UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


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

For the quarterly period ended              March 31, 2006
--------------------------------------------------------------------------------

[ ] 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 0-23702
                                                -------

                               STEVEN MADDEN, LTD.
--------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)


          Delaware                                       13-3588231
-------------------------------             ------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

52-16 Barnett Avenue, Long Island City, New York                11104
--------------------------------------------------------------------------------
 (Address of principal executive offices)                     (Zip Code)

Registrant's telephone number, including area code          (718) 446-1800
--------------------------------------------------------------------------------

Indicate  by check  mark  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  preceding  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 [ ]

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.

Large accelerated filer [ ]   Accelerated filer [X]   Non-accelerated filer [ ]

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). Yes [ ] No [X]

As of May 4, 2006 there were 13,873,667 shares of the registrant's common stock,
$.0001 par value, outstanding.


                               STEVEN MADDEN, LTD.
                                    FORM 10-Q
                                QUARTERLY REPORT
                                 March 31, 2006

                                TABLE OF CONTENTS

PART I   FINANCIAL INFORMATION

ITEM 1.     Condensed Consolidated Financial Statements (Unaudited):

            Condensed Consolidated Balance Sheets........................    1

            Condensed Consolidated Statements of Operations..............    2

            Condensed Consolidated Statements of Cash Flows..............    3

            Notes to Unaudited Condensed Consolidated Financial
            Statements...................................................    4

ITEM 2.     Management's Discussion and Analysis
            of Financial Condition and Results of Operations.............   12

ITEM 3.     Quantitative and Qualitative Disclosures About Market Risk...   17

ITEM 4.     Controls and Procedures......................................   18

PART II  OTHER INFORMATION

ITEM 1.     Legal Proceedings............................................   18

ITEM 1A.    Risk Factors.................................................   19

ITEM 2.     Unregistered Sales of Equity Securities and Use of Proceeds..   19

ITEM 6.     Exhibits.....................................................   20

            Signature....................................................   21


PART I. FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements

STEVEN MADDEN, LTD. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets
(in thousands)



                                                                       March 31,     December 31,      March 31,
                                                                         2006            2005            2005
                                                                     ------------    ------------    ------------
                                                                      (unaudited)                     (unaudited)
                                                                                            
ASSETS
Current assets:
  Cash and cash equivalents                                          $     24,121    $     42,842    $     30,186
  Accounts receivable, net of allowances of $1,864, $813 and $640           5,034           3,294           1,973
  Due from factor, net of allowances of $10,151, $7,587 and $3,164         54,687          31,785          40,139
  Inventories                                                              36,579          28,412          28,684
  Marketable securities - available for sale                               14,761          24,092          14,011
  Prepaid expenses and other current assets                                 6,295           2,435           2,986
  Prepaid taxes                                                                --           2,512           1,959
  Deferred taxes                                                            5,526           5,600           3,030
                                                                     ------------    ------------    ------------

      Total current assets                                                147,003         140,972         122,968

Property and equipment, net                                                21,128          20,898          20,754
Deferred taxes                                                              5,478           5,568           5,488
Deposits and other                                                            848             586             433
Marketable securities - available for sale                                 40,147          42,157          33,925
Goodwill - net                                                              6,719           1,547           2,066
Intangibles - net                                                           8,172              --              --
                                                                     ------------    ------------    ------------

             Total Assets                                            $    229,495    $    211,728    $    185,634
                                                                     ============    ============    ============

LIABILITIES
Current liabilities:
  Accounts payable                                                   $     16,995          15,579    $     14,900
  Accrued expenses                                                         19,168          11,327           6,436
                                                                     ------------    ------------    ------------

      Total current liabilities                                            36,163          26,906          21,336

Deferred rent                                                               3,391           2,757           2,118
                                                                     ------------    ------------    ------------

                                                                           39,554          29,663          23,454
                                                                     ------------    ------------    ------------

Commitments, contingencies and other

STOCKHOLDERS' EQUITY
Preferred stock - $.0001 par value, 5,000 shares authorized;
  none issued; Series A Junior Participating preferred stock -
  $.0001 par value, 60 shares authorized; none issued
Common stock - $.0001 par value, 60,000 shares authorized, 16,255,
  16,150 and 15,228 shares issued, 13,874, 13,916 and
  13,129 outstanding                                                            2               2               2
Additional paid-in capital                                                101,547          99,950          82,681
Retained earnings                                                         119,698         108,838         104,413
Unearned compensation                                                          --              --            (377)
Other comprehensive gain:
  Unrealized gain on marketable securities (net of taxes)                  (1,073)         (1,299)         (1,354)
Treasury stock - 2,381, 2,234 and 2,099 shares at cost                    (30,233)        (25,426)        (23,185)
                                                                     ------------    ------------    ------------

                                                                          189,941         182,065         162,180
                                                                     ------------    ------------    ------------

             Total Liabilities and Stockholders' Equity              $    229,495    $    211,728    $    185,634
                                                                     ============    ============    ============

See accompanying notes to condensed consolidated financial statements - unaudited                               1



STEVEN MADDEN, LTD. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations
(unaudited)
(in thousands, except per share data)



                                                                Three Months Ended
                                                                     March 31,
                                                           ----------------------------
                                                               2006            2005
                                                           ------------    ------------
                                                                     
Net sales:
  Wholesale                                                $     82,982    $     56,861
  Retail                                                         25,333          26,475
                                                           ------------    ------------

                                                                108,315          83,336
                                                           ------------    ------------

Cost of sales:
  Wholesale                                                      48,857          41,441
  Retail                                                         13,175          14,543
                                                           ------------    ------------

                                                                 62,032          55,984
                                                           ------------    ------------

Gross profit:
  Wholesale                                                      34,125          15,420
  Retail                                                         12,158          11,932
                                                           ------------    ------------

                                                                 46,283          27,352

Commission and licensing fee income - net                         3,762           1,225
Operating expenses                                              (31,590)        (27,356)
                                                           ------------    ------------

Income from operations                                           18,455           1,221
Interest and other income, net                                      271             438
                                                           ------------    ------------

Income before provision for income taxes                         18,726           1,659
Provision for income taxes                                        7,866             697
                                                           ------------    ------------

Net income                                                 $     10,860    $        962
                                                           ============    ============

Basic income per share                                     $       0.78    $       0.07
                                                           ============    ============

Diluted income per share                                   $       0.74    $       0.07
                                                           ============    ============

Basic weighted average common shares outstanding                 13,917          13,235
Effect of dilutive securities - options/restricted stock            695             569
                                                           ------------    ------------

Diluted weighted average common shares outstanding               14,612          13,804
                                                           ============    ============

See accompanying notes to condensed consolidated financial statements - unaudited     2



STEVEN MADDEN, LTD. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows
(unaudited)
(in thousands)



                                                                                                    Three Months Ended
                                                                                                         March 31,
                                                                                                ----------------------------
                                                                                                    2006            2005
                                                                                                ------------    ------------
                                                                                                          
Cash flows from operating activities:
  Net income                                                                                    $     10,860    $        962
  Adjustments to reconcile net income to net cash provided by (used in) operating activities:
    Depreciation and amortization                                                                      1,507           1,227
    Loss on disposal of fixed assets                                                                     292              87
    Non-cash compensation                                                                                 60             327
    Provision for doubtful accounts and chargebacks                                                    3,354             889
    Deferred rent expense                                                                                124              30
    Realized loss on sale of marketable securities                                                       573              41
    Changes in:
      Accounts receivable                                                                             (1,007)          1,245
      Due from factor                                                                                (23,907)         (7,213)
      Inventories                                                                                     (2,284)          5,700
      Prepaid expenses, prepaid taxes, deposits and other assets                                         195          (1,401)
      Accounts payable and other accrued expenses                                                        279           1,659
                                                                                                ------------    ------------

        Net cash provided by (used in) operating activities                                           (9,954)          3,553
                                                                                                ------------    ------------

Cash flows from investing activities:
  Purchases of property and equipment                                                                 (1,508)         (1,353)
  Purchases of marketable securities                                                                     (73)           (426)
  Sale/redemption of marketable securities                                                            11,232           1,003
  Acquisition, net of cash acquired                                                                  (15,148)             --
                                                                                                ------------    ------------

        Net cash used in investing activities                                                         (5,497)           (776)
                                                                                                ------------    ------------

Cash flows from financing activities:
  Proceeds from exercise of stock options                                                              1,537           2,050
    Common stock purchased for treasury                                                               (4,807)         (5,494)
                                                                                                ------------    ------------

        Net cash used in financing activities                                                         (3,270)         (3,444)
                                                                                                ------------    ------------

Net decrease in cash and cash equivalents                                                            (18,721)           (667)
Cash and cash equivalents - beginning of period                                                       42,842          30,853
                                                                                                ------------    ------------

Cash and cash equivalents - end of period                                                       $     24,121    $     30,186
                                                                                                ============    ============

See accompanying notes to condensed consolidated financial statements - unaudited                                          3



STEVEN MADDEN, LTD. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements - Unaudited
March 31, 2006
($ in thousands except per share data)


Note A - Basis of Reporting

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America for interim  financial  information and pursuant to the
rules and  regulations of the Securities  and Exchange  Commission  (the "SEC").
Accordingly,  they do not include all of the information and footnotes  required
by accounting  principles generally accepted in the United States of America for
complete  financial  statements.  In the opinion of management,  such statements
include all adjustments  (consisting  only of normal  recurring items) which are
considered necessary for a fair presentation of the financial position of Steven
Madden,  Ltd. and subsidiaries (the "Company") and the results of its operations
and cash flows for the periods presented.  The results of its operations for the
three-month  period ended March 31, 2006 are not  necessarily  indicative of the
operating  results  for the full year.  It is  suggested  that  these  financial
statements  be read in  conjunction  with the financial  statements  and related
disclosures  for the year ended  December 31, 2005 included in the Annual Report
of Steven Madden, Ltd. on Form 10-K filed with the SEC on March 14, 2006.

Note B - Use of Estimates

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the financial statements and the reported amounts of revenue and expenses during
the reporting period. Actual results could differ from those estimates.

Allowances for bad debts, returns and customer chargebacks: The Company provides
reserves on trade  accounts  receivables  for future  customer  chargebacks  and
markdown  allowances,  discounts,  returns  and other  miscellaneous  compliance
related  deductions  that relate to the current  period sales.  As a result of a
reevaluation of the retail  environment,  the Company has revised its method for
evaluating its estimate of the allowance for customer  chargebacks  beginning in
the fourth  quarter  of 2005.  In the past,  the  Company  looked at  historical
dilution levels for customers to determine the allowance  amount.  Under the new
method of estimation, the Company evaluates anticipated chargebacks by reviewing
several  performance  indicators  of  its  major  customers.  These  performance
indicators,  which include inventory levels, sell through rates and gross margin
levels,  are  analyzed by key account  executives  to estimate the amount of the
anticipated customer allowance.

Note C - Marketable Securities

Marketable  securities consist primarily of corporate bonds, U.S. treasury notes
and government asset-backed securities with maturities greater than three months
and up to five  years  at the  time of  purchase  as well as  marketable  equity
securities.  These securities,  which are classified as available-for-sale,  are
carried at fair value, with unrealized gains and losses,  net of any tax effect,
reported in  shareholders'  equity as  accumulated  other  comprehensive  income
(loss).  Amortization  of premiums and discounts are included in interest income
and are not material.  The values of these  securities may fluctuate as a result
of changes in market interest rates and credit risk.

Note D - Inventories

Inventories,  which consist of finished  goods,  are stated at the lower of cost
(first-in, first-out method) or market.

                                                                               4


STEVEN MADDEN, LTD. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements - Unaudited
March 31, 2006
($ in thousands except per share data)


Note E - Revenue Recognition

The Company  recognizes  revenue on  wholesale  sales when  products are shipped
pursuant to our  standard  terms which are freight on board (FOB)  warehouse  or
when  products  are  delivered  to the  consolidators  as per the  terms  of the
customers purchase order. Sales reductions for anticipated discounts, allowances
and other  deductions are recognized when sales are recorded.  Customers  retain
the right to  replacement  of the product for poor  quality or improper or short
shipments, which have historically been immaterial.  Retail sales are recognized
when the payment is received from customers and are recorded net of returns. The
Company  earns  commission  income as a buying agent  through its  Adesso-Madden
Division by arranging to produce  private label shoes to the  specifications  of
its clients.  In addition,  the Company has  leveraged the strength of its Steve
Madden brands and product designs resulting in a partial recovery of its design,
product and development costs from its suppliers. Commission revenue and product
and  development  cost  recoveries  are  recognized  as earned when title of the
product transfers from the manufacturer to the customer and is reported on a net
basis after deducting operating expenses.

The Company  licenses its Steve Madden  trademark for use in connection with the
manufacturing,  marketing and sale of sunglasses,  eyewear and hosiery products.
Each license agreement requires the licensee to pay to the Company a royalty and
advertising  fee based on net sales as  defined  in the  various  agreements.  A
minimum  royalty  and  advertising  fee is due the  Company  in the  event  that
specified net sales targets are not achieved. Licensing revenue is recognized on
the  basis of net sales  reported  by the  licensees  or,  if  greater,  minimum
guaranteed  royalties when earned. In substantially all of the Company's license
agreements,  the minimum guaranteed royalty is earned and payable on a quarterly
basis.

Note F - Sales Deductions

The  Company  supports  retailers'  initiatives  to  maximize  the  sales of its
products on the retail floor by subsidizing  the co-op  advertising  programs of
such  retailers,   providing  them  with  inventory   markdown   allowances  and
participating  in various other  marketing  initiatives of its major  customers.
Such  expenses  are  reflected  in  the  Condensed   Consolidated  Statement  of
Operations as deductions to net sales.  For the three-month  periods ended March
31,  2006 and 2005,  the total  deduction  to net sales for these  expenses  was
$6,871 and $8,516, respectively.

Note G - Cost of Sales

All costs  incurred to bring  finished  products to the  Company's  distribution
center are included in the cost of sales line item on the Condensed Consolidated
Statement of Operations.  These include purchase  commissions,  letter of credit
fees,  brokerage fees,  material and labor and related items,  sample  expenses,
custom duty,  inbound freight,  royalty payments,  labels and product packaging.
All warehouse and distribution costs are included in the operating expenses line
item of the  Company's  Condensed  Consolidated  Statement  of  Operations.  The
Company  classifies all shipping costs to customers as operating  expenses.  The
Company's gross margins may not be comparable to other companies in the industry
because some companies may include  warehouse and distribution as a component of
cost of sales, while other companies report on the same basis as the Company and
include them in operating expenses.

Note H - Stock Incentive Plan

In March of 2006, the Board of Directors approved the Steven Madden,  Ltd. Stock
Incentive  Plan (the  "Plan")  under which  nonqualified  stock  options,  stock
appreciation  rights,  performance  shares,  restricted stock, other stock-based
awards  and   performance-based   cash  awards  may  be  granted  to  employees,
consultants  and  non-employee  directors.  The Board's  adoption of the Plan is
subject to shareholder approval. The number of shares that may be issued or used
under the Plan cannot  exceed  800,000  shares.  On March 20,  2006,  subject to
shareholder  approval,  the Company awarded 120,800  restricted  stock shares to
employees and directors that will, with some exceptions,  vest annually in equal
parts over four years.  The  compensation  associated with the restricted  stock
will be valued based on the closing price of the  Company's  common stock on the
date of shareholder approval.

                                                                               5


STEVEN MADDEN, LTD. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements - Unaudited
March 31, 2006
($ in thousands except per share data)


Note I - Reclassification

The Company has  reclassified  royalty  payments on its  Condensed  Consolidated
Statement  of  Operations  from  operating  expenses  to  cost  of  sales.  This
reclassification  resulted  in an  increase  in the cost of sales  for the three
months  ended  March 31,  2006 and 2005 of $879 and $966,  respectively,  with a
corresponding   decrease  to  operating  expenses  in  the  same  periods.  This
reclassification had no impact on the net income of the Company.

Revision in the  Classification of Auction Rate Bonds.  During the first quarter
of 2006,  the Company  revised  its  presentation  of its auction  rate bonds to
short-term investments. Previously, such investments had been classified as cash
and cash equivalents. Accordingly, the company has revised the classification to
report these securities as short-term  investments on its  Consolidated  Balance
Sheet as of December  31,  2005.  As  previously  reported at December 31, 2005,
$10,000 of these auction rate municipal  bonds were  classified as cash and cash
equivalents on the Company's Consolidated Balance Sheet.

Note J - Net Income Per Share of Common Stock

Basic income per share is based on the weighted  average number of common shares
outstanding  during the period.  Diluted income per share reflects the potential
dilution  assuming  common  shares were issued upon the exercise of  outstanding
options  and the  proceeds  thereof  were used to  purchase  outstanding  common
shares.  Diluted income per share also reflects the unvested and unissued shares
promised  to  employees  which  have a  dilutive  effect.  For the  purposes  of
calculating  the diluted  income per share for the three  months ended March 31,
2006 and 2005,  stock options  representing  approximately  none and  1,202,000,
respectively,   have  been  excluded  because  including  the  shares  would  be
anti-dilutive.

Note K - Stock-Based Compensation

Effective  January 1, 2006,  the Company  adopted the provisions of Statement of
Financial  Accounting  Standards ("SFAS") No. 123R,  "Accounting for Stock-Based
Compensation" ("SFAS No. 123R"),  which requires stock-based  compensation to be
measured  based on the fair value of the awards on the grant  date.  The Company
elected the "modified prospective method" of transition as permitted by SFAS No.
123R.  Under  this  transition   method,  the  Company  is  required  to  record
compensation  expense for all awards  granted after the date of adoption and for
the unvested  portion of previously  granted awards that were outstanding at the
date of adoption,  and accordingly,  periods prior to adoption are not restated.
For the three-month period ended March 31, 2006, total equity-based compensation
of $60 related to stock  options  previously  granted was  included in operating
expense. As of March 31, 2006,  unrecognized  equity-based  compensation is $60,
which will be recognized in the quarter  ended June 30, 2006.  The  equity-based
compensation  for the  periods  ended  March 31 and June 30,  2006 relate to one
employee,  and thus no  forfeitures  were  assumed in  estimating  the amount of
compensation expense.

Prior  to the  adoption  of FAS No.  123R,  the  Company  presented  cash  flows
resulting from the tax benefits of deductions from the exercise of stock options
as operating cash flows in the  Statements of Cash Flows.  FAS No. 123R requires
cash flows  resulting  from the tax benefits from tax deduction in excess of the
compensation  cost  recognized  for those  options  (excess tax  benefits) to be
classified as financing cash flows. The Company did not realize any tax benefits
from the exercise of stock options during the three months ended March 31, 2006.

The  weighted  average fair value of options  granted in 2005 was  approximately
$6.11 using the Black-Scholes option-pricing model assuming a volatility of 43%,
risk free  interest  rate of 3.86%,  an expected life of 3 years and no dividend
yield.

There were 85,000 options exercised during the three months ended March 31, 2006
with a total intrinsic value of $1,537.  During the three months ended March 31,
2006, 10,000 options vested with a weighted average exercise price of $17.76. As
of March 31, 2006,  there were 10,000 unvested  options with a weighted  average
exercise  price of $17.76,  which will vest  during the  quarter  ended June 30,
2006.

                                                                               6


STEVEN MADDEN, LTD. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements - Unaudited
March 31, 2006
($ in thousands except per share data)


Note K - Stock-Based Compensation (continued)

Prior to adopting SFAS No. 123R, the Company's equity-based compensation expense
was accounted for under the  provisions of APB Opinion No. 25,  "Accounting  for
Stock Issued to  Employees",  as permitted by SFAS No. 123. The following  table
illustrates  the effect on net income and  earnings per share if the Company had
applied the fair value  recognition  provision of SFAS No. 123R to  equity-based
employee compensation for the period ended March 31, 2005:


         Reported net income                                   $        962
         Stock-based employee compensation included in
               reported net income, net of tax                           82
         Stock-based employee compensation determined
               under the fair value based method, net of tax           (538)
                                                               ------------

         Pro forma net income                                  $        506
                                                               ============

         Basic income per share:
               As reported                                     $       0.07
               Pro forma                                       $       0.04

         Diluted income per share:
               As reported                                     $       0.07
               Pro forma                                       $       0.04


Activity relating to stock options granted under the Company's plans and outside
the plans during the quarters ended March 31, is as follows:



                                                2006                          2005
                                    ----------------------------   ----------------------------
                                                      Weighted                       Weighted
                                                      Average                        Average
                                       Number         Exercise        Number         Exercise
                                     of Shares         Price        of Shares         Price
                                    ------------    ------------   ------------    ------------
                                                                       
         Outstanding at January 1      1,300,000    $      12.71      2,513,000    $      12.71
         Granted                              --              --             --              --
         Exercised                       (85,000)          18.08       (500,000)           4.10
         Cancelled/Forfeited                  --              --             --              --
                                    ------------                   ------------

         Outstanding at March 31       1,215,000           14.44      2,013,000           14.84
                                    ============                   ============

         Exercisable at March 31       1,205,000           14.41      1,896,000           14.57
                                    ============                   ============


Note L - Acquisition

On  February  7,  2006,  the  Company  acquired  all of the equity  interest  of
privately held Daniel M. Friedman and Associates,  Inc. and D.M.F. International
(collectively,  "Daniel M. Friedman").  Founded in 1995, Daniel M. Friedman is a
manufacturer and distributor of name brand fashion handbags and accessories. The
acquisition was completed for  consideration  of $18,500  including  transaction
costs subject to  adjustment,  including  certain earn out  provisions  based on
financial performance through 2010.

                                                                               7


STEVEN MADDEN, LTD. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements - Unaudited
March 31, 2006
($ in thousands except per share data)


Note L - Acquisition (continued)

The Daniel M. Friedman  acquisition  was accounted for using the purchase method
of accounting as required by SFAS  Statement No. 141,  "Business  Combinations".
Accordingly,  the assets and  liabilities of Daniel M. Friedman were adjusted to
their fair values,  and the excess of the purchase  price over the fair value of
the assets acquired,  including  identified  intangible  assets, was recorded as
goodwill.  The fair values  assigned to tangible and intangible  assets acquired
and liabilities assumed are based on management's estimates and assumptions,  as
well as third- party  independent  valuations.  The total  preliminary  purchase
price has been allocated as follows:

         Current assets                         $      9,772
         Property, plant and equipment                   289
         Deposits                                         62
         Intangible assets                             8,400
         Goodwill                                      5,172
         Liabilities assumed                          (5,195)
                                                ------------

         Net assets acquired                    $     18,500
                                                ============

The purchase price and related  allocation are preliminary and may be revised as
a result of  adjustments  made to the  purchase  price  pursuant to the earn out
provisions  or  as  additional  information  regarding  assets  and  liabilities
require.

The  results of  operations  of Daniel M.  Friedman  have been  included  in the
Company's Condensed  Consolidated  Statements of Operations from the date of the
acquisition.  The  following pro forma  information  presents the results of the
Company's  operations  as though the  Daniel M.  Friedman  acquisition  had been
completed as of the first day of the quarters below:

                                               Three Months Ended March 31,
                                               ---------------------------
                                                   2006           2005
                                               ------------   ------------

         Net sales                             $    111,000   $     90,987
         Operating income                      $     18,634   $      2,448
         Net income                            $     10,964   $      1,646
         Basic earnings per share              $       0.79   $       0.12
         Diluted earnings per share            $       0.75   $       0.12


Note M - Goodwill and Intangible Assets

The following is a summary of goodwill and the related accumulated  amortization
for the quarter ended March 31, 2006:



                                                                               Net
                                                            Accumulated      carrying
                                              Cost basis    Amortization      amount
                                             ------------   ------------   ------------
                                                                  
         Balance at December 31, 2005        $      2,145   $        598   $      1,547
         Acquisition of Daniel M. Friedman          5,172              0          5,172
                                             ------------   ------------   ------------

         Balance at March 31, 2006           $      7,317   $        598   $      6,719
                                             ------------   ------------   ------------


                                                                               8


STEVEN MADDEN, LTD. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements - Unaudited
March 31, 2006
($ in thousands except per share data)


Note M - Goodwill and Intangible Assets (continued)

The following  table details  intangible  assets acquired on February 7, 2006 in
the Daniel M. Friedman transaction as of March 31, 2006:



                                                 Accumulated    Net carrying
                                   Cost basis    Amortization      amount
                                  ------------   ------------   ------------
                                                       
         Trade name               $        200   $          5   $        195
         Customer Relationships          2,600             44          2,556
         License Agreements              5,600            179          5,421
                                  ------------   ------------   ------------

                                  $      8,400   $        228   $      8,172
                                  ------------   ------------   ------------


The estimated future amortization  expense of purchased  intangibles as of March
31, 2006 is as follows:


             2006 (remaining nine months)           $  1,028
             2007                                      1,370
             2008                                      1,370
             2009                                      1,267
             2010                                      1,267
             Thereafter                                1,870
                                                    --------

                                                    $  8,172
                                                    ========

Note N - Comprehensive Income

Comprehensive  income for the three-month periods ended March 31, 2006 and 2005,
after considering other comprehensive income including unrealized gain (loss) on
marketable securities of $226 and ($330), was $11,086 and $632, respectively.

NOTE O - COMMITMENTS, CONTINGENCIES AND OTHER

[1]   Legal proceedings:

          (a)  On July 28, 2005,  adidas America,  Inc., and  adidas-Salomon  AG
               (together,   "adidas")  filed  a  Demand  for  Arbitration   (the
               "Demand")  against Steve Madden,  Ltd.,  and Steve Madden Retail,
               Inc. before the American Arbitration Association.  In its Demand,
               adidas alleged that the parties had previously  been engaged in a
               lawsuit  over  the  Company's  sale of  sneakers  that  allegedly
               infringed  adidas' "three stripe" mark. The parties  settled that
               lawsuit by entering into a settlement  agreement  dated August 4,
               2003  that   prohibited  the  Company  from  selling  shoes  that
               contained adidas'  "three-stripe" mark either with one additional
               stripe or with one less stripe. Adidas alleged in the Demand that
               the Company was selling three shoes (the Finnley,  the Troyy, and
               the Soccet) that adidas contends violate the settlement agreement
               and  infringe  adidas'   "three-stripe"  mark.  The  parties  are
               actively  engaged in  settlement  discussions  and have reached a
               tentative  settlement.  Settlement drafts have been exchanged but
               are  still  being  negotiated.  The  settlement  will  not have a
               material affect on the Company's financial position.

          (b)  On August  10,  2005,  the U.S.  Customs  Department  ("Customs")
               issued a report that asserts that certain  commissions  which the
               Company   treated  as  buying   agents   commissions   (which  is
               non-dutiable),  should be treated as "selling agents commissions"
               and hence is dutiable. In the report,  Customs estimates that the
               Company had underpaid  duties  during the calendar  years of 1998
               through 2004 in the amount of $1,051 plus interest and penalties.
               Based on management's estimation at this

                                                                               9


STEVEN MADDEN, LTD. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements - Unaudited
March 31, 2006
($ in thousands except per share data)


NOTE O - COMMITMENTS, CONTINGENCIES AND OTHER  (CONTINUED)

               point, a reserve of $2,051 covering under-payments,  interest and
               penalties,  has been recorded as of the March 31, 2006  Condensed
               Consolidated Financial Statements. Such reserve may in the future
               be modified to reflect the status of this matter.

          (c)  On or about  January  23,  2006 the  Company  and Steven  Madden,
               Jamieson  Karson,  Arvind  Dharia and Amelia  Newton  Varela were
               named as defendants in a lawsuit filed by Jojeli, Inc. ("Jojeli")
               and Alan Rick  Friedman in the United States  District  Court for
               the Southern District of New York. In their complaint, Jojeli and
               Mr. Friedman assert claims arising from the Company's decision to
               terminate  Jojeli's  services on or about  November 28, 2005. Mr.
               Friedman,  Jojeli's principal, served as a senior salesperson for
               the Company, and provided his services to the Company pursuant to
               an April 26, 2004 written agreement.  In their complaint,  Jojeli
               and Mr.  Friedman  allege eight claims against the Company and/or
               three of its  executives  and/or one of its  managers,  including
               breach of contract, violation of the New York Labor Law, tortuous
               interference  with contract,  civil conspiracy,  defamation,  and
               prima facie tort.  They seek damages on their  various  claims in
               differing amounts, ranging from $500 to $5,000 and they also seek
               a declaration that they are not bound by the restrictive covenant
               in  the  parties'  contract.  On or  about  March  1,  2006,  the
               individual  defendants  and the Company moved to dismiss the tort
               claims  contained in the complaint  and to strike Mr.  Friedman's
               claim  for  punitive  damages  in  connection  with his  contract
               claims.  More  specifically,  the defendants moved to dismiss the
               claims alleging  defamation,  interference  with contract,  prima
               facie tort and civil conspiracy.  If the motion is granted in its
               entirety,  the individual  defendants would be dismissed from the
               suit and Mr. Friedman's  remaining claims would consist of breach
               of contract and alleged  violations of the New York Labor Law. On
               or about April 13, 2006, Mr. Friedman filed an amended  complaint
               in the action. In his amended complaint, Mr. Friedman (i) dropped
               his  defamation  claim  against  the  Company's   Executive  Vice
               President of Wholesale Sales,  Amelia Newton Varela, (ii) dropped
               all  claim(s)  against the  Company's  Chief  Financial  Officer,
               Arvind  Dharia,  and  (iii)  supplemented   certain   allegations
               concerning the remaining defendants in an effort to strengthen or
               preserve  his  remaining  tort  claims.  On April 13th,  2006 Mr.
               Friedman  also  filed his  opposition  to the  motion to  dismiss
               previously  filed by the Company and the  individual  defendants.
               The  Company  and  the  individual  defendants  responded  to Mr.
               Friedman's opposition to the motion to dismiss on May 3, 2006 and
               Mr.  Friedman  has  until  May 11,  2006  to  respond.  Based  on
               management's estimation at this point, a reserve of $364 has been
               recorded  as  of  the  March  31,  2006  Condensed   Consolidated
               Financial Statements.  Such reserve may in the future be modified
               to reflect the status of this matter.

          (d)  The  Company  has been  named as a  defendant  in  certain  other
               lawsuits  in the normal  course of  business.  In the  opinion of
               management, after consulting with legal counsel, the liabilities,
               if any,  resulting  from these matters should not have a material
               effect  on  the  Company's   financial  position  or  results  of
               operations. It is the policy of management to disclose the amount
               or range of  reasonably  possible  losses in  excess of  recorded
               amounts.

[2]   Stock Split

      On April 27, 2006,  the Board of Directors  declared a 3-for-2 stock split
      of its outstanding shares of common stock, to be effected in the form of a
      stock  dividend on the  Company's  issued and  outstanding  common  stock.
      Stockholders  of  record  at the close of  business  on May 11,  2006 will
      receive one additional  share of Steven Madden Ltd. common stock for every
      two shares of common stock owned on this date. The  additional  shares are
      expected to be  distributed  on or about May 25, 2006.  Stockholders  will
      receive  cash  in lieu of any  fractional  shares  of  common  stock  they
      otherwise would have received in connection with the dividend.

                                                                              10


STEVEN MADDEN, LTD. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements - Unaudited
March 31, 2006
($ in thousands except per share data)


Note P - Operating Segment Information

The  Company's  reportable  segments  are  primarily  based on  methods  used to
distribute its products. The wholesale segment,  through sales to department and
specialty stores, and the retail segment, through the operation of retail stores
and the website, derive revenue from sales of branded women's, men's, girl's and
children's  footwear and accessories.  In addition,  the wholesale segment has a
licensing   program  that  extends  the  Steve  Madden  and  Stevies  brands  to
accessories  and  ready-to-wear  apparel.  The private label segment  represents
activities of a subsidiary which earns commissions for serving as a buying agent
to mass-market  merchandisers,  shoe chains and other  off-price  retailers with
respect to their purchase of private label shoes.



                                           Wholesale       Retail      Private label   Consolidated
                                         ------------   ------------    ------------   ------------
                                                                           
Quarter ended March 31, 2006:
  Net sales to external customers        $     82,982   $     25,333                   $    108,315
  Gross profit                                 34,125         12,158                         46,283
  Commissions and licensing fees - net            805                   $      2,957          3,762
  Income (loss) from operations                16,629         (1,131)          2,957         18,455
  Segment assets                              170,478         41,736          17,281        229,495

Quarter ended March 31, 2005:
  Net sales to external customers        $     56,861   $     26,475                   $     83,336
  Gross profit                                 15,806         11,932                         27,738
  Commissions and licensing fees - net            580                   $        645          1,225
  Income (loss) from operations                 1,046           (470)            645          1,221
  Segment assets                              136,881         38,986           9,767        185,634


                                                                              11


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

The following  discussion of the  Company's  financial  condition and results of
operations   should  be  read  in  conjunction  with  the  unaudited   Condensed
Consolidated  Financial Statements and Notes thereto appearing elsewhere in this
quarterly report on Form 10-Q.

Statements in this "Management's  Discussion and Analysis of Financial Condition
and Results of Operations"  and elsewhere in this quarterly  report on Form 10-Q
as well as statements  made in press  releases and oral  statements  that may be
made by the Company or by its  officers,  directors or  employees  acting on the
Company's  behalf  that  are  not  statements  of  historical  or  current  fact
constitute  "forward-looking  statements"  within  the  meaning  of the  Private
Securities  Litigation  Reform  Act of  1995.  Such  forward-looking  statements
involve known and unknown risks,  uncertainties  and other unknown  factors that
could cause the actual  results of the Company to be materially  different  from
historical  results  or from any  future  results  expressed  or implied by such
forward-looking  statements. In addition to statements which explicitly describe
such risks and uncertainties,  readers are urged to consider  statements labeled
with  the  terms  "believes",  "belief",  "expects",  "intends",  "anticipates",
"projects"  or  "plans"  to  be  uncertain,   forward-looking   statements.  The
forward-looking  statements contained herein are also subject generally to other
risks and  uncertainties  that are described  from time to time in the Company's
reports and  registration  statements  filed with the  Securities  and  Exchange
Commission.

Overview:
($ in thousands, except retail sales data per square foot and earnings per share
data)

The momentum established by the Company during the second half of 2005 continued
in the first quarter of 2006. Net sales increased 30% to $108,315 in the quarter
ended March 31, 2006 from $83,336 in the  comparable  period of 2005,  while net
commission and licensing fee income  increased 207% to $3,762 from $1,225 during
the same period.  Net income  increased to $10,860 in the first  quarter of 2006
compared to $962 for the same period of 2005. The Company's diluted earnings per
share increased to $0.74 per share for the quarter ended March 31, 2006 compared
to $0.07 per share in the comparable period of 2005.

The sales  growth was driven by a very  strong  performance  from the  Company's
existing brands in addition to the contribution of the recently  acquired Daniel
M.  Friedman.  It is also the  result  of the  Company's  continued  efforts  to
diversify  its brand  portfolio and expand its product  offerings.  SM New York,
which was introduced in the fourth quarter of last year,  performed  better than
expected.  In  addition,  the Company  introduced  the Rule product line in this
quarter, which also added to the Company's sales growth.

The Company's new inventory controls and other operating initiatives implemented
last year  continued to pay  dividends.  Gross margin for the quarter  increased
significantly to 43% from 33% in the comparable period last year.

In the Retail Division, first quarter of 2006 sales decreased 4% to $25,333 from
$26,475 in the same  period last year.  Same store  sales  (sales in stores that
were in operation  throughout the first quarter of 2006 and 2005)  decreased 8%.
The sales decrease was due primarily to planned  declines in the accessories and
men's  categories as the Company  repositions  its offerings in those areas,  as
well as a reduction in promotional sales. Store sales productivity remained high
with sales per square foot of stores opened for twelve months of $741.

The  Company's  annualized  inventory  turnover  increased to 8 times in quarter
ended  March 31,  2006  compared  to 7 times in the  comparable  period of 2005,
reflecting  the inventory  controls  mentioned  above.  The  Company's  accounts
receivable  average  collection  days  (excluding the newly  acquired  Daniel M.
Friedman  division) improved to 56 days in the first quarter of 2006 compared to
63 days in the comparable  period of 2005. As of March 31, 2006, the Company had
$79,029  in  cash,  cash  equivalents  and  marketable  securities,  no short or
long-term  debt,  and total  stockholders  equity of $189,941.  Working  capital
increased  to $110,840 as of March 31,  2006,  compared to $101,632 on March 31,
2005.

The  Company  continued  to  prove  its  commitment  to  return  capital  to the
shareholders and its confidence in the Company's future by repurchasing  147,000
shares of the Company's common stock for approximately $4,800.

On April 27, 2006, the Board of Directors  declared a 3-for-2 stock split of its
outstanding  shares  of  common  stock,  to be  effected  in the form of a stock
dividend on the Company's issued and outstanding  common stock.  Stockholders of
record at the close of  business on May 11,  2006 will  receive  one  additional
share of Steven Madden Ltd. common stock for every two shares of common stock

                                                                              12


owned on this date. The  additional  shares are expected to be distributed on or
about May 25, 2006.  Stockholders  will  receive cash in lieu of any  fractional
share of common stock they otherwise  would have received in connection with the
dividend.

The  following  tables  set forth  information  on  operations  for the  periods
indicated:

                         Selected Financial Information
                               Three Months Ended
                                    March 31
                                ($ in thousands)



                                                  2006                       2005
                                           ------------------         ------------------
CONSOLIDATED:
------------
                                                                         
Net sales                                  $ 108,315      100%        $  83,336      100%
Cost of sales                                 62,032       57            55,984       67
Gross profit                                  46,283       43            27,352       33
Other operating income - net of expenses       3,762        3             1,225        1
Operating expenses                            31,590       29            27,356       33
Income from operations                        18,455       17             1,221        1
Interest and other income, net                   271        0               438        1
Income before income taxes                    18,726       17             1,659        2
Net income                                    10,860       10               962        1

By Segment:

WHOLESALE DIVISION:
------------------

Net sales                                  $  82,982      100%        $  56,861      100%
Cost of sales                                 48,857       59            41,441       73
Gross profit                                  34,125       41            15,420       27
Other operating income                           805        1               580        1
Operating expenses                            18,301       22            14,954       26
Income from operations                        16,629       20             1,046        2

RETAIL DIVISION:
---------------

Steven Madden Retail Inc.:
-------------------------
Net sales                                  $  25,333      100%        $  26,475      100%
Cost of sales                                 13,175       52            14,543       55
Gross profit                                  12,158       48            11,932       45
Operating expenses                            13,289       52            12,402       47
Loss from operations                          (1,131)      (4)             (470)      (2)
Number of stores                                  99                         92

ADESSO MADDEN INC.:
------------------
(FIRST COST)

Other commission income- net of expenses   $   2,957      100%        $     645      100%


                                                                              13


RESULTS OF OPERATIONS
 ($ in thousands)

Three Months Ended March 31, 2006 vs. Three Months Ended March 31, 2005

Consolidated:
------------

Total net sales for the three-month period ended March 31, 2006 increased by 30%
to  $108,315  from  $83,336 for the  comparable  period of 2005.  This  increase
resulted from higher sales contributed by the Wholesale  Division  including the
February 7, 2006  acquisition of Daniel M. Friedman,  which was partially offset
by a sales decline in the Retail Division.

Gross profit as a percentage of sales increased to 43% in 2006 from 33% in 2005.
Gross profit as a percentage of sales in the Wholesale Division increased to 41%
in 2006 from 27% in 2005, while the gross profit as a percentage of sales in the
Retail Division increased to 48% in 2006 from 45% in 2005.

Operating  expenses  increased  to  $31,590 in 2006 from  $27,356  in 2005.  The
increase in dollars is primarily due to an increase in direct  selling  expenses
reflective of the 30% growth in sales and the incremental  payroll and occupancy
costs  associated with the operation of an additional  seven retail stores (net)
and the  incremental  costs  associated  with the new brands,  SMNY and Rule and
recently  acquired  Daniel M.  Friedman.  As a  percentage  of sales,  operating
expenses  decreased to 29% in 2006 from 33% in 2005,  reflecting  the  Company's
ability to control costs and leverage its expense structure against the increase
in sales.

Income  from  operations  was $18,455 in 2006  compared  to $1,221 in 2005.  Net
income was $10,860 in 2006 compared to $962 in 2005. This increase in income was
primarily  due to the  increase  in  sales,  the  higher  gross  profit  and the
substantial increase in commission income.

Wholesale Division:
-------------------

Sales from the Wholesale  Division  accounted for $82,982 or 77%, and $56,861 or
68%, of total sales in 2006 and 2005, respectively.  This increase resulted from
the  incremental  sales of the recently  acquired  Daniel M. Friedman and higher
sales from Candie's,  Madden Womens and Madden Mens as well as the  contribution
of the new brands,  SMNY and Rule.  Gross profit as a percentage of sales in the
Wholesale Division increased to 41% in 2006 from 27% in 2005, primarily due to a
significant  decrease in off-price sales and improved  efficiencies in inventory
management  resulting in lower  inventory  markdowns and  allowances.  Operating
expenses  increased  to $18,301 in 2006 from $14,954 in 2005.  This  increase is
primarily due to an increase in direct  selling  expenses  reflective of the 46%
growth in sales and the incremental  costs associated with the launch of the new
brands SMNY and Rule and Daniel M. Friedman. As a percentage of sales, operating
expenses  decreased to 22% in 2006 from 26% in 2005,  reflecting  the  Company's
ability to control costs and leverage the Company's  expense  structure  against
top line growth.  Income from operations for the Wholesale Division increased to
$16,629 in 2006 compared to $1,046 in 2005.

Retail Division:
----------------

Sales from the Retail  Division  accounted for $25,333 or 23% and $26,475 or 32%
of total sales in 2006 and 2005, respectively.  As of March 31, 2006, there were
99 retail stores  compared to 92 retail stores as of March 31, 2005.  Comparable
store sales (sales of those stores that were open for the entire first  quarters
of 2006 and 2005) for the  three-month  period ended March 31, 2006 decreased 8%
over the same  period  of 2005.  This  decrease  was due  primarily  to  planned
declines in the accessories and men's  categories as management  repositions the
Company's  offerings  in those  areas.  Gross  profit as a  percentage  of sales
increased  to 48% in 2006  from  45% in  2005,  primarily  due to a  significant
decrease in inventory  markdowns  and other  promotional  activities.  Operating
expenses for the Retail  Division were $13,289 in 2006 and $12,402 in 2005. This
increase was primarily due to increased payroll and payroll related expenses and
higher  occupancy  expenses  associated  with the operation of seven  additional
stores in the current  period.  Loss from operations for the Retail Division was
$1,131 in 2006 compared to $470 in 2005.

                                                                              14


Adesso-Madden Division:
-----------------------

Adesso-Madden,  Inc. generated net commission income of $2,957 in 2006, compared
to $645 in 2005.  The  increase  was the result of growth in the  private  label
business and in addition,  the Company has  leveraged  the strength of its Steve
Madden brands and product designs resulting in a partial recovery of its design,
product and development costs from its suppliers.

LIQUIDITY AND CAPITAL RESOURCES
($ in thousands)

The  Company had  working  capital of  $110,840  at March 31,  2006  compared to
$114,066 at December 31, 2005.  The decrease was  primarily due to the Company's
acquisition  of Daniel M.  Friedman  for  $15,148 on February 7, 2006 and to the
repurchase of 147,000  shares of the  Company's  common stock at a total cost of
$4,807.

Under the terms of a factoring  agreement  with GMAC, the Company is eligible to
draw  down  80% of its  invoiced  receivables  at an  interest  rate  of two and
one-half  percent  (2.5%)  over the 30 day LIBOR.  The  agreement,  which has no
specific  expiration  date and can be  terminated  by either  party with 60 days
written  notice  after June 30,  2007,  provides  the Company with a $25 million
credit  facility  with  a $15  million  sub-limit  on  direct  borrowings.  GMAC
maintains a lien on all of the Company's receivables and assumes the credit risk
for all assigned  accounts  approved by them. As of March 31, 2006,  the Company
had not used any portion of the credit line.

As of March 31, 2006, the Company had invested $54,908 in marketable  securities
consisting of corporate  bonds,  U.S.  Treasury notes,  government  asset-backed
securities, certificates of deposits and equities.

The  Company  believes  that  based  upon its  current  financial  position  and
available  cash and  marketable  securities,  it will meet all of its  financial
commitments and operating needs for at least the next twelve months.

OPERATING ACTIVITIES
($ in thousands)

During the  three-month  period ended March 31, 2006, net cash used in operating
activities was $9,954. Sources of cash were provided primarily by the net income
of $10,860. The primary uses of cash were an increase in factored receivables of
$23,907 caused by a substantial  increase in sales in the first quarter of 2006,
as well as an increase in non-factored  receivables of $1,007 and an increase in
inventories of $2,284.

CONTRACTUAL OBLIGATIONS

The Company's contractual obligations as of March 31, 2006 were as follows:



                                                Payment due by period (in thousands)

                                             Remainder of                                  2011 and
Contractual Obligations          Total           2006        2007-2008      2009-2010        after
----------------------------  ------------   ------------   ------------   ------------   ------------
                                                                           
Operating lease
   obligations                $     88,877   $      9,550   $     25,802   $     21,182   $     32,343

Purchase obligations                63,097         63,097              0              0              0

Other long-term liabilities
   (future minimum
   royalty payments)                 2,934          2,299            635              0              0
                              ------------   ------------   ------------   ------------   ------------

Total                         $    154,908   $     74,946   $     26,437   $     21,182   $     32,343
                              ============   ============   ============   ============   ============


At March 31, 2006, the Company had un-negotiated  open letters of credit for the
purchase of imported merchandise of approximately $2,842.

The Company has an employment  agreement  with Steven  Madden,  its Creative and
Design  Chief,  which  provides  for an annual  base  salary of $600  subject to
certain specified adjustments, through June 30, 2015. The agreement also

                                                                              15


provides for annual bonuses based on EBITDA, on revenue of any new business, and
royalty income over $2 million,  an annual option grant at exercise prices equal
to  the  market  price  on the  date  of  grant  and a  non-accountable  expense
allowance.

On  February  7,  2006,  the  Company  acquired  all of the equity  interest  of
privately held Daniel M. Friedman and Associates,  Inc. and D.M.F. International
(collectively,   "Daniel  M.  Friedman").  The  acquisition  was  completed  for
consideration  of $18,500  including  transaction  costs subject to  adjustment,
including certain earn out provisions,  based on financial  performance  through
2010.

The Company has employment agreements with certain executives, which provide for
the payment of compensation aggregating  approximately $2,149 in 2006, $1,643 in
2007, $1,192 in 2008 and $480 in 2009. In addition,  such employment  agreements
provide for incentive compensation based on various performance criteria as well
as other benefits.  The Chief Operating  Officer and Executive V.P. of Wholesale
Sales of the Company  are  entitled to  deferred  compensation  calculated  as a
percentage of their base salary.

Significant  portions  of  the  Company's  products  are  produced  at  overseas
locations,  the majority of which are located in China as well as Brazil,  Italy
and Spain.  The Company  has not entered  into any  long-term  manufacturing  or
supply contracts with any of these foreign companies.  The Company believes that
a sufficient  number of  alternative  sources exist outside of the United States
for the manufacture of its products.  In addition,  the Company  currently makes
approximately 97% of its purchases in U.S. dollars.

INVESTING ACTIVITIES
($ in thousands)

During the three-month  period ended March 31, 2006, the Company invested $73 in
marketable  securities  and received  $11,232 from the  maturities  and sales of
securities.  Also,  the Company  recently  invested  $15,148 in order to acquire
Daniel M.  Friedman.  Additionally,  the Company  made capital  expenditures  of
$1,508,  principally for leasehold improvements for one new store and remodeling
of three existing stores, as well as for additional office space and upgrades to
its computer systems.

FINANCING ACTIVITIES
($ in thousands)

During the  three-month  period  ended March 31, 2006,  the Company  repurchased
147,000  shares of the  Company's  common  stock at a total cost of $4,807.  The
Company received $1,537 in connection with the exercise of stock options.

INFLATION

The  Company  does  not  believe  that the  relatively  low  rates of  inflation
experienced  over the last few years in the United  States,  where it  primarily
competes, have had a significant effect on sales, expenses or profitability.

CRITICAL ACCOUNTING POLICIES AND THE USE OF ESTIMATES

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations  is  based  upon  the  Company's  unaudited  condensed   consolidated
financial  statements  which have been  prepared in accordance  with  accounting
principles  generally  accepted in the United States.  The  preparation of these
financial  statements  requires  management to make estimates and judgments that
affect the reported  amounts of assets,  liabilities,  sales and  expenses,  and
related  disclosure of  contingent  assets and  liabilities.  Estimates by their
nature are based on judgments  and  available  information.  Estimates  are made
based upon  historical  factors,  current  circumstances  and the experience and
judgment of  management.  Assumptions  and estimates are evaluated on an ongoing
basis and the  Company  may employ  outside  experts  to assist in  evaluations.
Therefore,  actual results could  materially  differ from those  estimates under
different assumptions and conditions. Management believes the following critical
accounting estimates are more significantly  affected by judgments and estimates
used  in the  preparation  of the  Company's  condensed  consolidated  financial
statements:  accounts receivable and inventory reserves, valuation of intangible
assets, and litigation reserves.

Allowances for bad debts, returns and customer chargebacks. The Company provides
reserves against its trade accounts receivables for future customer chargebacks,
co-op advertising allowances, discounts, returns and other miscellaneous

                                                                              16


deductions that relate to the current period.  The reserve against the Company's
non-factored  trade  receivables also includes  estimated losses that may result
from  customers'  inability  to pay.  The amount of the  reserve  for bad debts,
returns,  discounts and compliance  chargebacks are determined by analyzing aged
receivables,  current economic conditions, the prevailing retail environment and
historical  dilution levels for customers.  As a result of a reevaluation of the
retail  environment,  the  Company has  revised  its method for  evaluating  its
allowance  for customer  markdowns  and  advertising  chargebacks  in the fourth
quarter of 2005.  In the past,  the Company  would look at  historical  dilution
levels  for  customers  to  determine  the  allowance  amount.   Under  the  new
methodology,  the Company evaluates anticipated chargebacks by reviewing several
performance  indicators for its major customers.  These  performance  indicators
(which include  inventory  levels at the retail  floors,  sell through rates and
gross  margin  levels) are  analyzed by key account  executives  to estimate the
amount of the anticipated customer allowance.  Failure to correctly estimate the
amount of the reserve could materially impact the Company's results of operation
and financial position.

Inventory  reserves.  Inventories  are stated at lower of cost or  market,  on a
first-in,  first-out basis. The Company reviews inventory on a regular basis for
excess  and slow  moving  inventory.  The  review  is based  on an  analysis  of
inventory on hand, prior sales, and expected net realizable value through future
sales.  The  analysis  includes  a review  of  inventory  quantities  on hand at
period-end in relation to  year-to-date  sales and  projections for sales in the
foreseeable future as well as subsequent sales. The Company considers quantities
on hand in excess of estimated future sales to be at risk for market impairment.
The net realizable  value, or market value, is determined  based on the estimate
of sales prices of such inventory  through off-price or discount store channels.
The likelihood of any material  inventory  write-down is dependent  primarily on
the  expectation  of  future  consumer  demand  for  the  Company's  product.  A
misinterpretation   or  misunderstanding  of  future  consumer  demand  for  the
Company's product,  the economy, or other failure to estimate  correctly,  could
result in inventory valuation changes, either favorably or unfavorably, compared
to the valuation determined to be appropriate as of the balance sheet date.

Valuation of intangible  assets.  SFAS No. 142,  "Goodwill and Other  Intangible
Assets,  which was  adopted by the  Company on  January 1, 2002,  requires  that
goodwill and intangible assets with indefinite lives no longer be amortized, but
rather be tested for  impairment  at least  annually.  This  pronouncement  also
requires  that  intangible  assets with  finite  lives be  amortized  over their
respective lives to their estimated residual values, and reviewed for impairment
in  accordance  with SFAS No. 144  "Accounting  for  Impairment  or  Disposal of
Long-lived  Assets". In accordance with SFAS No. 144, long-lived assets, such as
property,   equipment,   leasehold   improvements   and   goodwill   subject  to
amortization, are reviewed for impairment annually or whenever events or changes
in  circumstances  indicate  that the  carrying  amount  of an asset  may not be
recoverable.  Recoverability  of  assets  to be held and used is  measured  by a
comparison  of the  carrying  amount of an asset to the  estimated  undiscounted
future cash flows expected to be generated by the asset.  If the carrying amount
of an asset exceeds its  estimated  future cash flows,  an impairment  charge is
recognized  by the amount by which the carrying  amount of the asset exceeds the
fair value of the asset.

Litigation  reserves.  Estimated amounts for litigation claims that are probable
and can be  reasonably  estimated are recorded as  liabilities  in the Company's
consolidated financial statements.  The likelihood of a material change in these
estimated  reserves  would be  dependent on new claims as they may arise and the
favorable  or  unfavorable  events of a  particular  litigation.  As  additional
information  becomes available,  management will assess the potential  liability
related to the pending litigation and revise their estimates.  Such revisions in
management's  estimates of the contingent  liability could materially impact the
Company's results of operation and financial position.

Cost of sales.  All costs incurred to bring  finished  products to the Company's
distribution  center  are  included  in the  cost  of  sales  line  item  on the
Consolidated Statement of Operations. These include purchase commissions, letter
of credit fees,  brokerage  fees,  material and labor and related items,  sample
expenses,  custom duty,  inbound freight,  royalty payments,  labels and product
packaging.  All warehouse and  distribution  costs are included in the operating
expenses line item of the Company's  Consolidated  Statement of Operations.  The
Company  classifies all shipping costs to customers as operating  expenses.  The
Company's gross margins may not be comparable to other companies in the industry
because some companies may include  warehouse and distribution as a component of
cost of sales, while other companies report on the same basis as the Company and
include them in operating expenses.


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company does not engage in the trading of market risk sensitive  instruments
in the normal  course of business.  Financing  arrangements  for the Company are
subject to variable interest rates primarily based on LIBOR. An analysis of the

                                                                              17


Company's  credit  agreement  with GMAC can be found in  Liquidity  and  Capital
Resources section under Item 2 of this document.  As of March 31, 2006 and 2005,
there were no direct borrowings outstanding under the credit agreement.

As of March 31,  2006,  the Company had  investments  in  marketable  securities
valued at $54,908,  which consist  primarily of corporate bonds,  U.S.  treasury
notes,  certificates of deposit and government asset-backed securities that have
various   maturities  through  December  2009,  as  well  as  marketable  equity
securities.  These  investments  are  subject  to  interest  rate  risk and will
decrease in value if market interest rates increase.  The Company  currently has
the  ability  to hold  these  investments  until  maturity.  Should  there  be a
significant  increase in interest rates, the value of these investments would be
negatively affected unless they were held to maturity. In addition,  any further
decline in interest rates would reduce the Company's interest income.

ITEM 4.  CONTROLS AND PROCEDURES

As  required  by Rule  13a-15(b)  of the  Securities  Exchange  Act of 1934 (the
"Exchange  Act"),  the  Company's  management,  including  the  Company's  Chief
Executive Officer and Chief Financial  Officer,  has evaluated the effectiveness
of its  disclosure  controls and  procedures as of the end of the fiscal quarter
covered by this quarterly report. Based on that evaluation,  the Chief Executive
Officer and Chief Financial Officer have concluded that the Company's disclosure
controls and procedures  (as defined in Rule  13a-15(e)  under the Exchange Act)
were  effective as of the end of the fiscal  quarter  covered by this  quarterly
report.  As required by Rule  13a-15(d)  under the Exchange  Act, the  Company's
management,  including the Company's Chief Executive Officer and Chief Financial
Officer,  has evaluated the Company's internal controls over financial reporting
to determine  whether any changes  occurred  during the quarter  covered by this
quarterly  report that have  materially  affected,  or are reasonably  likely to
materially  affect,  the Company's  internal  control over financial  reporting.
Based on that  evaluation,  there has been no such  change  during  the  quarter
covered by this report.


Part II.  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

Certain legal proceedings in which the Company is involved are discussed in Note
K and Part I, Item 3 to the consolidated  financial  statements  included in the
Company's  Annual Report on Form 10-K for the year ended  December 31, 2005. The
following discussion is limited to recent developments concerning certain of the
Company's legal proceedings and should be read in conjunction with the Company's
earlier SEC Reports.  Unless otherwise indicated,  all proceedings  discussed in
those earlier Reports remain outstanding.

On July 28,  2005,  adidas  America,  Inc.,  and  adidas-Salomon  AG  (together,
"adidas")  filed a Demand for Arbitration  (the "Demand")  against Steve Madden,
Ltd., and Steve Madden Retail, Inc. before the American Arbitration Association.
In its Demand,  adidas alleged that the parties had previously been engaged in a
lawsuit over the Company's  sale of sneakers that  allegedly  infringed  adidas'
"three  stripe"  mark.  The parties  settled  that  lawsuit by  entering  into a
settlement  agreement  dated  August 4, 2003 that  prohibited  the Company  from
selling  shoes  that  contained  adidas'  "three-stripe"  mark  either  with one
additional stripe or with one less stripe. Adidas alleged in the Demand that the
Company was selling  three shoes (the Finnley,  the Troyy,  and the Soccet) that
adidas  contends   violate  the  settlement   agreement  and  infringe   adidas'
"three-stripe" mark. The parties are actively engaged in settlement  discussions
and have reached a tentative  settlement.  Settlement drafts have been exchanged
but are still being  negotiated.  The settlement will not have a material affect
on the Company's financial position.

On August 10, 2005, the U.S. Customs Department ("Customs") issued a report that
asserts  that certain  commissions  which the Company  treated as buying  agents
commissions  (which is  non-dutiable),  should be  treated  as  "selling  agents
commissions" and hence is dutiable.  In the report,  Customs  estimates that the
Company had underpaid  duties during the calendar  years of 1998 through 2004 in
the  amount  of  $1,051  plus  interest  and  penalties.  Based on  management's
estimation at this point, a reserve of $2,051 covering under-payments,  interest
and penalties, has been recorded as of the March 31, 2006 Condensed Consolidated
Financial Statements.  Such reserve may in the future be modified to reflect the
status of this matter.

On or about  January 23, 2006 the Company and Steven  Madden,  Jamieson  Karson,
Arvind  Dharia and Amelia  Newton  Varela were named as  defendants in a lawsuit
filed by Jojeli,  Inc.  ("Jojeli")  and Alan Rick  Friedman in the United States
District Court for the Southern District of New York. In their complaint, Jojeli

                                                                              18


and Mr. Friedman assert claims arising from the Company's  decision to terminate
Jojeli's  services  on or  about  November  28,  2005.  Mr.  Friedman,  Jojeli's
principal,  served as a senior  salesperson  for the  Company,  and provided his
services to the Company  pursuant to an April 26,  2004  written  agreement.  In
their complaint, Jojeli and Mr. Friedman allege eight claims against the Company
and/or three of its executives  and/or one of its managers,  including breach of
contract,  violation  of the New York  Labor  Law,  tortuous  interference  with
contract, civil conspiracy,  defamation, and prima facie tort. They seek damages
on their various  claims in differing  amounts,  ranging from $500 to $5,000 and
they also seek a declaration that they are not bound by the restrictive covenant
in the parties' contract.  On or about March 1, 2006, the individual  defendants
and the Company moved to dismiss the tort claims  contained in the complaint and
to strike Mr.  Friedman's  claim for  punitive  damages in  connection  with his
contract claims.  More specifically,  the defendants moved to dismiss the claims
alleging  defamation,  interference  with  contract,  prima facie tort and civil
conspiracy.  If the motion is granted in its entirety, the individual defendants
would be  dismissed  from the suit and Mr.  Friedman's  remaining  claims  would
consist of breach of contract and alleged  violations of the New York Labor Law.
On or about April 13,  2006,  Mr.  Friedman  filed an amended  complaint  in the
action. In his amended complaint,  Mr. Friedman (i) dropped his defamation claim
against the Company's Executive Vice President of Wholesale Sales, Amelia Newton
Varela, (ii) dropped all claim(s) against the Company's Chief Financial Officer,
Arvind  Dharia,  and  (iii)  supplemented  certain  allegations  concerning  the
remaining  defendants in an effort to strengthen or preserve his remaining  tort
claims. On April 13th, 2006 Mr. Friedman also filed his opposition to the motion
to dismiss  previously filed by the Company and the individual  defendants.  The
Company and the individual  defendants responded to Mr. Friedman's opposition to
the motion to dismiss on May 3, 2006 and Mr.  Friedman has until May 11, 2006 to
respond.  Based on management's  estimation at this point, a reserve of $364 has
been  recorded  as of  the  March  31,  2006  Condensed  Consolidated  Financial
Statements.  Such reserve may in the future be modified to reflect the status of
this matter.

The  Company  has been named as a  defendant  in certain  other  lawsuits in the
normal course of business.  In the opinion of management,  after consulting with
legal counsel, the liabilities,  if any, resulting from these matters should not
have a  material  effect on the  Company's  financial  position  or  results  of
operations.  It is the policy of  management  to disclose the amount or range of
reasonably possible losses in excess of recorded amounts.


ITEM 1A   RISK FACTORS

The risk factors  included in our Annual Report on Form 10-K for the fiscal year
ended December 31, 2005 have not materially changed.


ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS:

The following  table  provides  information as of March 31, 2006 with respect to
the shares of common stock  repurchased  by the Company during the first quarter
of fiscal 2006:



  --------------------------------------------------------------------------------------

  Period       Total         Average      Total Number of      Maximum Dollar Amount
               Number of     Price Paid   Shares Purchased as  of Shares that May Yet Be
               Shares        per Share    Part of Publicly     Purchased Under the Plans
               Purchased                  Announced Plans or   or Programs (1)
                                          Programs (1)
  --------------------------------------------------------------------------------------
                                                       
  1/1/06 -             0      $    0                0              $23,751,178
  1/31/06
  --------------------------------------------------------------------------------------

  2/1/06 -        90,500      $32.02           90,500              $20,853,587
  2/28/06
  --------------------------------------------------------------------------------------

  3/1/06 -        56,900      $33.56           56,900              $18,943,810
  3/31/06
  --------------------------------------------------------------------------------------

  Total          147,400      $32.61          147,400              $18,943,810
  --------------------------------------------------------------------------------------


                                                                              19


(1)      Pursuant to an  agreement  reached on February 2, 2005,  with a then 8%
         shareholder, the Company agreed to commit $25 million during the twelve
         months ended January 31, 2006 and $10 million  during the twelve months
         ended January 31, 2007 to a  combination  of share  repurchases  and/or
         dividends, such programs to be implemented at such time and such manner
         as the board of directors shall determine in its sole discretion.


ITEM 6. EXHIBITS

10.1     Employment  Agreement of Jamieson Karson  (incorporated by reference to
         Exhibit 10.1 to the Company's Current Report on Form 8-K filed with the
         Commission on January 6, 2006).

10.2     Amendment No. 3 to Employment  Agreement of Arvind Dharia (incorporated
         by reference to Exhibit 10.1 to the  Company's  Current  Report on Form
         8-K filed with the Commission on February 3, 2006).

10.3     Stock Purchase Agreement,  dated as of February 7, 2006, by and between
         the  Company  and Daniel M.  Friedman  (incorporated  by  reference  to
         Exhibit 10.1 to the Company's Current Report on Form 8-K filed with the
         Commission on February 13, 2006).

10.4     Earn-Out  Agreement,  dated as of  February  7, 2006,  by and among the
         Company, Daniel M. Friedman, Daniel M. Friedman & Associates,  Inc. and
         DMF International,  Ltd.  (incorporated by reference to Exhibit 10.2 to
         the Company's  Current  Report on Form 8-K filed with the Commission on
         February 13, 2006).

31.1     Certification  of Chief  Executive  Officer  pursuant to Rule 13a-14 or
         15d-14 of the Securities  Exchange Act of 1934, as adopted  pursuant to
         section 302 of the Sarbanes-Oxley Act of 2002.

31.2     Certification  of Chief  Financial  Officer  pursuant to Rule 13a-14 or
         15d-14 of the Securities  Exchange Act of 1934, as adopted  pursuant to
         section 302 of the Sarbanes-Oxley Act of 2002.

32.1     Certification of Chief Executive Officer pursuant to 18 U.S.C.  Section
         1350, as adopted pursuant to Section 906 of the  Sarbanes-Oxley  Act of
         2002.

32.2     Certification of Chief Financial Officer pursuant to 18 U.S.C.  Section
         1350, as adopted pursuant to Section 906 of the  Sarbanes-Oxley  Act of
         2002.

                                                                              20


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused this report on Form 10-Q to be signed on its behalf
by the undersigned thereunto duly authorized.



DATE:  May 10, 2006





                                            STEVEN MADDEN, LTD.

                                            /s/ JAMIESON A. KARSON
                                            ------------------------------------
                                            Jamieson A. Karson
                                            Chairman and Chief Executive Officer


                                            /s/ ARVIND DHARIA
                                            ------------------------------------
                                            Arvind Dharia
                                            Chief Financial Officer

                                                                              21


     Exhibit No               Description
     ----------               -----------

     10.1                     Employment    Agreement    of   Jamieson    Karson
                              (incorporated  by reference to Exhibit 10.1 to the
                              Company's  Current  Report on Form 8-K filed  with
                              the Commission on January 6, 2006).

     10.2                     Amendment No. 3 to Employment  Agreement of Arvind
                              Dharia  (incorporated by reference to Exhibit 10.1
                              to the Company's  Current Report on Form 8-K filed
                              with the Commission on February 3, 2006).

     10.3                     Stock Purchase Agreement,  dated as of February 7,
                              2006,  by and  between  the  Company and Daniel M.
                              Friedman  (incorporated  by  reference  to Exhibit
                              10.1 to the Company's  Current  Report on Form 8-K
                              filed with the Commission on February 13, 2006).

     10.4                     Earn-Out Agreement,  dated as of February 7, 2006,
                              by and among  the  Company,  Daniel  M.  Friedman,
                              Daniel M.  Friedman  &  Associates,  Inc.  and DMF
                              International,  Ltd. (incorporated by reference to
                              Exhibit 10.2 to the  Company's  Current  Report on
                              Form 8-K filed with the Commission on February 13,
                              2006).

     31.1                     Certification of Chief Executive  Officer pursuant
                              to  Rule  13a-14  or  15d-14  of  the   Securities
                              Exchange  Act of  1934,  as  adopted  pursuant  to
                              section 302 of the Sarbanes-Oxley Act of 2002.

     31.2                     Certification of Chief Financial  Officer pursuant
                              to  Rule  13a-14  or  15d-14  of  the   Securities
                              Exchange  Act of  1934,  as  adopted  pursuant  to
                              section 302 of the Sarbanes-Oxley Act of 2002.

     32.1                     Certification of Chief Executive  Officer pursuant
                              to 18 U.S.C.  Section 1350, as adopted pursuant to
                              Section 906 of the Sarbanes-Oxley Act of 2002.

     32.2                     Certification of Chief Financial  Officer pursuant
                              to 18 U.S.C.  Section 1350, as adopted pursuant to
                              Section 906 of the Sarbanes-Oxley Act of 2002.

                                                                              22