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 November 27, 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 NOVEMBER 27, 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




                                                                          November 27,   February 27,
                                                                             1999           1999
                                                                        -----------------------------
                                                                          (unaudited)        (1)
                                ASSETS
                                                                                  

CURRENT ASSETS
  Cash                                                                  $      3,476    $    622,268
  Accounts receivable, reserves of $243,000 and
    $273,000, respectively                                                   124,543         961,989
  Inventories (Note 4)                                                                     1,108,860
  Other current assets                                                        90,900          67,347
                                                                        -----------------------------
     Total current assets                                                    218,919       2,760,464

PROPERTY, PLANT AND EQUIPMENT, NET                                           191,563         538,522

OTHER ASSETS, NET                                                             32,354         176,601
                                                                        -----------------------------

                                                                        $    442,836    $  3,475,587
                                                                        =============================

                 LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Convertible subordinated debentures (Note 6)                          $    690,331       2,052,986
  Current portion of capital lease obligations                                58,876          56,452
  Accounts payable                                                            95,957         248,538
  Accrued salaries  and employee benefits                                     10,326          80,740
  Accrued unusual charge (Note 7)                                             77,083          95,833
  Accrued expenses and other liabilities                                      93,004         863,271
  Accrued royalties                                                          319,048         319,048
                                                                        -----------------------------
     Total current liabilities                                             1,344,625       3,716,868

CAPITAL LEASE OBLIGATIONS, NET OF CURRENT PORTION                             34,194          64,250
                                                                        -----------------------------
                                                                           1,378,819       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                                                     (67,498)        (96,425)
  Accumulated deficit                                                    (13,712,736)    (13,053,357)
                                                                        -----------------------------
                                                                            (916,046)       (285,594)

Less 3,052 shares of common stock held in treasury, at cost                   19,937          19,937
                                                                        -----------------------------
                                                                            (935,983)       (305,531)
                                                                        -----------------------------
                                                                        $    442,836    $  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)




                                                                Thirty-nine Weeks Ended               Thirteen Weeks Ended
                                                          --------------------------------   ---------------------------------
                                                             November 27,     November 28,      November 27,     November 28,
                                                                1999             1998              1999             1998
                                                          --------------------------------   --------------------------------
                                                                                                     
Net sales                                                    $5,344,223        $9,602,627       $1,507,028       $2,258,278
Cost of sales                                                 3,719,692         7,456,000        1,181,839        1,578,235
                                                          --------------------------------   -------------------------------

     Gross profit                                             1,624,531         2,146,627          325,189          680,043

Selling, general and administrative expenses                  1,789,128         2,389,326          466,391          419,375
                                                          --------------------------------   -------------------------------

     Operating loss                                            (164,597)         (242,699)        (141,202)         260,668

Other income                                                         --         1,391,313               --               --
Net loss on sale of assets                                     (221,377)          (15,093)        (220,004)             318
Interest expense                                               (273,411)         (405,986)         (83,524)        (106,266)
                                                          --------------------------------   -------------------------------

        Net (loss) income                                     ($659,385)         $727,535        ($444,730)        $154,720
                                                          ================================   ===============================

Net (loss) income per share -
  basic and diluted (Note 3)                                     ($0.20)            $0.22           ($0.14)           $0.05
                                                          ================================   ===============================

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)




                                                                             Thirty-nine Weeks Ended
                                                                        -------------------------------
                                                                         November 27,      November 28,
                                                                             1999              1998
                                                                        -------------    -------------
                                                                                       
Cash flows from operating activities
  Net (loss) income                                                        ($659,384)        $727,535
  Adjustments to reconcile net (loss) income
    to net cash provided by (used in) operating activities
      Depreciation and amortization                                          137,210          216,940
      Provision for doubtful accounts                                         12,832           57,082
      Loss on sale of fixed assets                                           221,377           15,093
      Provision for obsolete and slow moving inventory                             0           47,498
      Decrease (increase) in assets
        Accounts receivable                                                  824,614        1,381,423
        Inventories                                                        1,108,860        1,114,564
        Other current assets                                                 (23,553)         (41,216)
        (Decrease) increase in liabilities
        Accounts payable                                                    (152,577)        (224,932)
        Accrued expenses and other liabilities                              (840,681)        (309,011)
        Accrued unusual charge                                               (18,750)          16,429
                                                                        -------------    -------------

      Net cash provided by (used in) operating activities                    609,948        3,001,405
                                                                        -------------    -------------

Cash flows from investing activities
  Removals to property, plant and equipment                                   13,766           34,731
  Proceeds from sale of fixed assets                                          37,779           41,090
  Decrease in other assets                                                   110,002           56,433
                                                                        -------------    -------------

      Net cash provided by investing activities                              161,547          132,254
                                                                        -------------    -------------

Cash flows from financing activities
  Repayments under line of credit agreement, net                                  --       (3,050,148)
  Repayments of short-term debt                                           (1,362,655)              --
  Payments of capital lease obligations                                      (27,632)         (38,511)
                                                                        -------------    -------------

      Net cash used in financing activities                               (1,390,287)      (3,088,659)
                                                                        -------------    -------------

        NET (DECREASE) INCREASE IN CASH                                    ($618,792)         $45,000

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

Cash at end of period                                                         $3,476          $53,850
                                                                        =============    =============

SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION:

  Cash paid during the period:

    Interest                                                                $881,670         $151,190
                                                                        =============    =============

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


The accompanying notes are an integral part of these statements


                                       5



                           NANTUCKET INDUSTRIES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
        THIRTY-NINE WEEKS ENDED NOEVEMBER 27, 1999 AND NOVEMBER 28, 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 1, "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


                                       6



         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  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.


                                       7




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

              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


                                       8



         "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 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


                                       9



         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.

         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  November  27,  1999  and  the
         consolidated  statements of operations for the thirty-nine and thirteen
         week periods and  statements  of cash flows for the  thirty-nine  weeks
         ended  November  27, 1999 and  November  28, 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 November 27, 1999 and the results of their  operations
         for the  thirty-nine  and thirteen  week periods and cash flows for the
         thirty-nine  weeks ended  November  27, 1999 and November 28, 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.


                                       10



         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
         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:
                                            November 27,         November 28,
                                                1999                  1998

                  Raw Materials                  --                  $77,000
                  Work in Process                --                1,153,000
                  Finished Goods                 --                  698,321
                                                 --                  -------

                                                 $0               $1,928,321
         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  November  27,  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


                                       11



         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.

         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.


                                       12



         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 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.


                                       13



         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.


         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.


                                       14




         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, 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 nine months ended  November 27, 1999  decreased 44% from prior
year levels to  $5,344,000,  and in the third quarter of the current fiscal year
declined  33%  from  prior  year  levels  to  $1,507,000.  The  decline  in  the
year-to-date  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. No sales were recorded during the month of
November 1999.

Gross Margin

Gross profit  margins for the nine months ended  November 27, 1999  increased to
30% from the prior  year  levels of 22%.  Gross  margins  for the third  quarter
decreased from 30% to 22%. The year-to-date increase reflected the impact of the
Company's strategy to phase-out the GUESS? product line in fiscal year 1999, and
the  associated  closeout of inventory.  The lower margins for the third quarter
ended  November 27, 1999,  as compared to prior year levels,  were the result of
the Arrow  products  being sold as closeout  sales due to the  phase-out of that
product line. The Company was still recognizing  improvements as a result of the
increased utilization of the lower cost offshore manufacturing facilities.

Selling, general and administrative expenses

Selling,  general and administrative expenses for the nine months ended November
27,  1999  declined  by $600,000  from prior year  levels to  $1,789,000.  Third
quarter  expenses   remained  fairly  constant  as  most  of  the  restructuring
strategies  were in effect by the third quarter of the prior fiscal year.  These
improvements  were the  result of reduced  staffing  levels,  efficiencies,  and
reductions in overhead associated with the phase-out of the GUESS? division.


                                       16



Interest Expense

Interest expense for the nine-month  period and the third quarter ended November
27, 1999 decreased  $133,000 and $290,000  respectively  from prior year levels.
These  decreases  reflected  reductions  in  the  outstanding  revolving  credit
facility and outstanding subordinated debentures.


Liquidity and Capital Resources

The Company incurred significant losses in recent years which resulted in severe
cash flow problems that have  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  decreased  $170,000 from February 27, 1999 levels which
reflected a decrease in receivables  and a reduction in inventories  offset by a
reduction in outstanding  subordinated  debentures


                                       17



and accrued  interest to the  subordinated  debt holder.  The  subordinated  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.

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


                                       19



         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".


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

         None


                                       20



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:

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

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


                                       22