UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-Q

(Mark One)

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

      For the quarterly period ended August 28, 1999.
                                     ----------------

Commission File Number: 1-8509
                        ------

                           NANTUCKET INDUSTRIES, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                                       58-0962699
           --------                                       ----------
(State of other jurisdiction of                (IRS Employer Identification No.)
incorporation or organization)

             73 5th Avenue, Suite 6A, New York, New York    10003
             -------------------------------------------    -----
               (Address of principal executive offices)   (Zip Code)

                                 (917) 853-0475
                                 --------------
              (Registrant's telephone number, including area code)


         510 Broadhollow Road, Suite 300, Melville, New York    10003
         ---------------------------------------------------    -----
                (Former Address, since last report)           (Zip Code)

      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  twelve  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 ninety days. _X_ YES ___ NO

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

As of January 14, 2000,  the  Registrant  had  outstanding  3,238,796  shares of
common stock not including 3,052 shares classified as Treasury Stock.



                   NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                QUARTERLY REPORT
                        FOR QUARTER ENDED AUGUST 28, 1999

                                    I N D E X
                                    ---------

                                                                          PAGE
                                                                          ----
Part I.- FINANCIAL INFORMATION

         Consolidated balance sheets                                       3

         Consolidated statements of operations                             4

         Consolidated statements of cash flows                             5

         Notes to consolidated financial statements                      6 - 15

         Management's discussion and analysis of
         financial condition and results of operations                   16 - 18

Part II.- OTHER INFORMATION                                              19 - 21

Signature                                                                   22


                                       2


                   Nantucket Industries, Inc. and Subsidiaries

                           CONSOLIDATED BALANCE SHEETS

                                                     August 28,    February 27,
                                                       1999           1999
                                                 ------------------------------
                                                    (unaudited)        (1)
                     ASSETS

CURRENT ASSETS
  Cash                                               $  181,721      $  622,268
  Accounts receivable, reserves of $269,000
    and $273,000, respectively                        1,428,905         961,989
  Inventories (Note 4)                                  803,820       1,108,860
  Other current assets                                  111,591          67,347
                                                 ------------------------------
     Total current assets                             2,526,037       2,760,464
PROPERTY, PLANT AND EQUIPMENT, NET                      444,779         538,522
OTHER ASSETS, NET                                       153,771         176,601
                                                 ------------------------------
                                                     $3,124,587      $3,475,587
                                                 ==============================

     LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Convertible subordinated debentures (Note 6)       $2,052,986       2,052,986
  Current portion of capital lease obligations           58,465          56,452
  Accounts payable                                      147,855         248,538
  Accrued salaries  and employee benefits                 7,846          80,740
  Accrued unusual charge (Note 7)                        81,250          95,833
  Accrued expenses and other liabilities                918,742         863,271
  Accrued royalties                                     319,048         319,048
                                                 ------------------------------
     Total current liabilities                        3,586,192       3,716,868
CAPITAL LEASE OBLIGATIONS, NET OF
  CURRENT PORTION                                        39,291          64,250
                                                 ------------------------------
                                                      3,625,483       3,781,118

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
  Preferred stock,  $.10 par value; 500,000 shares
    authorized, of which 5,000 shares have been
    designated as non-voting with liquidating
    preference of $200 per share and are issued             500             500
    outstanding
  Common stock, $.10 par value; authorized
    20,000,000 shares; issued 3,241,848                 324,185         324,185
  Additional paid-in capital                         12,539,503      12,539,503
  Deferred issuance cost                                (77,140)        (96,425)
  Accumulated deficit                               (13,268,007)    (13,053,357)
                                                 ------------------------------
                                                       (480,959)       (285,594)
Less 3,052 shares of common stock held in
  treasury, at cost                                      19,937          19,937
                                                 ------------------------------
                                                       (500,896)       (305,531)
                                                 ------------------------------
                                                     $3,124,587      $3,475,587
                                                 ==============================

(1)   Derived from audited financial statements.

The accompanying notes are an integral part of these statements


                                       3


                   Nantucket Industries, Inc. and Subsidiaries

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)



                                                                   Twenty-six Weeks Ended                 Thirteen Weeks Ended
                                                               ------------------------------        ------------------------------
                                                                August 28,         August 29,         August 28,        August 29,
                                                                   1999               1998               1999              1998
                                                               ------------------------------        ------------------------------
                                                                                                             
Net sales                                                       $3,837,195         $7,344,349         $1,654,920         $3,061,645
                                                               ------------------------------        ------------------------------
Cost of sales                                                    2,537,853          5,877,765          1,041,244          2,486,525
                                                               ------------------------------        ------------------------------

     Gross profit                                                1,299,342          1,466,584            613,676            575,120

Selling, general and administrative expenses                     1,322,737          1,969,951            663,912            951,734
                                                               ------------------------------        ------------------------------

     Operating loss                                                (23,395)          (503,367)           (50,236)          (376,614)

Other income                                                          --            1,391,313               --              716,313
Net loss on sale of assets                                          (1,373)           (15,411)            (1,373)           (15,411)
Interest expense                                                  (189,887)          (299,720)           (94,295)          (136,987)
                                                               ------------------------------        ------------------------------

        Net (loss) income                                        ($214,655)          $572,815          ($145,904)          $187,301
                                                               ==============================        ==============================

Net (loss) income per share -
  basic and diluted (Note 3)                                        ($0.07)             $0.18             ($0.05)             $0.06
                                                               ==============================        ==============================

Weighted average common shares outstanding                       3,238,796          3,238,796          3,238,796          3,238,796
                                                               ==============================        ==============================


The accompanying notes are an integral part of these statements


                                       4


                   Nantucket Industries, Inc. and Subsidiaries

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)

                                                       Twenty-six Weeks Ended
                                                    ----------------------------
                                                     August 28,      August 29,
                                                       1999            1998
                                                    -----------     -----------
Cash flows from operating activities
  Net (loss) income                                   ($214,655)       $572,815
  Adjustments to reconcile net (loss) income
    to net cash (used in) provided by
    operating activities
      Depreciation and amortization                     106,143         135,944
      Provision for doubtful accounts                    12,832          73,165
      Loss on sale of fixed assets                        1,373          15,411
      Provision for obsolete and slow
        moving inventory                                      0          47,498
      (Increase) decrease in assets
        Accounts receivable                            (479,748)      1,175,987
        Inventories                                     305,040       1,504,007
        Other current assets                            (44,244)        (67,296)
        (Decrease) increase in liabilities
        Accounts payable                               (100,678)        144,738
        Accrued expenses and other
          liabilities                                   (17,423)       (287,564)
        Accrued unusual charge                          (14,583)          3,846
                                                    -----------     -----------

      Net cash (used in) provided by
        operating activities                           (445,943)      3,318,551
                                                    -----------     -----------

Cash flows from investing activities
  Removals to property, plant and equipment               4,842          35,340
  Proceeds from sale of fixed assets                     23,500          27,040
  Decrease in other assets                                    0             666
                                                    -----------     -----------

      Net cash provided by investing
        activities                                       28,342          63,046
                                                    -----------     -----------

Cash flows from financing activities
  Repayments under line of credit
    agreement, net                                            0      (3,124,072)
  Payments of capital lease obligations                 (22,946)        (25,403)
                                                    -----------     -----------

      Net cash used in financing activities             (22,946)     (3,149,475)
                                                    -----------     -----------

        NET (DECREASE) INCREASE IN CASH               ($440,547)       $232,122

Cash at beginning of period                             622,268           8,850
                                                    -----------     -----------

Cash at end of period                                  $181,721        $240,972
                                                    ===========     ===========

SUPPLEMENTAL SCHEDULE OF CASH FLOW
INFORMATION:

  Cash paid during the period:

    Interest                                             $5,272        $128,927
                                                    ===========     ===========

    Income taxes                                           --              --
                                                    ===========     ===========

The accompanying notes are an integral part of these statements


                                       5


                           NANTUCKET INDUSTRIES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
           TWENTY-SIX WEEKS ENDED AUGUST 28, 1999 AND AUGUST 29, 1998
                                   (unaudited)

      The following notes to the  consolidated  financial  statements  should be
      read in light of the following:

      The Company is an insolvent, currently dormant company, which is presently
      exploring the advisability of filing a voluntary petition under Chapter 11
      of the  federal  bankruptcy  laws,  with  the  goal  of  reorganizing  its
      management  and  searching  for a new  business  opportunity,  which  will
      potentially allow the Company to successfully reorganize.

      NOTE 1-TERMINATION OF OPERATIONS AND LIQUIDITY MATTERS

      General

      Nantucket  Industries,  Inc. (the  "Company")  is an insolvent,  currently
      dormant company which is presently  exploring the advisability of filing a
      voluntary  petition under Chapter 11 of the federal  bankruptcy laws, with
      the goal of  reorganizing  its management and searching for a new business
      opportunity  which will  potentially  allow the  Company  to  successfully
      reorganize.  Until the end of October 1999, when the Company  discontinued
      all  business  activities,  it produced  and  distributed  popular  priced
      branded  men's  fashion  undergarments  for sale,  throughout  the  United
      States, to mass  merchandisers and national chains.  Until March 31, 1998,
      Nantucket also produced,  under the GUESS?  label,  women's  innerwear for
      sale to department and specialty stores. Packaging and distribution of the
      Company's  product lines was based in its leased facility in Cartersville,
      Georgia.  From  November,  1992  to  July  1,  1994,  the  Company  had  a
      manufacturing  facility in Rio Grande,  Puerto Rico,  and until  September
      1997 had a manufacturing  facility in Cartersville,  Georgia. Prior to the
      cessation of all business  activities,  all of the Company's products were
      manufactured by offshore production contractors located in Mexico, the Far
      East and the Caribbean Basin.

      Due to the lack of  capital  resources  needed  to  properly  develop  and
      support  the GUESS?  product  line,  the  Company  initiated a strategy to
      discontinue  its GUESS?  division to focus its  resources on its core mens
      fashion underwear business.

      Termination of Operations

      As more fully  described in Part II, Item 3, "Legal  Proceedings"  of this
      report,  Levi  Strauss & Co., the parent  company of Brittania  Sportswear
      Ltd., a licensor  which  accounted  for 49% of the  Company's  fiscal 1997
      sales,  and  21% of the  Company's  fiscal  1998  sales,  announced  their
      intention to sell  Brittania.  In light of the actions  announced by Levi,
      K-Mart,  the largest  retailer of the  Brittania  brand and the  Company's
      largest   customer,   accounting   for  sales  of  Brittania


                                       6


      product of  approximately  $11 million in fiscal year 1997, and $3 million
      in fiscal year 1998,  advised the Company that it would no longer continue
      its on-going  commitment  to the  Brittania  trademark.  In response,  the
      Company filed a  multi-million  lawsuit against Levi Strauss & Co in March
      1997 alleging that the licensor  breached  various  obligations  under the
      license  agreement,  including  without  limitation  it's covenant of good
      faith and fair dealing.  The Company  settled this litigation in June 1998
      (see Part II, Item 1 "Legal Proceedings").

      The Company experienced  significant losses in recent years which resulted
      in severe  cash flow issues that  negatively  impacted  the ability of the
      Company to continue its business as formerly  structured.  Due to the lack
      of capital  resources  needed to  properly  develop and support the GUESS?
      product line, the Company with the support of GUESS? Inc., agreed in March
      1998, to discontinue its GUESS?  division.  This was completed  during the
      first quarter of the fiscal year ended  February 27, 1999.  Sales for this
      product line in fiscal 1999,  1998, and 1997  aggregated  $2.7,  $7.0, and
      $4.7 million respectively. Until April 17, 1998 the Company's Common Stock
      was traded on the American Stock Exchange.  Because the Company fell below
      American Stock Exchange guidelines for continued listing,  effective April
      17, 1998, the Company's stock was delisted.  It is currently traded in the
      over-the-counter market and quoted on the OTC electronic bulletin board of
      the  NASD  Supplemental  Market  under  the  symbol  "NANK".  The  Company
      defaulted on interest payments to its subordinated debt holder, and has no
      credit facilities of any kind in place.

      As a  result  of the  Brittania  matter  and the  continuing  losses  from
      operations,   interest  payment  default,  and  the  lack  of  any  credit
      facilities,  the Company was forced to discontinue all business operations
      by the end of October 1999. The Company  intends to seek protection and to
      initiate  reorganization  under Chapter 11 of the federal bankruptcy laws.
      Present   plans  include  the   possibility   of  changing  the  Company's
      capitalization,  business, and management.  There can be no assurance that
      the  ultimate  impact  of  resolution  of  these  matters  will not have a
      materially adverse effect on the Company and its shareholders.

      The Company  implemented  a  restructuring  strategy to improve  operating
      results and enhance  its  financial  resources,  which  included  reducing
      costs,  streamlining  its operations and closing its Puerto Rico plant. In
      addition Management  implemented  additional steps to reduce its operating
      costs which it believed  were  sufficient  to provide the Company with the
      ability to continue in  existence.  Major  elements of these  action plans
      included:

            The phase-out of the Guess? product line, which was completed in the
            first quarter of fiscal 1999.

            The sale of the  Company's  Cartersville,  GA location,  competed in
            October 1997, and the relocation to more  appropriate  space for its
            packaging and distribution facilities.

            The transfer of all domestic  manufacturing  requirements to foreign
            manufacturing contract facilities.


                                       7


            Staff  reductions  associated with the transfer of  manufacturing to
            offshore contractors,  closing the GUESS? division, efficiencies and
            reduced volume.

            The relocation,  in May 1997, of executive  offices and showrooms to
            more appropriate, lower cost facilities.

      In  connection  with the  implementation  of these  actions,  the  Company
      reflected, in its financial statements for the fiscal years ended February
      26, 1994 through March 2, 1996, unusual charges  aggregating $6.4 million.
      These combined charges include approximately $760,000 of expenses incurred
      in closing the Puerto Rico  facility,  write-downs  and  reserves of asset
      values and other non-cash items ($1.5 million write-off of goodwill,  $2.1
      million writedowns of inventory, $530,000 writedowns of fixed assets), the
      accrual  for the  severance  payments  to the  former  Chairman  and  Vice
      Chairman of the Board ($1,765,000) and, in fiscal 1996, an unusual credit,
      as  described   below,  of  $300,000  related  to  the  elimination  of  a
      subordinated note payable  associated with the purchase of the Puerto Rico
      facility  since the  likelihood  of  payment  on such note was  considered
      remote. In fiscal year 1998, the financial  statements,  through operating
      results, reflect $1.8 million in charges including $1.2 million associated
      with the phase out of the GUESS?  division ($660,000 inventory write-offs,
      $540,000 in deferred costs and other charges), with the balance associated
      with write-downs, and reserves of asset values, and other non-cash items.

      Recent Developments

      The Company experienced  significant losses in recent years which resulted
      in severe cash flow problems that  negatively  impacted the ability of the
      Company  continue  to  conduct  its  business.  Due to the lack of capital
      resources  necessary to develop and support the GUESS?  product line,  the
      Company  with  the  support  of  GUESS?  Inc.  agreed  in  March  1998  to
      discontinue  its  GUESS?  division.  This was  completed  during the first
      quarter of the fiscal year ended  February 27,  1999.  At the date of this
      filing the Company is no longer operating and is insolvent.

      On October 1, 1997 the Company sold its 152,000 sq. ft.  manufacturing and
      distribution  facility in Cartersville,  GA to Mimms  Enterprises,  a Real
      Estate Investment General  Partnership,  for cash aggregating  $2,850,000.
      The Company  reflected a gain of $793,000,  and used the proceeds to repay
      financing secured by the property, and to reduce long term debt. (See note
      9 to the financial statements included in this report.)

      From September  1988, the Company was a licensee of Brittania  Sportswear,
      Ltd., a wholly owned  subsidiary  of Levi Strauss & Co.  pursuant to which
      manufactured  and marketed  men's  underwear and other  products under the
      trademarks "Brittania" and "Brittania from Levi Straus & Co.". Sales under
      this license  aggregated  $4.5 million in fiscal  1998,  $14.9  million in
      fiscal 1997 and $14.6 million in fiscal 1996.  As of January 1, 1997,  the
      license was renewed for a 5-year term,  including  automatic renewals of 2
      years if certain minimum sales levels were achieved.  On January 22, 1997,
      Levi's  announced  that  it  was  seeking   purchasers  of  its  Brittania
      subsidiary.  In January 1997,  K-Mart,  the Company's largest customer and
      the largest retailer of


                                       8


      the  Brittania  brand,  advised the  Company  that in light of the actions
      announced by Levi's it would no longer continue its on-going commitment to
      the Brittania trademark.

      The Company filed a multimillion lawsuit dollar against Levi Strauss & Co.
      and Brittania Sportswear, Ltd. alleging that the licensor breached various
      obligations under the licensing  agreement,  including without limitation,
      its  covenant of good faith and fair  dealing.  In June 1998,  the Company
      reached an accord with Levi and settled this litigation (see Part II, Item
      1 "Legal Proceedings").

      Financing Arrangements

      The Company had a $15 million  revolving  credit  facility  with  Congress
      Financial  Corp.,  which expired in March 1998, and was extended to August
      31, 1999.  The revolving  credit  agreement  provided for loans based upon
      eligible accounts receivable and inventory,  a $3,000,000 letter of credit
      facility  and  purchase  money  term  loans  of up to 75%  of the  orderly
      liquidation  value of newly  acquired and eligible  equipment.  Borrowings
      bear interest at 2-3/4% above prime. The agreement  required,  among other
      provisions,  the  maintenance  of minimum  working  capital  and net worth
      levels and also  contained  restrictions  regarding  payment of dividends.
      Borrowings under the agreement were collateralized by substantially all of
      the assets of the Company.  As at February 27, 1999 the company was not in
      compliance  with the net worth and working  capital  covenants nor was the
      facility  utilized.  Congress Financial and the Company  subsequently,  on
      October 15, 1999,  terminated the agreement.  Currently the Company has no
      financing facility.

      Capital Investment and Change of Management

      In  September,  1997  the  Company  entered  into an  agreement  with  NAN
      Investors LP, the holder of two Convertible Subordinated Debentures in the
      aggregate  principal amount of $2,760,000,  to release a security interest
      in the property sold at 200 Cook St., Cartersville, Georgia, and to extend
      the cure period with respect to an $172,500  interest  payment  default on
      the debentures. Nantucket agreed to pay a portion of the net proceeds from
      the sale of the  property  to retire an  amount of the  subordinated  debt
      ($707,000),  a  prepayment  premium  of  $176,000,  and to place a person,
      satisfactory  to NAN, as a senior  operations/financial  manager  with the
      company.  The forbearance  agreement was extended month by month until May
      1998.  In May 1998,  the Company  entered into an agreement  with the debt
      holder to extend  the cure  period,  with  respect  to  $322,551  in prior
      interest payment defaults and for the interest payment due in August 1998,
      until  December  1998.  In  return,  the  Company  agreed  to  secure  the
      debentures by a first  priority lien on all the assets of the Company,  to
      the extent not otherwise  prohibited  under the revolving credit facility,
      and to issue five-year  warrants  convertible to 16,500,000  shares of the
      Company's  stock  at an  exercise  price  of  $.10.  The  Company  had its
      authorized  capital  increased  to the extent  necessary  to  satisfy  the
      conversion rights in full. The Company had an option, within the framework
      of the  forbearance  agreement,  to prepay all or part of the  outstanding
      subordinated  debt at a price equal to 125% of the principal  amount.  The
      Company is  currently  in default for  interest  payments due since August
      1997 on this note. There was no forbearance agreement in effect subsequent
      to December 1998.


                                       9


      Simultaneously with the financing transactions with Congress Financial, on
      March  22,  1994 the  Samberg  Group,  L.L.C.  (the  "Group"),  a  limited
      liability company organized under the laws of Delaware with certain senior
      managers of the Company as members (the "Group  Members")  purchased 5,000
      shares of the Company's Non-Voting Convertible Preferred Stock ("Preferred
      Stock") for  $1,000,000.  The  Preferred  Stock  acquired by the Group was
      convertible into shares of Common Stock, $. 10 par value per share, of the
      Company  ("Common  Stock")  at the  rate  of  $5.00  per  share,  and  was
      redeemable by the Company at anytime  after March 1999. In May 1998,  this
      conversion  right  was  waived  by  the  Samberg  Group  and  the  Company
      conditionally agreed to redeem the Perferred Stock.

      The  Gold's  existing  employment  contracts  (the  terms  of  which  were
      scheduled to expire on February 28, 1999) have been  canceled and replaced
      by a Termination and Severance  Agreement pursuant to which the Gold's are
      scheduled to receive  aggregate  payments for  severance of  approximately
      $400,000 per year and other benefits for five years.  In fiscal 1994, $1.8
      million, representing the present value of this amount was accrued.

      NOTE 2-CONSOLIDATED FINANCIAL STATEMENTS

      The consolidated  balance sheet as of August 28, 1999 and the consolidated
      statements of operations  for the twenty-six and thirteen week periods and
      statements  of cash flows for the  twenty-six  weeks ended August 28, 1999
      and August 29, 1998 were  prepared by the Company  without  audit.  In the
      opinion  of  management,   all  adjustments  (consisting  of  only  normal
      recurring  accruals)  necessary for a fair  presentation  of the financial
      position of the Company  and its  subsidiaries  at August 28, 1999 and the
      results of their  operations  for the twenty-six and thirteen week periods
      and cash flows for the  twenty-six  weeks ended August 28, 1999 and August
      29, 1998 were made on a consistent basis.

      Certain  information  and  footnote   disclosures   normally  included  in
      financial  statements  prepared  in  accordance  with  generally  accepted
      accounting  principles  were  condensed or omitted.  It is suggested  that
      these  consolidated  financial  statements be read in conjunction with the
      consolidated  financial  statements  and  notes  thereto  included  in the
      Company's 1999 Annual Report on Form 10-K.

      The results of operations for the periods  presented were not  necessarily
      indicative of the operating results for the full year.

      NOTE 3-EARNINGS (LOSS) PER COMMON SHARE

      In fiscal  year 1998,  the  Company  adopted the  Statement  of  Financial
      Accounting  Standards  No. 128 (SFAS 128),  "Earnings  per  Share",  which
      requires  public   companies  to  present   earnings  per  share  and,  if
      applicable,  diluted earnings per share. All comparative periods had to be
      restated  as of  February  28,  1998 in  accordance  with SFAS 128.  Basic
      earnings per share were based on the weighted average number of common and
      potential common shares outstanding. The calculation took into account the
      shares  that might have been be issued  upon  exercise  of


                                       10


      stock options, reduced by the shares that might have been repurchased with
      the funds received from the exercise,  based upon the average price during
      that year.  The  adoption of this  standard did not have any impact on the
      disclosure of per share results in the financial statements.

      NOTE 4-INVENTORIES

      Inventories are summarized as follows:

                                              August 28,       August 29,
                                                 1999             1998

            Raw Materials                            --       $   77,869
            Work in Process                          --        1,185,362
            Finished Goods                    $ 803,820          275,647
                                              ---------       ----------
                                              $ 803,820       $1,538,878

      NOTE 5-INCOME TAXES

      At  February   27,  1999  the  Company  had  a  net   deferred  tax  asset
      approximating  $7,166,000 which is fully reserved until it can be utilized
      to offset deferred tax liabilities or realized against taxable income. The
      Company had a net operating loss carryforward for book and tax purposes of
      approximately $18,405,000.  Accordingly, no provision for income taxes has
      been  reflected  in the  accompanying  financial  statements.  Certain tax
      regulations  relating to the change in ownership  may limit the  Company's
      ability to utilize its net operating  loss  carryforward  if the ownership
      change,  as computed under such  regulations,  exceeds 50%. Through August
      28, 1999 the change in ownership was less than 50%.

      NOTE 6-PRIVATE PLACEMENT

      On August 15, 1996, the Company completed a $3.5 million private placement
      with an investment  partnership.  Terms of this  transaction  included the
      issuance of 250,000 shares and $2,760,000 12.5%  convertible  subordinated
      debentures, which were due August 15, 2001.

      The convertible  subordinated debentures were secured by a second mortgage
      on the  Company's  manufacturing  and  distribution  facility  located  in
      Cartersville,  GA. In conjunction with the sale of this property completed
      on  October  1, 1997  (Note 9),  the  Company  prepaid  $707,000  of these
      debentures.

      The debentures,  after giving effect to the prepayment related to the sale
      of the Company's  facility  referred to above,  were  convertible into the
      Company's   common  stock  over  the  next  five  years.   The  investment
      partnership waived all conversion rights.

      The  agreement  grants the investor  certain  registration  rights for the
      shares issued and the conversion shares to be issued.


                                       11


      The  difference  between the purchase price of the shares issued and their
      fair  market  value on  August  15,  1996  aggregated  $197,500.  This was
      reflected as deferred  issue costs and will be amortized over the expected
      5-year  term of the  subordinated  convertible  debentures.  The  prorated
      portion of these  costs  associated  with the  prepaid  $707,000  of these
      debentures  was  recognized  in the  accounting  period in which the event
      occurred.

      Costs associated with this private placement aggregated $409,000 including
      $104,000  relating to the shares issued which have been charged to paid in
      capital.  The  remaining  balance of $305,000  will be amortized  over the
      5-year  term of the  debentures.  The  prorated  portion  of  these  costs
      associated with the prepaid $707,000 of these debentures was recognized in
      the accounting period in which the event occurred.

      The  Company  was in default in respect to  interest  payments  due on the
      subordinated debt in August 1997, and again in February 1998. In September
      1997,  the  Subordinated  Debt  holder  and the  Company  entered  into an
      agreement  to extend  the cure  period on the  default.  This  forbearance
      agreement was extended,  month by month,  until May 1998. In May 1998, the
      company  entered into an agreement with the debt holder to extend the cure
      period,  with respect to $322,551 in prior interest  payment  defaults and
      for the  interest  payment due in August 1998,  until  December  1998.  In
      return,  the Company  agreed to secure the  Debentures by a first priority
      lien on all  the  assets  of the  Company,  to the  extent  not  otherwise
      prohibited under the Congress  facility,  and to issue five-year  warrants
      convertible  to 16,500,000  shares of the  Company's  stock at an exercise
      price of $.10.  The Company  obtained  an  independent  valuation  of this
      transaction,  in the amount of  $175,000,  and this amount was expensed in
      fiscal year 1998. The Company had its authorized  capital increased to the
      extent necessary to satisfy the conversion rights in full. The Company had
      an option,  within the framework of the forbearance  agreement,  to prepay
      all or part of the outstanding  subordinated debt at a price equal to 125%
      of the principal amount.  The Company is currently in default for interest
      payments  due since  August  1997 on this note.  There was no  forbearance
      agreement in effect subsequent to December 1998.

      NOTE 7-UNUSUAL CHARGE

      In March 1994,  the Company  terminated  the  employment  contracts of its
      Chairman and Vice Chairman.  In accordance with the underlying  agreement,
      they are to be paid an  aggregate  of  approximately  $400,000 per year in
      severance,  as well as certain other benefits,  through February 28, 1999.
      The present value of these payments,  $1,915,000,  was accrued at February
      26, 1994. As of October 1997, pending negotiation of more favorable terms,
      payment under this  agreement  was suspended  (see Note 8 to the financial
      statements included in this report).

      NOTE 8-LITIGATION

      Phoenix Matter-

      In September  1993,  the Company filed an action against the former owners
      of  Phoenix  Associates,   Inc.   ("Phoenix").   The  Company  is  seeking
      compensatory  damages of


                                       12


      approximately  $4,000,000 plus declaratory and injunctive  relief for acts
      of alleged securities fraud, fraudulent  conveyances,  breach of fiduciary
      trust and unfair  competition  in connection  with the  acquisition of the
      common stock of Phoenix.

      Additionally,  the Company has filed a demand for arbitration  which seeks
      compensatory  damages  of  $4,000,000,  rescission  of the stock  purchase
      agreement, rescission of an employment agreement and other matters, all on
      account of alleged  breaches of the stock purchase  agreement,  fraudulent
      misrepresentation and breach of fiduciary duties.

      In November 1993, the former owners of Phoenix filed counterclaims against
      the Company alleging improper  termination with regard to their employment
      agreement and breach of the stock  purchase  agreement.  The former owners
      have filed for damages of  approximately  $9,000,000.  The Company settled
      this  litigation  and  realized  $675,000  from  this  matter in the first
      quarter of fiscal year 1999.

      Donald Gold Matter-

      On December 9, 1997, Donald Gold, a former director of the Company,  filed
      a complaint against the Company in the State Court of Fulton County,  Sate
      of Georgia relating to payments allegedly due him under the March 18, 1994
      Severance Agreement, and is seeking damages in the amount of $219,472. The
      Company has subsequently  reached a settlement with Mr. Gold in the amount
      of  $100,000  plus an amount  based on a  reaching  of a certain  level of
      recovery,  if  any,  from  the  Levi  Strauss  litigation.  Based  on  the
      settlement with Levi's this provision has no value.

      Gorge Gold Matter-

      On  January  15,  1998,  in the  Supreme  Court of the  State of New York,
      Westchester  County,  George  Gold,  a  director  of the  Company  filed a
      complaint  against the Company for breach of the March 18, 1994  Severance
      Agreement,  and  is  seeking  damages  in  the  amount  of  $559,456  plus
      applicable  interest  and legal  fees.  The Company on March 9, 1998 filed
      counterclaims in a significantly larger amount. On July 30, 1998 the court
      granted a summary  judgement  on behalf of George Gold.  Subsequently,  in
      April  1999,  the  Company  reached a  settlement  with the  Director  for
      $75,000,  which resulted in a reduction of  approximately  $530,000 in the
      accrued unusual charge in the fourth quarter of fiscal year 1999.

      Theresa M. Bohenberger Matter-

      On February  17, 1998  Theresa M.  Bohenberger,  a former  director of the
      Company,  filed a  complaint  against  the  Company in the  United  States
      District Court for the Southern District of New York, relating to payments
      due her under the May 2, 1992 Severance  Agreement.  The Company reached a
      settlement with Ms. Bohenberger.


                                       13


      Brittania Matter-

      Since  September  1988,  the  Company  has been a  licensee  of  Brittania
      Sportswear,  Ltd.,  a wholly  owned  subsidiary  of Levi  Strauss & Co. to
      manufacture  and  market  men's  underwear  and other  products  under the
      trademarks  "Brittania"  and  "Brittania  from Levi Strauss & Co.".  Sales
      under this license  aggregated  $0 in fiscal 1999,  $4.5 million in fiscal
      1998 and $14.9 million in fiscal 1997.

      As of January 1, 1997,  the license  was  renewed  for a  five-year  term,
      including  automatic renewals of two years if certain minimum sales levels
      are achieved.  On January 22, 1997, Levi announced their intention to sell
      Brittania.  In light of the actions announced by Levi, K-Mart, the largest
      retailer  of the  Brittania  brand  and  the  Company's  largest  customer
      accounting  for  approximately  $11 million of the  Company's  fiscal 1997
      sales of  Brittania  product,  advised the Company that it would no longer
      continue its on-going commitment to the Brittania trademark.

      The Company filed a multimillion-dollar lawsuit against Levi Strauss & Co.
      and Brittania Sportswear, Ltd. alleging that the licensor breached various
      obligations under the licensing  agreement,  including without  limitation
      its covenant of good faith and fair dealing.  The Company settled the Levi
      litigation  and realized  approximately  $725,000 in gross value from this
      matter in the second quarter of fiscal year 1999, which is included in the
      accompanying statement of operations under the caption "Other Income."

      To existing  management's  best  knowledge,  there is only one outstanding
      litigation with SGS U.S.  Testing Co., Inc. In the Company's  opinion,  it
      will prevail in its counter-suit against SGS.

      NOTE 9-SALE OF MANUFACTURING FACILITY

      On  October  1,  1997  the  Company  completed  the  consolidation  of its
      facilities and sold its 152,000 sq. foot  manufacturing  and  distribution
      facility  in  Cartersville,  GA.  to  Mimms  Enterprises,  a  Real  Estate
      Investment  General  Partnership,  for cash  aggregating  $2,850,000.  The
      Company reflected a gain on the sale in its third fiscal quarter of fiscal
      1998 of $793,000.  The proceeds were used to repay the $525,000  financing
      secured  by  this  property  and to  prepay  $707,000  of the  convertible
      subordinated debentures secured by a second mortgage on this property. The
      remaining  net  proceeds  were  utilized  to reduce the  revolving  credit
      financing.

      NOTE 10-NEW ACCOUNTING PRONOUNCEMENTS

      In June 1997, the Financial Accounting Standards Board issued Statement of
      Financial  Accounting Standard No. 130, "Reporting  Comprehensive  Income"
      (SFAS  130) and  Statement  of  Financial  Accounting  Standard  No.  131,
      "Disclosures  about  Segments of an  Enterprise  and Related  Information"
      (SFAS 131). The Company  implemented  SFAS 130 and SFAS 131 as required in
      the fiscal year which ended February  1999,  which required the Company to
      report and display certain information related to comprehensive income and
      operating  segments,


                                       14


      respectively.  Adoption  of SFAS  130 and  SFAS  131  did not  impact  the
      Company's financial position or results of operations.


                                       15


                           NANTUCKET INDUSTRIES, INC.
                                AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

Results of Operations

The following results of operations should be read in light of the following:

The Company is an  insolvent,  currently  dormant  company,  which is  presently
exploring the  advisability  of filing a voluntary  petition under Chapter 11 of
the federal  bankruptcy  laws, with the goal of reorganizing  its management and
searching  for a new  business  opportunity,  which will  potentially  allow the
Company to successfully reorganize.

Sales

Net sales for the six months ended August 28, 1999 decreased 48% from prior year
levels to  $3,837,000,  and in the second  quarter of the  current  fiscal  year
declined 46% from prior year levels to $1,655,000.  The decline in the sales was
directly  related  to the  discontinuance  of the  GUESS?  product  line and the
termination  of the Arrow license  which  resulted in reduced sales of the Arrow
products to Sears.

Gross Margin

Gross profit  margins for the six months ended August 28, 1999  increased to 34%
from the  prior  year  levels  of 20%.  Gross  margins  for the  second  quarter
increased from 19% to 37%. These increases reflected the impact of the Company's
strategy to phase-out the GUESS?  product line, and the  associated  closeout of
inventory.   These   improvements   also  reflected  the  benefit  of  increased
utilization of the lower cost offshore manufacturing facilities.

Selling, general and administrative expenses

Selling, general and administrative expenses for the six months ended August 28,
1999 declined by $647,000 from prior year levels to  $1,323,000.  Second quarter
expenses declined by $288,000 to $664,000. These improvements were the result of
reduced staffing  levels,  efficiencies,  and reductions in overhead  associated
with the phase-out of the GUESS? division.

Interest Expense

Interest expense for the first six months of the fiscal year decreased  $110,000
from prior year  levels,  reflecting  reductions  in the  outstanding  revolving
credit facility.


                                       16


Liquidity and Capital Resources

The Company incurred significant losses in recent years which resulted in severe
cash flow  problems  that  negatively  impacted  the  ability of the  Company to
conduct its business as structured.

In March,  1994 the Company was successful in refinancing its credit  agreements
with (i) a three  year  $15,000,000  revolving  credit  facility  with  Congress
Financial;  (ii) a $2,000,000  Term Loan Agreement with Chemical Bank; and (iii)
an  additional  $1,500,000  Term Loan with  Congress  replacing  the  Industrial
Revenue Bond financing of the Cartersville, Georgia manufacturing plant.

On May 31,  1996,  the Company  amended  its Loan and  Security  Agreement  with
Congress Financial Corporation dated March 24, 1994. This amendment provided (a)
$251,000 in  additional  equipment  term loan  financing,  (b)  extension of the
repayment period for all outstanding term loans, (c) supplemental revolving loan
availability from March 1st through June 30the of each year and (d) extension of
the renewal date to March 20, 1998. In March,  May, August and December of 1998,
Congress Financial Corporation extended its Loan and Security Agreement with the
Company. As of February 27, 1999 the agreement was set to expire on December 31,
1998.  Subsequently  the  agreement was renewed to August 31, 1999 and from each
month thereon extended on a month to month basis until October 15, 1999 when the
agreement  was  mutually  terminated  by  Congress  Financial  and the  Company.
Currently  the  Company  has  no  financing  facility,   is  insolvent  and  has
discontinued all business operations.

The  Company  increased  its equity  over the past  three  years  through  (i) a
$1,000,000  investment  by the  Management  Group in fiscal 1995;  (ii) the $2.9
million  sale of 490,000  shares of common  treasury  stock to GUESS?,  Inc. and
certain of its affiliates;  and (iii) the $3.5 million  private  placement which
included the issuance of 250,000 shares and $2,760,000 convertible  subordinated
debentures.  These transactions had a positive effect on the Company's liquidity
and capital  resources.  The Company  utilized  the proceeds of the $3.5 million
private placement to prepay existing debt.

On October 1, 1997 the Company completed the consolidation of its facilities and
sold  its  152,000  sq.  foot   manufacturing   and  distribution   facility  in
Cartersville,  Georgia for cash aggregating $2,850,000.  The Company reflected a
gain on the sale of  $793,000.  The  proceeds  were used to repay  the  $525,000
financing  secured  by this  property,  to prepay  $707,000  of the  convertible
subordinated debentures secured by a second mortgage on the property, and to pay
a $176,000  prepayment  penalty incurred from the prepayment of the subordinated
debt.  The remaining  net proceeds were utilized to reduce the revolving  credit
financing.

Working  capital  levels have  decreased  $104,000 from February 27, 1999 levels
reflecting  an  increase in  receivables  and a reduction  in  inventories.  The
Company  was still  continuing  its efforts to manage its supply  chain  towards
delivering  inventory closer to forecasted  demand.  The  subordinated  debt was
reclassified  to short  term due to the  Company's  inability  to make  interest
payments to the  subordinated  debt holder.  Subsequent to the period covered by
this  report the Board of  Directors,  on October 11,  1999,  voted to allow the
subordinated  debt  holder to  liquidate  the  assets  covered  by its  security
agreement.


                                       17


Please refer to the business risks and uncertainties discussed elsewhere in this
report and in the Company's recent report on Form 10-K.


                                       18


                                     PART II

Item 1. Legal Proceedings

      Phoenix Matter-

      In September  1993,  the Company filed an action against the former owners
      of  Phoenix  Associates,   Inc.   ("Phoenix").   The  Company  is  seeking
      compensatory  damages of  approximately  $4,000,000  plus  declaratory and
      injunctive  relief  for  acts  of  alleged  securities  fraud,  fraudulent
      conveyances,   breach  of  fiduciary  trust  and  unfair   competition  in
      connection with the acquisition of the common stock of Phoenix.

      Additionally,  the Company has filed a demand for arbitration  which seeks
      compensatory  damages  of  $4,000,000,  rescission  of the stock  purchase
      agreement, rescission of an employment agreement and other matters, all on
      account of alleged  breaches of the stock purchase  agreement,  fraudulent
      misrepresentation and breach of fiduciary duties.

      In November 1993, the former owners of Phoenix filed counterclaims against
      the Company alleging improper  termination with regard to their employment
      agreement and breach of the stock  purchase  agreement.  The former owners
      have filed for damages of  approximately  $9,000,000.  The Company settled
      this  litigation  and  realized  $675,000  from  this  matter in the first
      quarter of fiscal year, 1999.

      Donald Gold Matter-

      On December 9, 1997, Donald Gold, a former director of the Company,  filed
      a complaint against the Company in the State Court of Fulton County,  Sate
      of Georgia relating to payments allegedly due him under the March 18, 1994
      Severance Agreement, and is seeking damages in the amount of $219,472. The
      Company has subsequently  reached a settlement with Mr. Gold in the amount
      of  $100,000  plus an amount  based on a  reaching  of a certain  level of
      recovery,  if  any,  from  the  Levi  Strauss  litigation.  Based  on  the
      settlement with Levi's this provision has no value.

      Gorge Gold Matter-

      On  January  15,  1998,  in the  Supreme  Court of the  State of New York,
      Westchester  County,  George  Gold,  a  director  of the  Company  filed a
      complaint  against the Company for breach of the March 18, 1994  Severance
      Agreement,  and  is  seeking  damages  in  the  amount  of  $559,456  plus
      applicable  interest  and legal  fees.  The Company on March 9, 1998 filed
      counterclaims in a significantly larger amount. On July 30, 1998 the court
      granted a summary  judgement  on behalf of George Gold.  Subsequently,  in
      April  1999,  the  Company  reached a  settlement  with


                                       19


      the Director for $75,000,  which resulted in a reduction of  approximately
      $530,000 in the accrued unusual charge in fiscal year 1999.

      Theresa M. Bohenberger Matter-

      On February  17, 1998  Theresa M.  Bohenberger,  a former  director of the
      Company,  filed a  complaint  against  the  Company in the  United  States
      District Court for the Southern District of New York, relating to payments
      due her under the May 2, 1992 Severance  Agreement.  The Company reached a
      settlement with Ms. Bohenberger.

      Brittania Matter-

      Since  September  1988,  the  Company  has been a  licensee  of  Brittania
      Sportswear,  Ltd.,  a wholly  owned  subsidiary  of Levi  Strauss & Co. to
      manufacture  and  market  men's  underwear  and other  products  under the
      trademarks  "Brittania"  and  "Brittania  from Levi Strauss & Co.".  Sales
      under this license  aggregated $4,5 million in fiscal 1998,  $14.9 million
      in fiscal 1997 and $14.6 million in fiscal 1996.

      As of January 1, 1997,  the license  was  renewed  for a  five-year  term,
      including  automatic renewals of two years if certain minimum sales levels
      are achieved.  On January 22, 1997, Levi announced their intention to sell
      Brittania.  In light of the actions announced by Levi, K-Mart, the largest
      retailer  of the  Brittania  brand  and  the  Company's  largest  customer
      accounting  for  approximately  $11 million of the  Company's  fiscal 1997
      sales of  Brittania  product,  advised the Company that it would no longer
      continue its on-going commitment to the Brittania trademark.

      The Company filed a multimillion-dollar lawsuit against Levi Strauss & Co.
      and Brittania Sportswear, Ltd. alleging that the licensor breached various
      obligations under the licensing  agreement,  including without  limitation
      its covenant of good faith and fair dealing.  The Company settled the Levi
      litigation  and realized  approximately  $725,000 in gross value from this
      matter in fiscal year 1999.

      The Company is subject to other legal proceedings and claims, which arise,
      in the  ordinary  course of its  business.  In the opinion of  management,
      these legal  proceedings and claims will be successfully  defended and the
      Company will prevail.

Item 2. Changes in Securities

      None

Item 3. Defaults Upon Senior Securities

      During the quarter  contained  in this  report,  the  Company  remained in
default with regards to certain senior security holders as discuss more fully in
Part I, Item 2 of this report "Management's Discussion and Analysis of Financial
Condition and Results of Operations".


                                       20


Item 4. Submission of Matters to a Vote of Security Holders

      None

Item 5. Other Information

      None

Item 6. Exhibits and Reports on Form 8-K

      None


                                       21


                                   SIGNATURES

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

                                          NANTUCKET INDUSTRIES, INC.

                                          By:

January 31, 2000                        /s/ John H.Treglia
                                          --------------------------------------
                                          John H.Treglia
                                          President, Secretary and CFO

January 31, 2000                        /s/ Marsha C. Ellis
                                          --------------------------------------
                                          Marsha C. Ellis
                                          Treasurer and Chief Accounting Officer


                                       22