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

US 1 Industries Announces 2004 First Quarter Results

GARY, Ind.--May 1, 20048, 2004--US 1 Industries, Inc. (OTCBB:USOO) announced today the results for the quarter ending March 31, 2004. Revenue in the first quarter increased seven percent to $30.7 million compared to $28.6 million for same period in 2003. The company's operating income decreased to $299,945 compared to $527,359 in the first quarter of 2003. Net income decreased to $231,939 compared to net income of $487,079 in the first quarter of 2003.

US 1, through its subsidiaries, operates primarily as a non-asset based service provider to independent businesses operating in the trucking and logistics industries. It offers financial resources, risk management services, insurance and information technology to small independent business owners enhancing their ability to compete in the trucking and logistics industry.

Statements in this news release that relate to future plans, financial results or projections, events or performance, are forward-looking statements subject to a number of known and unknown risks and uncertainties that could cause actual operations or results to differ materially from those described or anticipated.

                 US 1 INDUSTRIES, INC AND SUBSIDIARIES
                 CONSOLIDATED STATEMENT OF OPERATIONS
----------------------------------------------------------------------
(Dollars in thousands,                    Three months ended March 31,
 except per share data)                       2004           2003
----------------------------------------------------------------------
Operating Revenues                         $    30,730    $    28,552
                                          -------------  -------------
Operating Expenses:
   Purchased Transportation/Commissions         25,742         24,041
   Insurance & Claims                            1,317          1,116
   Salaries, Wages, and Other                    1,927          1,533
   General and Administrative                    1,444          1,335
                                          -------------  -------------
      Total operating expenses                  30,430         28,025
                                          -------------  -------------
Operating income (loss)                            300            527
                                          -------------  -------------
Total other income (expense)                       (38)           (10)
                                          -------------  -------------
Net income before Minority Interest                262            517
Minority Interest                                   30             30
                                          -------------  -------------
Net Income to common shares                $       232    $       487

Earnings Per Share - Basic                 $      0.02    $      0.04
                                          =============  =============

Earnings Per Share - Diluted               $      0.02    $      0.04
                                          =============  =============

Weighted Average Shares Basic               11,618,224     11,618,224

Weighted Average Shares Diluted             11,992,014     11,618,224
----------------------------------------------------------------------



                        US 1 INDUSTRIES, INC.
                     CONSOLIDATED BALANCE SHEETS
----------------------------------------------------------------------
(Dollars in thousands)                         March 31,    Dec. 31,
                                                 2004        2003
----------------------------------------------------------------------
Assets:
  Current assets                                  $20,302     $20,054
  Fixed assets                                      1,030         971
  Net assets held sale or investment                   54          54
  Other assets                                        998         998
                                              ------------------------
Total assets                                      $22,384     $22,077
                                              ========================

Liabilities
  Current Liabilities                             $15,201     $15,166
  Long term debt                                    3,130       3,176
  Minority Interest                                   382         325
  Shareholder's equity                              3,671       3,410
                                              ------------------------
Total liabilities and shareholder's deficiency    $22,384     $22,077
                                              ========================