The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Diamond Triumph Auto Glass, Inc. Announces First Quarter 2004 Results

KINGSTON, Pa., May 17, 2004 -- Diamond Triumph Auto Glass, Inc. announced today that net sales for the quarter ended March 31, 2004 decreased $0.7 million, or 1.3%, to $53.4 million as compared to $54.1 million for the quarter ended March 31, 2003. Net income for the quarter ended March 31, 2004 decreased by $0.8 million to a $0.1 million net loss from $0.7 million of net income for the quarter ended March 31, 2003. EBITDA for the quarter ended March 31, 2004 decreased $2.0 million to $2.3 million from $4.3 million for the quarter ended March 31, 2003.

                     Diamond Triumph Auto Glass, Inc.
                            ($'s in Millions)
                               (Unaudited)

                                                        Quarter Ended
                                                           March 31,
                                                    2004               2003

  Net Sales                                        $53.4              $54.1
  Cost of Sales                                     15.2               16.2
  Gross Profit                                      38.2               37.9
  Operating Expenses                                36.5               34.4
  Income From Operations                            $1.7               $3.5

  Net (Loss) Income                                ($0.1)              $0.7

  EBITDA (1)                                        $2.3               $4.3

  Total Long-Term Debt                             $81.3              $93.0

Norm Harris, Diamond Triumph's Chief Executive Officer, had the following comments regarding the Company. "The Company's operating results have continued to be impacted by the very challenging pricing conditions throughout the industry. This industry has been faced with challenging periods before, and our short-term challenge as a company will be to continue to explore opportunities to reduce and leverage costs throughout the organization."

Michael Sumsky, Diamond Triumph's President and Chief Financial Officer, added, "Our capital structure and low cost strategy has enabled our Company to endure periods of weaker operating performance. Even given the challenging environment, during the first quarter we maintained positive cash flow and continued to reduce our debt."

Diamond Triumph Auto Glass, Inc., headquartered in Kingston, PA, is a leading provider of automotive glass replacement and repair services. Diamond Triumph currently operates 270 company owned automotive glass service centers, approximately 1,100 mobile installation vehicles and six distribution centers in 45 states. For more information about Diamond Triumph, visit the website at www.diamondtriumph.com.

  (1)  EBITDA represents net income before interest, taxes, depreciation
       and amortization.  EBITDA is a measurement of Diamond Triumph's
       performance that is not required by, or presented in accordance
       with, GAAP.  EBITDA is not a measurement of Diamond Triumph's
       financial performance under GAAP and should not be considered an
       alternative to net income, operating income or any other performance
       measures derived in accordance with GAAP or as an alternative to
       cash flow from operating activities as a measure of our liquidity.

       Diamond Triumph presents EBITDA because it considers it an important
       supplemental measure of its performance and believes it is
       frequently used by securities analysts, investors and other
       interested parties in the evaluation of companies in its industry,
       many of which present EBITDA when reporting their results.

       Diamond Triumph believes issuers of "high yield" securities also
       present EBITDA because investors, analysts and rating agencies
       consider it useful in measuring the ability of those issuers to meet
       debt service obligations.  Diamond Triumph believes EBITDA is an
       appropriate supplemental measure of debt service capacity, because
       cash expenditures on interest are, by definition, available to pay
       interest, and tax expense is inversely correlated to interest
       expense because tax expense goes down as deductible interest expense
       goes up; depreciation and amortization are non-cash charges.

       Diamond Triumph also uses EBITDA for the following purposes:  (i)
       its executives' compensation plans base incentive compensation
       payments on its EBITDA performance measured against budgets; and
       (ii) its credit agreement and its indenture for its Notes use EBITDA
       to measure Diamond Triumph's compliance with covenants such as
       interest coverage and debt incurrence.  EBITDA has limitations as an
       analytical tool, and should not be considered in isolation, or as a
       substitute for analysis of Diamond Triumph's results as reported
       under GAAP.  Some of these limitations are:

       *  EBITDA does not reflect our cash expenditures, or future
          requirements, for capital expenditures or contractual
          commitments;
       *  EBITDA does not reflect changes in, or cash requirements for, our
          working capital needs;
       *  EBITDA does not reflect the significant interest expense, or the
          cash requirements necessary to service interest or principal
          payments, on our debt;
       *  Although depreciation and amortization are non-cash charges, the
          assets being depreciated and amortized will often have to be
          replaced in the future, and EBITDA does not reflect any cash
          requirements for such replacements; and
       *  Other companies in Diamond Triumph's industry may calculate
          EBITDA differently than Diamond Triumph does, limiting its
          usefulness as a comparative measure.

Because of these limitations, EBITDA should not be considered as a measure of discretionary cash available to Diamond Triumph to invest in the growth of its business. Diamond Triumph compensates for these limitations by relying primarily on its GAAP results and using EBITDA only supplementally.

   Reconciliation of EBITDA to net income follows for the periods indicated:

                                              Three Months Ended March 31,
                                                   2004          2003
                                                  (dollars in millions)
  Net income (loss)                               $(0.1)         $0.7
  Interest expense                                  2.1           2.4
  Depreciation and amortization                     0.6           0.8
  Provision (Benefit) for income taxes             (0.3)          0.4
    EBITDA                                         $2.3          $4.3