Exhibit 13

Dear Fellow Shareholders:

         The fiscal year ended January 31, 1997 witnessed a significant
improvement in the operating results of your Company. Sales increased to a
record $41.8 million, compared with $40.2 million in the previous fiscal year.
Net income rose to $1,063,000, versus a prior-year net profit of $587,000. On a
per share basis, earnings reached $0.41, which represented a gain of 86% over
the $0.22 per share profit reported in fiscal 1996. Pre-tax profit margins
expanded to 3.8% of sales in the most recent fiscal year, compared with 2.4% for
the year ended January 31, 1996.

         Management has taken a number of steps during the past 24 months to
strengthen Lakeland Industries' position as a leader in the protective garment
industry. We expanded our facilities in Decatur, Alabama, allowing us to
automate cutting operations, increase warehouse space for raw materials and
finished goods, and shorten response time to customers' orders. We opened a new
factory in Mexico, which allowed us to take advantage of lower offshore
manufacturing costs and enhance Lakeland's competitiveness within our industry.
The Company is now the recipient of nine patents covering proprietary fabrics
and machinery. We also established a new subsidiary which has begun to penetrate
the Canadian market. Our employees have worked diligently to refine our
manufacturing, sales and delivery systems, and your Company is considerably more
efficient than it was two years ago.

         By teaming up with the Dupont company in a number of new licensing
agreements involving Tyvek(Registered) and Tychem(Registered) clothing, our most
popular products, we have forged a relationship with one of the world's largest
producers of specialized textile fibers and related products. Such solid
relationships with Dupont and other vendors provide us with reliable access to
raw materials, while offshore production capabilities should position Lakeland
as one of the most efficient manufacturers in the protective garment industry.
When combined with our strong lender relationships and creative sales and
marketing strategies, we believe your Company is poised to further improve its
operating performance and significantly enhance shareholder values in the
future.

         In order to better communicate with customers and investors, Lakeland
Industries has established an award-winning website (Majon's Web Select Award)
on the Internet at http://www.lakeland.com, and we encourage you to visit the
site for a more comprehensive understanding of the Company and its entire
product line. We are also taking advantage of multimedia technology in our
marketing programs, as evidenced by the publication of product information and
catalogs in CD-ROM format.

         In the United States, protective clothing products are routinely
required for many workers in the chemical, petrochemical, health care,
automotive, glass, cement and other industries which involve the handling of
hazardous materials and/or exposure to extreme environmental conditions. We
expect international markets for protective garments and related products to
expand significantly as national boundaries become less important in a worldwide
economy. Lakeland Industries, with its 14-year history as a quality manufacturer
and its excellent vendor/customer relationships with Dupont, is now well

positioned to take advantage of these international market opportunities.

         On behalf of management and the Board of Directors, I would like to
thank all of our employees, customers, vendors and shareholders for their
continued support, and I look forward to reporting upon your Company's future
accomplishments. Respectfully submitted,


/s/ Raymond J. Smith

Raymond J. Smith
President and Chief Executive Officer






SELECTED FINANCIAL DATA
                                              (In thousands, except per share amounts)
                                              For the Years Ended January 31,
                                              1997            1996           1995           1994         1993
                                                                                         
INCOME STATEMENT DATA:

Net sales                                     $41,792         $40,189       $35,185         $30,143     $26,512
Gross profit                                    7,237           6,288         6,346           4,763       3,885
Operating expenses (1)                          5,212           4,882         4,704           4,739       4,281
Operating income (loss)                         2,024           1,406         1,642              24        (396)
Income (loss) before income  
 taxes and cumulative effect of change
 in accounting principle                        1,576             956         2,000            (137)       (701)

Income (loss) before
 cumulative effect of change
 in accounting principle                        1,063             587         1,421            (278)       (683)
Cumulative effect of change in
 accounting principle (2)                                                                       241
                                                                                             ------
Net income (loss)                               1,063             587         1,421             (37)       (683)
                                                =====           =====         =====          ======       ===== 

Earnings (loss)  per share:
Income (loss) before cumulative
 effect of change in accounting                   .41             .22           .54            (.11)       (.27)
Cumulative effect of change in
 accounting principle                                                                           .10          
                                                =====           =====         =====          ======       =====
Net earnings (loss)                              $.41            $.22          $.54           $(.01)      $(.27)
                                                =====           =====         =====          ======       =====
Weighted average  common
 and common  equivalent shares                  2,607           2,637         2,641           2,550       2,550

BALANCE SHEET DATA (at end of year):
Working capital                               $14,018         $13,618        $7,190           $8,871     $5,008
Total assets                                   18,573          19,263        15,562           13,103     13,157
Current liabilities                             2,920           3,894         6,813            2,464      5,752
L/T liabilities                                 5,746           6,492           441            3,680        615
Stockholders' equity                           $9,825          $8,762        $8,175           $6,754     $6,790


- ----------

(1)Includes a write-off of $583,669 in Notes receivable due from one customer in
1994.
(2) Effective February 1, 1993, the Company adopted Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS No. 109"),

which requires an asset and liability approach to accounting for income taxes.
The cumulative effect as of February 1, 1993, of the adoption of SFAS No. 109,
resulted in a fiscal 1994 benefit of $241,000 or $.10 per common share. Prior
year's financial statements were not restated.

                                       2



MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS


Fiscal Year Ended January 31, 1997 Compared to Fiscal Year Ended January 31,
1996

Net sales for the year ended January 31, 1997 increased $1,603,000 or 3.99% to
$41,792,000 from $40,189,000 reported for the year ended January 31, 1996.
Increased prices and unit shipments of various protective garment products are
the principal reason for this upward movement in sales. This industry, however,
continues to be highly competitive. Net sales increased 13.7% during the quarter
ended January 31, 1997 as compared to the immediate preceding quarter,
principally as the result of the Company's ability to maintain inventory levels
to meet sales demand.

         Gross profit as a percentage of net sales increased to 17.3% for the
year ended January 31, 1997 from 15.6% reported for the prior year, principally
due to the price increase instituted at the beginning of the fiscal year and
price stabilization. The prior year was negatively affected as a result of the
competitive and economic climate of the protective clothing industry. Margins
decreased to 14.8% during the quarter ended January 31, 1997 as compared to the
immediate preceding quarter as some products imported for sale during the fourth
quarter were sold at lower margins.

         Operating expenses as a percentage of net sales increased to 12.5% for
year ended January 31, 1997 from 12.1% for the prior year, as sales continue to
increase without a corresponding increase in general and administrative expenses
as well as the prior year having benefited from a reduction in pension expense.

         Interest expense remained the same consistent with outstanding
borrowings.

         As a result of the foregoing, operating results increased to net income
of $1,063,000 for the year ended January 31, 1997 from net income of $587,000
for the year ended January 31, 1996.

Fiscal Year Ended January 31, 1996 Compared to Fiscal Year Ended January 31,
1995

         Net sales for the year ended January 31, 1996 increased $5,004,000 or
14.2% to $40,189,000 from $35,185,000 reported for the year ended January 31,
1995. Increased prices and unit shipments of various protective garment products
are the principal reason for this upward movement in sales. This industry,
however, continues to be highly competitive. Net sales increased 14.6% during

the quarter ended January 31, 1996 as compared to the immediate preceding
quarter, principally as the result of the Company's ability to maintain
inventory levels to meet sales demand.

         Gross profit as a percentage of net sales decreased to 15.6% for the
year ended January 31, 1996 from 18.0% reported for the prior year, principally
due to the erosion of the price increase instituted at the beginning of the
fiscal year. Both years were negatively affected as a result of the competitive
and economic climate of the protective clothing industry. Margins decreased to
12.1% during the quarter ended January 31, 1996 as compared to the immediate
preceding quarter as manufacturing difficulties were incurred during the fourth
quarter.

         Operating expenses as a percentage of net sales decreased to 12.1% for
year ended January 31, 1996 from 13.4% for the prior year, as sales continue to
increase without a corresponding increase in general and administrative
expenses.

         Interest expense increased as borrowings increased during the current
year, while other income decreased as the prior year included a $625,000 law
suit settlement.

         As a result of the foregoing, operating results decreased to net income
of $587,000 for the year ended January 31, 1996 from net income of $1,421,000
for the year ended January 31, 1995.

                                        3



LIQUIDITY AND CAPITAL RESOURCES

         Lakeland has historically met its cash requirements through funds
generated from operations and borrowings under a revolving credit facility. On
August 30, 1995, the Company entered into a new $8 million facility with its
Bank. This facility matures on July 31, 1998. Interest charges under this credit
facility are calculated on various optional formulas using the prime rate,
LIBOR, banker's acceptances and letters of credit. The Company's January 31,
1997 balance sheet shows a strong current ratio and working capital position and
management believes that its positive financial position, together with its
credit agreement, will provide sufficient funds for operating purposes for the
next twelve months.

IMPACT OF INFLATION

         Management believes inflation has not had a material effect on the
Company's operations or its financial condition. There can be no assurance,
however, that the Company's business will not be affected by inflation in the
future.

MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

         Prior to September 9, 1986, there was no public market for the
Company's Common Stock. On September 9, 1986, the effective date of the

Company's initial public offering, the Company's Common Stock began trading in
the over-the-counter market. On June 2, 1987, the Company's Common Stock began
trading in the over-the-counter market as a National Market Issue. The Company's
Common Stock trades on The Nasdaq Stock Market under the symbol "LAKE". It is
listed in major publications under "Lakeland". 

 The following table sets forth the high and low trade prices, as
reported by NASDAQ for the last two fiscal years:

                                    Fiscal 1997              Fiscal 1996
                                   High     Low              High   Low
                                   ----     ---              ----   ---
First Quarter                      4 1/4    3 1/8            6 1/8  4
Second Quarter                     4 5/8    2 3/4            5 7/8  3 3/4
Third Quarter                      4 1/16   3                4 7/8  3 1/4
Fourth Quarter                     3 1/2    2 3/4            4 3/8  2 7/8
First Quarter fiscal 1998          3 3/4    2 13/16
(through April 18, 1997)

         The Company has never declared or paid a cash dividend on its Common
Stock, and the Company has no present intention of declaring or paying any cash
dividends on its Common Stock in the foreseeable future.

         The Company's revolving credit facility provides for certain
restrictions that, at January 31, 1997 prohibited the Company from paying any
cash dividends.

         As of April 11, 1997, there were 129 holders of record of the Common
Stock of the Company. There are believed to be in excess of 500 beneficial
shareholders in addition to those of record, since over 1 million shares are
held in street name by Cede & Co. a large financial clearing house.

                                       4




                        REPORT OF INDEPENDENT CERTIFIED
                               PUBLIC ACCOUNTANTS


Board of Directors and Stockholders
    Lakeland Industries, Inc. and Subsidiaries


We have audited the accompanying consolidated balance sheets of Lakeland
Industries, Inc. and Subsidiaries (the "Company") as of January 31, 1997 and
1996, and the related consolidated statements of income and retained earnings
and cash flows for each of the three years in the period ended January 31,
1997. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of the
Company as of January 31, 1997 and 1996, and the consolidated results of their
operations and their consolidated cash flows for each of the three years in the
period ended January 31, 1997, in conformity with generally accepted accounting
principles.

We have also audited Schedule II - Valuation and Qualifying Accounts for each
of the three years in the period ended January 31, 1997. In our opinion, this
schedule presents fairly, in all material respects, the information required to
be set forth therein.


GRANT THORNTON LLP


Melville, New York
April 10, 1997

                                       5




                           Lakeland Industries, Inc.
                                and Subsidiaries

                          CONSOLIDATED BALANCE SHEETS

                                  January 31,





                                    ASSETS                          1997            1996
                                                                -----------     -----------
                                                                                  
CURRENT ASSETS
    Cash and cash equivalents                                   $   504,940     $   364,640
    Accounts receivable, net of allowance for doubtful
       accounts of $150,000 and $263,000 at January 31,
       1997 and 1996, respectively                                5,893,594       4,979,975
    Inventories                                                   9,894,156      11,244,241
    Deferred income taxes                                           469,000         432,000
    Other current assets                                            176,901         490,776
                                                                -----------     -----------

         Total current assets                                    16,938,591      17,511,632


PROPERTY AND EQUIPMENT, NET                                         989,667       1,026,203


EXCESS OF COST OVER FAIR VALUE OF NET ASSETS
    ACQUIRED, net of accumulated amortization of $198,000
    and $178,000 at January 31, 1997 and 1996, respectively         347,116         367,104


NOTE RECEIVABLE                                                     140,298         147,921


OTHER ASSETS                                                        157,444         209,872
                                                                -----------     -----------

                                                                $18,573,116     $19,262,732
                                                                ===========     ===========


The accompanying notes are an integral part of these statements.

                                       6




                           Lakeland Industries, Inc.
                                and Subsidiaries

                    CONSOLIDATED BALANCE SHEETS (continued)

                                  January 31,



          LIABILITIES AND STOCKHOLDERS' EQUITY            1997             1996
                                                       -----------     -----------
                                                                         
CURRENT LIABILITIES
    Accounts payable                                   $ 2,534,999     $ 3,465,552
    Accrued expenses and other current liabilities         335,314         378,524
    Current portion of long-term liabilities                50,000          50,000
                                                       -----------     -----------

         Total current liabilities                       2,920,313       3,894,076

LONG-TERM LIABILITIES                                    5,745,789       6,491,938

DEFERRED INCOME TAXES                                       82,000         115,000

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
    Preferred stock, $.01 par; 1,500,000 shares
       authorized;  none issued
    Common stock, $.01 par; 10,000,000 shares
       authorized; 2,550,000 shares issued
       and outstanding                                      25,500          25,500
    Additional paid-in capital                           5,981,226       5,981,226
    Retained earnings                                    3,818,288       2,754,992
                                                       -----------     -----------

                                                         9,825,014       8,761,718
                                                       -----------     -----------

                                                       $18,573,116     $19,262,732
                                                       ===========     ===========


The accompanying notes are an integral part of these statements.

                                       7




                           Lakeland Industries, Inc.
                                and Subsidiaries
                       CONSOLIDATED STATEMENTS OF INCOME
                             AND RETAINED EARNINGS
                         Fiscal year ended January 31,



                                                    1997              1996              1995
                                                ------------      ------------      ------------
                                                                                    
Net sales                                       $ 41,792,469      $ 40,188,916      $ 35,184,994
Cost of goods sold                                34,555,786        33,901,232        28,839,099
                                                ------------      ------------      ------------

       Gross profit                                7,236,683         6,287,684         6,345,895
                                                ------------      ------------      ------------

Operating expenses
    Selling and shipping                           2,569,702         2,691,193         2,288,602
    General and administrative                     2,625,866         2,163,621         2,315,611
    Research and development                          16,718            27,298            99,795
                                                ------------      ------------      ------------

       Total operating expenses                    5,212,286         4,882,112         4,704,008
                                                ------------      ------------      ------------

       Operating profit                            2,024,397         1,405,572         1,641,887
                                                ------------      ------------      ------------

Other (expense) income
    Interest expense                                (510,757)         (511,180)         (304,613)
    Interest income                                   27,293            19,938               632
    Other income                                      35,363            41,292           662,572
                                                ------------      ------------      ------------

                                                    (448,101)         (449,950)          358,591
                                                ------------      ------------      ------------

         Income before income taxes                1,576,296           955,622         2,000,478

Income tax expense                                  (513,000)         (369,000)         (579,000)
                                                ------------      ------------      ------------

       NET INCOME                                  1,063,296           586,622         1,421,478

Retained earnings at beginning of year             2,754,992         2,168,370           746,892
                                                ------------      ------------      ------------

Retained earnings at end of year                $  3,818,288      $  2,754,992      $  2,168,370
                                                ============      ============      ============


       Net income per common share              $        .41      $        .22      $        .54
                                                ============      ============      ============

Average number of common shares outstanding        2,607,498         2,637,394         2,640,518
                                                ============      ============      ============


The accompanying notes are an integral part of these statements.

                                       8




                           Lakeland Industries, Inc.
                                and Subsidiaries

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                         Fiscal year ended January 31,



                                                                       1997            1996             1995
                                                                   -----------      -----------      -----------
                                                                                                    
Cash flows from operating activities
    Net income                                                     $ 1,063,296      $   586,622      $ 1,421,478
    Adjustments to reconcile net income to net cash
       provided by (used in) operating activities
          Deferred income taxes                                        (70,000)           5,000         (212,000)
          Depreciation and amortization                                342,963          272,135          266,565
          Gain on sale of property                                      (4,530)
          (Increase) decrease in operating assets
             Accounts receivable                                      (913,620)        (571,104)        (353,872)
             Inventories                                             1,350,085       (2,385,943)      (2,157,905)
             Other current assets                                      314,415         (329,725)          92,270
             Other assets                                              (46,653)         130,550           (8,444)
          Increase (decrease) in operating liabilities
             Accounts payable                                         (930,553)         641,004          669,663
             Accrued expenses and other liabilities                        759            6,108          143,941
                                                                   -----------      -----------      -----------

         Net cash provided by (used in) operating activities         1,106,162       (1,645,353)        (138,304)
                                                                   -----------      -----------      -----------

Cash flows from investing activities
    Purchases of property and equipment - net                         (283,358)        (577,756)         (84,099)
    Payments on note receivable                                          7,082            6,015            2,048
    Proceeds from sale of property                                      10,414             --             33,063
                                                                   -----------      -----------      -----------

         Net cash used in investing activities                        (265,862)        (571,741)         (48,988)
                                                                   -----------      -----------      -----------

Cash flows from financing activities
    Net borrowings (reductions) under line of credit agreement        (700,000)       2,485,150          295,904
    Deferred financing costs                                              --            (23,335)            --
                                                                   -----------      -----------      -----------

         Net cash (used in) provided by financing activities          (700,000)       2,461,815          295,904
                                                                   -----------      -----------      -----------

         NET INCREASE IN CASH AND CASH
             EQUIVALENTS                                               140,300          244,721          108,612


Cash and cash equivalents at beginning of year                         364,640          119,919           11,307
                                                                   -----------      -----------      -----------

Cash and cash equivalents at end of year                           $   504,940      $   364,640      $   119,919
                                                                   ===========      ===========      ===========


The accompanying notes are an integral part of these statements.

                                       9




                           Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        January 31, 1997, 1996 and 1995


NOTE A - NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

     1.  Business

         Lakeland Industries, Inc. and Subsidiaries (the "Company"), a Delaware
         corporation, organized in April 1982, is engaged primarily in the
         manufacture of disposable and reusable protective work clothing. The
         principal market for the Company's products is in the United States.
         No customer accounted for more than 10% of net sales during the fiscal
         years ended January 31, 1997, 1996 and 1995.

     2.  Principles of Consolidation

         The accompanying consolidated financial statements include the
         accounts of the Company and its wholly-owned subsidiaries, Fireland
         Industries, Inc., Lakeland Protective Wear, Inc. (a Canadian
         corporation) and Lakeland de Mexico S.A. de C.V. (a Mexican
         corporation). All significant intercompany accounts and transactions
         have been eliminated.

     3.  Inventories

         Inventories are stated at the lower of cost or market. Cost is
         determined on the first-in, first-out method.

     4.  Property and Equipment

         Property and equipment are stated at cost. Depreciation and
         amortization are provided for in amounts sufficient to relate the cost
         of depreciable assets to operations over their estimated service
         lives, on a straight-line basis. Leasehold improvements and leasehold
         costs are amortized over the term of the lease or service lives of the
         improvements, whichever is shorter. The costs of additions and
         improvements which substantially extend the useful life of a
         particular asset are capitalized. Repair and maintenance costs are
         charged to expense.

     5.  Excess of Cost Over the Fair Value of Net Assets Acquired

         The excess of cost over the fair value of net assets acquired
         (goodwill) is amortized on a straight-line basis over a 30-year
         period. On an ongoing basis, management reviews the valuation and
         amortization of goodwill to determine possible impairment by
         considering current operating results and comparing the carrying value

         to the anticipated undiscounted future cash flows of the related
         assets.

     6.  Income Taxes

         Deferred income taxes are recognized for temporary differences between
         financial statement and income tax bases of assets and liabilities and
         loss carryforwards and tax credit carryforwards for which income tax
         benefits are expected to be realized in future years. A valuation
         allowance is established to reduce deferred tax assets if it is more
         likely than not that all, or some portion of, such deferred tax assets
         will not be realized. The effect on deferred taxes of a change in tax
         rates is recognized in income in the period that includes the
         enactment date.

                                      10



                           Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                        January 31, 1997, 1996 and 1995


NOTE A (continued)

     7.  Income (Loss) Per Common Share

         Income per share is based on the weighted average number of common
         shares outstanding and common share equivalents.

     8.  Statement of Cash Flows

         The Company considers highly liquid temporary cash investments with an
         original maturity of three months or less to be cash equivalents. Cash
         equivalents consist of money market funds. The market value of the
         cash equivalents approximates cost.

         Supplemental cash flow information for the fiscal years ended January
         31 was as follows:

                                                  1997        1996        1995
                                                ---------   ---------   --------

             Interest paid                       $494,102    $431,555   $304,676
             Income taxes paid, net of refunds    325,242     618,853    665,488

     9.  Concentration of Credit Risk

         Financial instruments which potentially subject the Company to
         concentration of credit risk consist principally of trade receivables.

         Concentration of credit risk with respect to these receivables is
         generally diversified due to the large number of entities comprising
         the Company's customer base and their dispersion across geographic
         areas within the United States. The Company routinely addresses the
         financial strength of its customers and, as a consequence, believes
         that its receivable credit risk exposure is limited.

     10. Foreign Currency Translation

         The monetary assets and liabilities of the Company's foreign
         operations are translated into U.S. dollars at current exchange rates,
         while nonmonetary items are translated at historical rates. Revenues
         and expenses are generally translated at average exchange rates for
         the year. Resulting translation adjustments are reflected as a
         separate component of stockholders' equity. Transaction gains and
         losses that arise from exchange rate fluctuations on transactions
         denominated in a currency other than the functional currency are
         included in the results of operations as incurred.

    11.  Use of Estimates

         The preparation of financial statements in conformity with generally
         accepted accounting principles requires management to make estimates
         and assumptions that affect the reported amounts of assets and
         liabilities and disclosures of contingent assets and liabilities at
         year-end and the reported amounts of revenues and expenses

                                       11



                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1997, 1996 and 1995



NOTE A (continued)

         during the reporting period. Actual results could differ from those
         estimates. The significant estimates include the allowance for
         doubtful accounts and inventory reserves. It is reasonably possible
         that events could occur during the upcoming year that could change
         such estimates.


NOTE B - NOTE RECEIVABLE

     In October 1994, the Company sold its Ohio facility to an unrelated third
     party for $187,500 ($25,000 cash and a $162,500 mortgage note). The
     selling price of the property approximated the net book value at the time

     of sale. The mortgage note is payable in 47 consecutive monthly payments
     of $1,523, including principal and interest at an annual rate of 8%, until
     October 1998 when the entire unpaid balance of the indebtedness shall be
     due and payable. This note is secured by a mortgage on real estate located
     in the City of Newark, Licking County, Ohio.


NOTE C - INVENTORIES

     Inventories consist of the following at January 31:



                                                                                  1997                1996
                                                                               -----------         -----------
                                                                                                     

        Raw materials                                                           $2,669,254        $  2,980,137
        Work-in-process                                                          3,124,141           3,225,272
        Finished goods                                                           4,100,761           5,038,832
                                                                                 ---------         -----------

                                                                                $9,894,156         $11,244,241



NOTE D - PROPERTY AND EQUIPMENT

     Property and equipment consist of the following at January 31:



                                                         Useful life
                                                          in years               1997                1996
                                                         -----------          -----------         -----------
                                                                                                

        Machinery and equipment                              10                $2,409,648          $2,180,832
        Furniture and fixtures                             5 - 10                 157,722             148,814
        Leasehold improvements                           Lease term               185,587             147,374
                                                                               ----------          ----------

                                                                                2,752,957           2,477,020
        Less accumulated depreciation and amortization                          1,763,290           1,450,817
                                                                                ---------           ---------

                                                                              $   989,667          $1,026,203
                                                                               ==========           =========


                                       12




                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1997, 1996 and 1995


NOTE E - FAIR VALUE OF FINANCIAL INSTRUMENTS

     Statement of Financial Accounting Standards No. 107, "Fair Value of
     Financial Instruments," requires disclosure of the estimated fair value of
     an entity's financial instrument assets and liabilities. The Company's
     principal financial instrument consists of its three-year revolving credit
     facility with a bank. The Company believes that the carrying amount of
     such debt approximates the fair value as the variable interest rate
     approximates the current prevailing interest rate. Additionally, the
     Company's financial position has not substantially changed since the
     August 1995 inception of such credit facility.


NOTE F - LONG-TERM LIABILITIES

     Long-term liabilities consist of the following at January 31:

                                                        1997          1996
                                                     -----------   -----------

        Revolving credit facility                     $5,400,000    $6,100,000
        Pension liability (Note J)                       395,789       441,938
                                                      ----------    ----------

                                                       5,795,789     6,541,938
        Less current portion of pension liability         50,000        50,000
                                                     -----------   -----------

        Long-term liabilities                         $5,745,789    $6,491,938
                                                       =========     =========

     During August 1995, the Company entered into a $8,000,000, three-year
     secured revolving credit facility with a bank, replacing the two-year
     facility that was due to expire. Under this secured revolving credit
     facility, which expires on July 31, 1998, the Company may borrow up to a
     maximum of $8,000,000 based upon eligible accounts receivable and
     inventories, as defined in the Agreement. Borrowings under the revolving
     credit facility bear interest at a rate per annum equal to the prime
     commercial lending rate or LIBOR plus 200 points (7.44% at January 31,
     1997). Such interest is payable at the end of the respective interest
     period, ranging from 30 to 180 days. A fee of 1/2% per annum is charged to
     the Company on the unused portion of such facility. The loan is
     collateralized by substantially all the assets of the Company. Deferred
     financing fees of $20,000 are being amortized on a straight-line basis
     over the three-year term of this facility. The revolving credit facility
     also contains restrictive covenants, measurable on a quarterly or annual

     basis, with respect to: tangible net worth, capital expenditures and
     certain financial ratios, as defined. The revolving credit agreement
     restricts the Company from declaring or paying any dividends. As of
     January 31, 1997, the Company was in compliance with all covenants related
     to this agreement.

     The maximum amounts borrowed under the revolving lines of credit during
     the fiscal years ended January 31, 1997 and 1996 were $7,000,000 and
     $7,120,000, respectively, and the average interest rate for each period
     then ended was 7.5% and 9.4%, respectively.

                                       13




                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1997, 1996 and 1995


NOTE G - COMMITMENTS AND CONTINGENCIES

     1.  Employment Contracts

         The Company has employment contracts with three principal officers
         expiring through February 2000. Such contracts are automatically
         renewable for one- or two-year terms, unless 30 to 120 days' notice is
         given by either party. Pursuant to such contracts, the Company is
         committed to aggregate base remuneration of $515,000, $175,000 and
         $175,000 for the fiscal years ended January 31, 1998, 1999 and 2000,
         respectively.

     2.  Leases

         The Company leases the majority of its premises under various
         operating leases expiring through fiscal 2002. The lease for the
         principal manufacturing facility (located in Decatur, Alabama) is with
         a partnership whose partners are principal officers and stockholders
         of the Company. This lease expires on August 31, 1999 and requires
         annual payments of approximately $365,000 plus certain operating
         expenses. In addition, the Company has several operating leases for
         machinery and equipment. Total rental expense under all operating
         leases is summarized as follows:

                                                        Total        Rentals
                                        Gross         sublease       paid to
                                       rental          rental        related
                                       expense         income        parties
                                       -------       ---------       -------
           Year ended January 31,
              1997                     581,161       $  3,024       $392,160
              1996                     483,690         20,011        369,150
              1995                     340,171         13,169        249,300

         Minimum annual rental commitments for the remaining term of the
         Company's noncancellable operating leases relating to office space and
         equipment rentals at January 31, 1997 are summarized as follows:

                         Year ending January 31,
                             1998                      $   622,795
                             1999                          594,151
                             2000                          383,885
                             2001                           76,576
                             2002                            8,062

                                                      ------------
                                                        $1,685,469
                                                      ============

         Certain leases require additional payments based upon increases in
         property taxes and other expenses.

                                       14



                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1997, 1996 and 1995

NOTE G (continued)

     3.  Services Agreement

         In August 1993, the Company entered into a services agreement with an
         affiliated entity, principally owned by a principal officer and
         stockholder of the Company. Pursuant to the terms of such agreement,
         the affiliate provides professional and/or skilled labor to a division
         of the Company, as needed, at contractual rates of compensation. Such
         agreement is cancelable by either the Company or the affiliate upon
         thirty days' written notice. Costs incurred by the Company in
         connection with such agreement aggregated $426,000, $520,000 and
         $654,000 for the fiscal years ended January 31, 1997, 1996 and 1995,
         respectively.

     4.  Litigation

         In January 1995, the Company received a $625,000 cash settlement
         pursuant to an action filed against its prior legal counsel, involving
         a number of causes of action relating to that law firm's
         representation of the Company between 1987 and 1991. This amount is
         included in "Other income" for the fiscal year ended January 31, 1995.
         The Company is involved in various litigation arising during the
         normal course of business which, in the opinion of the management of
         the Company, will not have a material adverse effect on the
         consolidated financial position or results of operations of the
         Company.

     5.  Self-insurance

         The Company maintains a self-insurance program for that portion of
         health care costs not covered by insurance. The Company is liable for
         claims up to defined limits. Self-insurance costs are based upon the
         aggregate of the liability for reported claims and an estimated
         liability for claims incurred but not reported.



NOTE H - STOCKHOLDERS' EQUITY AND STOCK OPTIONS

     A Nonemployee Directors' Option Plan (the "Directors' Plan") was adopted
     by the Board of Directors and approved by the stockholders during the year
     ended January 31, 1990. Under the Directors' Plan, 60,000 shares of common
     stock have been authorized for issuance. The Directors' Plan provides for
     an automatic one-time grant of options to purchase 5,000 shares of common
     stock to each nonemployee director elected or appointed to the Board.
     Options become exercisable commencing six months from the date of grant
     and expire six years from the date of grant. In addition, all nonemployee
     directors re-elected to the Company's Board of Directors at any annual
     meeting of the stockholders will be automatically granted additional
     options to purchase 1,000 shares of common stock on each of such dates.

     On May 1, 1986, the Company's 1986 Incentive and Nonstatutory Stock Option
     Plan (the "Incentive Plan"), which provides for the granting of incentive
     stock options and nonstatutory options, was adopted by the Board of
     Directors and approved by the stockholders. This plan provides for the
     grant of options to key employees and independent sales representatives to
     purchase up to 400,000 shares of the Company's common stock, upon terms
     and conditions determined by a committee of the Board of Directors which
     administers the plan.

                                       15



                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1997, 1996 and 1995

NOTE H (continued)

     Options are granted at not less than fair market value (110 percent of
     fair market value as to incentive stock options granted to ten percent
     stockholders) and are exercisable over a period not to exceed ten years
     (five years as to incentive stock options granted to ten percent
     stockholders). On February 15, 1989, the Board of Directors approved a
     restatement of the Incentive Plan to conform with certain changes required
     by the Tax Reform Act of 1986. The Board of Directors also restated the
     Incentive Plan to provide for stock appreciation rights and changed
     provisions of the plan relative to option holders' rights upon termination
     of employment with the Company and modified the language of the Incentive
     Plan in other sections such as "Eligibility" and "Terms and Conditions of
     Options." The restatement of the Incentive Plan was approved by the
     stockholders.

     The Company has adopted the disclosure provisions of Statement of
     Financial Accounting Standards No. 123, "Accounting for Stock-Based
     Compensation" ("SFAS 123"). The Company applies APB Opinion No. 25,

     "Accounting for Stock Issued to Employees," and related interpretations in
     accounting for its plans and does not recognize compensation expense for
     its stock-based compensation plans. If the Company had elected to
     recognize compensation expense based upon the fair value at the date of
     grant for awards under these plans consistent with the methodology
     prescribed by SFAS 123, the effect on the Company's net income and
     earnings per share for the year ended January 31, 1996 would not be
     material in relation to the consolidated financial statements and the
     Company's net income and earnings per share for the year ended January 31,
     1997 would be reduced to the pro forma amounts indicated below:

        Net income
            As reported                                          $1,063,296
            Pro forma                                               974,555
        Net income per common share
            As reported                                                $.41
            Pro forma                                                   .37

     These pro forma amounts may not be representative of future disclosures
     because they do not take into effect pro forma compensation expense
     related to grants made before fiscal 1995. The fair value of these options
     was estimated at the date of grant using the Black-Scholes option-pricing
     model with the following assumptions for the years ended January 31, 1997
     and 1996, respectively: expected volatility of 57% and 43%; risk-free
     interest rates of 7% and 6%; and expected life of six years for both
     periods.

                                       16



                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1997, 1996 and 1995


NOTE H (continued)

     Additional information with respect to the Company's plans for the fiscal
     years ended January 31, 1997, 1996 and 1995 is summarized as follows:




                                                                                          1997
                                                              -------------------------------------------------------------
                                                                  Directors' Plan                    Incentive Plan
                                                              --------------------------          -------------------------
                                                                               Weighted-                          Weighted-
                                                              Number            average           Number           average
                                                                of             exercise             of            exercise
                                                              Shares             price            shares            price
                                                              ------           ---------          ------          ---------
                                                                                                      

        Shares under option
           Outstanding at beginning of year                   18,000              $1.90          150,000            $2.13
           Granted                                             -                   -              34,000             3.50
           Expired                                             -                   -             (34,000)            2.50
                                                              ------                             -------                

           Outstanding at end of year                         18,000               1.90          150,000             2.36
                                                              ======                             =======               

        Options exercisable at year-end                       18,000               1.90          150,000             2.36

        Weighted-average remaining contractual
           life of options outstanding                        1 year                             4 years

        Weighted-average fair value per share
           of options granted during 1997                                          -                                 2.61


     The exercise prices of options outstanding at January 31, 1997 ranged from
     $1.37 to $4.25.



                                                                                          1996
                                                              -------------------------------------------------------------
                                                                  Directors' Plan                    Incentive Plan
                                                              --------------------------          -------------------------
                                                                               Weighted-                          Weighted-
                                                              Number            average           Number           average
                                                                of             exercise             of            exercise
                                                              Shares             price            shares            price
                                                              ------           ---------          ------          ---------
                                                                                                      

        Shares under option
           Outstanding at beginning of year                   17,000              $1.76          150,000            $2.13
           Granted                                             1,000               4.25             -
                                                              ------                             -------

           Outstanding at end of year                         18,000               1.90          150,000             2.13
                                                              ======                             =======


        Options exercisable at year-end                       18,000               1.90          150,000             2.13

        Weighted-average fair value per share
           of options granted during 1996                                          2.15                                -


                                       17



                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1997, 1996 and 1995



NOTE H (continued)




                                                                                          1995
                                                              -------------------------------------------------------------
                                                                  Directors' Plan                    Incentive Plan
                                                              --------------------------          -------------------------
                                                                               Weighted-                          Weighted-
                                                              Number            average           Number           average
                                                                of             exercise             of            exercise
                                                              Shares             price            shares            price
                                                              ------           ---------          ------          ---------
                                                                                                      

        Shares under option
           Outstanding at beginning of year                   15,000              $1.48           150,000           $2.13
           Granted                                             2,000               3.88             -
                                                              ------                              -------

           Outstanding at end of year                         17,000               1.76           150,000            2.13
                                                              ======                              =======

        Options exercisable at year-end                       17,000               1.76           150,000            2.13



NOTE I - INCOME TAXES

     The provision for income taxes is summarized as follows:




                                                                                      Year ended January 31,
                                                                         ------------------------------------------------
                                                                           1997                1996                1995
                                                                         --------            --------            --------

                                                                                                       
        Current
           Federal                                                       $603,000            $382,000           $ 584,000
           State                                                          (20,000)            (18,000)            207,000
                                                                         --------           ---------           ---------

                                                                          583,000             364,000             791,000

        Deferred                                                          (70,000)              5,000            (212,000)
                                                                         --------           ---------           ---------

                                                                         $513,000            $369,000           $ 579,000
                                                                         ========           =========           =========


                                       18



                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1997, 1996 and 1995


NOTE I (continued)

     The following is a reconciliation of the effective income tax rate to the
     Federal statutory rate:



                                                                                     Year ended January 31,
                                                                        ----------------------------------------------
                                                                          1997                1996                1995
                                                                        ------              ------              ------
                                                                                                           

        Statutory rate                                                    34.0%               34.0%               34.0%
        State income taxes, net of Federal tax benefit                     (.4)                (.4)                4.6
        Nondeductible expenses                                              .8                 1.7                  .5
        Operating loss generating no current tax benefit                   1.8                 2.5
        Change in deferred assets/valuation allowance                     (4.4)                 .5               (10.0)
        Other                                                               .7                  .3                 (.2)
                                                                        ------              ------              ------


        Effective rate                                                    32.5%               38.6%               28.9%
                                                                        ======              ======              ======


     The tax effects of temporary differences which give rise to deferred tax
     assets at January 31, 1997 and 1996 are summarized as follows:



                                                                                                     January 31,
                                                                                             -----------------------------
                                                                                              1997                 1996
                                                                                             -------              -------
                                                                                                                
         Deferred tax assets
             Accounts receivable                                                           $  57,000             $100,000
             Inventories                                                                     302,500              271,300
             Vacation accrual                                                                 37,500               36,300
             Net operating loss carryforward - Canadian subsidiary                            53,000               24,400
             Accrued compensation                                                             19,000
                                                                                            --------

                Gross deferred tax assets                                                    469,000              432,000
                                                                                             -------              -------

         Deferred tax liabilities
             Depreciation                                                                     82,000              115,000
                                                                                            --------              -------

                Gross deferred tax liabilities                                                82,000              115,000
                                                                                             -------              -------

                Net deferred tax asset                                                      $387,000             $317,000
                                                                                             =======              =======


                                       19



                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1997, 1996 and 1995


NOTE I (continued)

     The net operating loss carryforwards applicable to the Company's Canadian
     subsidiary expire in fiscal 2002 through 2004.


     The Internal Revenue Service is currently auditing the Company's fiscal
     1995 return. The State of Missouri is currently auditing the Company's
     1993 to 1996 fiscal periods. The management of the Company does not expect
     that these examinations will have a material adverse impact on the
     consolidated financial statements.


 NOTE J - DEFINED BENEFIT PENSION PLAN

     A former subsidiary of the Company has a defined benefit pension plan
     which the Company assumed in connection with an acquisition made in fiscal
     1987. This plan covers substantially all of the former subsidiary's
     employees. Benefits pursuant to this plan were frozen as of January 1, 
     1986.

     The benefits earned are based on years of service and the employee's final
     average annual salary which is based on the highest five consecutive of
     the last ten years of employment prior to January 1, 1986. The Company's
     funding policy is to contribute annually the recommended amount based on
     computations made by its consulting actuary.

     The components of the net periodic pension cost for the fiscal years ended
     January 31 are summarized as follows:



                                                                          1997                 1996               1995
                                                                        ---------            --------           ---------
                                                                                                       

        Normal cost                                                      $  1,613            $  1,613             $ 1,613
        Interest cost on projected benefit obligation                      62,259              60,611              56,692
        Actual return on assets                                           (92,226)            (40,653)             (4,322)
        Net amortization and deferral                                      71,026              25,159              (8,529)
                                                                          -------             -------              ------

        Net periodic pension cost                                        $ 42,672            $ 46,730             $45,454
                                                                          =======             =======              ======



     The following is a summary of the plan's funded status and amounts
     recognized in the Company's consolidated balance sheets at January 31:



                                                                                            1997                 1996
                                                                                         ----------           ----------
                                                                                                             

         Actuarial present value of benefit obligation
             Vested benefits                                                               $863,621             $842,701
                                                                                            -------              -------

         Projected benefit obligation                                                       863,621              842,701

         Plan assets at fair market value                                                   467,832              400,763
                                                                                            -------              -------

         Projected benefit obligation in excess of plan assets                              395,789              441,938


                                       20



                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1997, 1996 and 1995


NOTE J (continued)



                                                                                            1997                 1996
                                                                                         ----------           ----------

                                                                                                               
         Unrecognized gain (loss)                                                         $  16,945            $ (62,021)
         Unrecognized net obligation at transition amortized
             over a 15-year period                                                          (79,213)             (89,068)
         Required minimum liability (also included as a
             component of other assets)                                                      62,268              151,089
                                                                                           --------              -------

         Pension cost liability (included in long-term liabilities)                        $395,789             $441,938
                                                                                            =======              =======


     An assumed discount rate of 7.5% was used in determining the actuarial
     present value of benefit obligations for all periods presented. The

     expected long-term rate of return on plan assets was 8% for all periods
     presented. At January 31, 1997, approximately 73% of the plan's assets
     were held in mutual funds invested primarily in equity securities,
     approximately 14% was invested in money market instruments and the
     remaining 13% was invested in equity securities and debt instruments.


NOTE K - MAJOR SUPPLIER

     The Company purchased approximately 74% of its raw materials from one
     supplier under licensing agreements. The Company expects this relationship
     to continue for the foreseeable future. If required, similar raw materials
     could be purchased from other sources.

                                       21



>

                              CORPORATE INFORMATION
                              ---------------------

Directors:

Raymond J. Smith, Chairman
Christopher J. Ryan
John J. Collins, Jr.
 Senior Vice President of Liberty Brokerage, Inc.
Eric O. Hallman
 Officer of Sylvan-Lawrence
Walter J. Raleigh
 Senior Advisor to CMI Industries, Inc.

Market Makers:

Troster Singer Corp.
Legg Mason Wood Walker Inc.
G.V.R. Company
Mayer & Schweitzer Inc.
Nash Weiss/Div of Shatkin Inv.
Herzog, Heine, Geduld, Inc.
Mercer Bokert Buckman & Reid 
 Worldco L.L.C.
M.H. Meyerson & Co.
MPAC Capital Partners, L.P.
Wein Securities Corp.

Officers:

Raymond J. Smith, President
Christopher J. Ryan
 Executive Vice President of Finance and Secretary
James M. McCormick
 Vice President and Treasurer
Harvey Pride, Jr.
 Vice President, Manufacturing

Auditors:

Grant Thornton LLP
Suite 3S01
One Huntington Quadrangle
Melville, NY  11747-4464

Counsel:

Law Offices of Thomas J. Smith
14 Briarwood Lane
Suffern, NY 10901-3602

Transfer Agent:


Registrar and Transfer Company
10 Commerce Drive
Cranford, NJ  07016
NASDAQ symbol:  LAKE

Executive Offices:

711-2 Koehler Ave.
Ronkonkoma, NY  11779
(516) 981-9700

Subsidiaries:

Fireland Industries, Inc.
Lakeland Protective Wear, Inc.
(Canada)
Lakeland de Mexico S.A. de C.V.

         Exhibits to Lakeland Industries, Inc.'s 1997 Form 10-K are available to
shareholders for a fee equal to Lakeland's cost in furnishing such exhibits, on
written request to the Secretary, Lakeland Industries, Inc., 711-2 Koehler
Avenue, Ronkonkoma, New York 11779.

         DextraGard TM, Forcefield TM, Interceptor TM, Checkmate TM, Heatex TM,
Pyrolon TM, Sterling Heights TM, Fyrepel TM, Highland TM, Impede TM, Chemland TM
and Uniland TM are trademarks of Lakeland Industries, Inc. Tyvek TM, Viton TM,
Barricade TM, Nomex TM, Kevlar TM, Delrin TM, TyChem TM and Teflon TM are
registered trademarks of E.I.DuPont de Nemours and Company. Saranex TM is a
registered trademark of Dow Chemical. Spectra TM is a registered trademark of
Allied Signal, Inc.

                                       22




[LOGO]

Corporate Headquarters
711-2 Koehler Avenue
Ronkonkoma, NY U.S.A.11779-7410
Tel: 516-981-9700
Fax: 516-981-9751
E-Mail: 74313.1743@compuserve.com
Internet: http://www.lakeland.com
 
Lakeland Limited-Use Clothing
Customer Service
800-645-9291
Tel: 205-350-3873
Fax: 205-350-0773
 
Chemical Protective Clothing Division
Customer Service
800-645-9291
Tel: 205-350-3873
Fax: 205-350-3011
 
Hand/Arm Protection Division
Customer Service
800-886-8010
Tel: 205-351-9126
Fax: 205-353-9463
 
Woven Clothing Division
Customer Service
800-933-0115
Tel: 219-929-5536
Fax: 219-929-5562
 
Fire Protective Clothing Division
Customer Service
800-345-7845
Tel: 205-350-3107
Fax: 205-350-3011
 
Lakeland Protective Wear Inc. Canada
5109 Harvestor Road
Unit B-14
Burlington, Ontario L7L5Y9
800-489-9131
Tel: 905-634-6400
Fax: 905-634-6611