------
                                             Name:  George Q Horowitz
                                             Title: Chief Executive Officer,
                                                    President, and Treasurer

                                             By: /s/ Matthew F. Mark
                                                 --------------------------
                                             Name:  Matthew F. Mark
                                             Title: Chief Financial Officer,
                                                    Chief Accounting Officer,
                                                    And Vice President Finance

                                      -13-





                  Certification of Principal Executive Officer
                            Section 302 Certification

I, George Q Horowitz, certify that:

            1.   I have reviewed this quarterly  report on Form 10-Q of Everlast
                 Worldwide Inc.;

            2.   Based on my knowledge,  this quarterly  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 quarterly
                 report;

            3.   Based on my  knowledge,  the  financial  statements,  and other
                 financial information included in this quarterly 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 quarterly report;

            4.   The   registrant's   other   certifying   officers  and  I  are
                 responsible  for   establishing   and  maintaining   disclosure
                 controls  and  procedures  (as  defined in  Exchange  Act Rules
                 13a-14 and 15d-14) for the  registrant and we have:

                 a)   designed such disclosure controls and procedures to ensure
                      that  material  information  relating  to the  registrant,
                      including its consolidated subsidiaries,  is made known to
                      us by others within those  entities,  particularly  during
                      the  period  in  which  this  quarterly  report  is  being
                      prepared;

                 b)   evaluated the effectiveness of the registrant's disclosure
                      controls and  procedures as of a date within 90 days prior
                      to  the  filing  date  of  this   quarterly   report  (the
                      "Evaluation Date"); and

                 c)   presented in this quarterly  report our conclusions  about
                      the   effectiveness   of  the   disclosure   controls  and
                      procedures  based on our  evaluation as of the  Evaluation
                      Date;

            5.   The  registrant's   other   certifying   officers  and  I  have
                 disclosed,   based  on  our  most  recent  evaluation,  to  the
                 registrant's  auditors and the audit  committee of registrant's
                 board  of  directors  (or  persons  performing  the  equivalent
                 function):

                 a)   all significant deficiencies in the design or operation of
                      internal   controls  which  could  adversely   affect  the
                      registrant's  ability to record,  process,  summarize  and
                      report   financial  data  and  have   identified  for  the
                      registrant's  auditors any material weaknesses in internal
                      controls; and

                 b)   any  fraud,   whether  or  not  material,   that  involves
                      management or other employees who have a significant  role
                      in the registrant's internal controls;

            6.   The registrant's other certifying officers and I have indicated
                 in this quarterly  report whether or not there were significant
                 changes in  internal  controls or in other  factors  that could
                 significantly  affect internal controls  subsequent to the date
                 of our most recent evaluation, including any corrective actions
                 with   regard  to   significant   deficiencies   and   material
                 weaknesses.


                 Date: May 15, 2003           /s/ George Q Horowitz
                                              ----------------------------------
                                              George Q Horowitz
                                              Chief Executive Officer

                                      -14-





                  Certification of Principal Financial Officer
                            Section 302 Certification

I, Matthew F. Mark, certify that:

            1.   I have reviewed this quarterly  report on Form 10-Q of Everlast
                 Worldwide Inc.;

            2.   Based on my knowledge,  this quarterly  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 quarterly
                 report;

            3.   Based on my  knowledge,  the  financial  statements,  and other
                 financial information included in this quarterly 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 quarterly report;

            4.   The   registrant's   other   certifying   officers  and  I  are
                 responsible  for   establishing   and  maintaining   disclosure
                 controls  and  procedures  (as  defined in  Exchange  Act Rules
                 13a-14 and 15d-14) for the registrant and we have:

                 a)   designed such disclosure controls and procedures to ensure
                      that  material  information  relating  to the  registrant,
                      including its consolidated subsidiaries,  is made known to
                      us by others within those  entities,  particularly  during
                      the  period  in  which  this  quarterly  report  is  being
                      prepared;

                 b)   evaluated the effectiveness of the registrant's disclosure
                      controls and  procedures as of a date within 90 days prior
                      to  the  filing  date  of  this   quarterly   report  (the
                      "Evaluation Date"); and

                 c)   presented in this quarterly  report our conclusions  about
                      the   effectiveness   of  the   disclosure   controls  and
                      procedures  based on our  evaluation as of the  Evaluation
                      Date;

            5.   The  registrant's   other   certifying   officers  and  I  have
                 disclosed,   based  on  our  most  recent  evaluation,  to  the
                 registrant's  auditors and the audit  committee of registrant's
                 board  of  directors  (or  persons  performing  the  equivalent
                 function):

                 a)   all significant deficiencies in the design or operation of
                      internal   controls  which  could  adversely   affect  the
                      registrant's  ability to record,  process,  summarize  and
                      report   financial  data  and  have   identified  for  the
                      registrant's  auditors any material weaknesses in internal
                      controls; and

                 b)   any  fraud,   whether  or  not  material,   that  involves
                      management or other employees who have a significant  role
                      in the registrant's internal controls;

            6.   The registrant's other certifying officers and I have indicated
                 in this quarterly  report whether or not there were significant
                 changes in  internal  controls or in other  factors  that could
                 significantly  affect internal controls  subsequent to the date
                 of our most recent evaluation, including any corrective actions
                 with   regard  to   significant   deficiencies   and   material
                 weaknesses.

                 Date: May 15, 2003                /s/ Matthew F. Mark
                                                   ------------------------
                                                   Matthew F. Mark
                                                   Chief Financial Officer

                                      -15-