UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 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 April 30, 2001

                                       OR

    [_]   TRANSITION  REPORT  PURSUANT TO SECTION 13 or 15 (d) OF THE SECURITIES
          EXCHANGE ACT OF 1934


          For the transition period from _______________ to _______________

                        Commission File Number: 0-15535

                            LAKELAND INDUSTRIES, INC.
             (Exact name of Registrant as specified in its charter)

       Delaware                                         13-3115216
(State of incorporation)                    (IRS Employer Identification Number)

                711-2 Koehler Avenue, Ronkonkoma, New York 11779
                    (Address of principal executive offices)

                                 (631) 981-9700
              (Registrant's telephone number, including area 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  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                         YES   X              NO _____

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest practicable date:

     Common  Stock,  $.01 par value,  outstanding  at June 11,  2001 - 2,655,000
shares.



                            LAKELAND INDUSTRIES, INC.
                                AND SUBSIDIARIES

                                    FORM 10-Q

     The  following  information  of the  Registrant  and  its  subsidiaries  is
submitted herewith:




PART I - FINANCIAL INFORMATION:

Item 1.    Financial Statements:

                                                                                                                Page
                                                                                                                ----
                                                                                                          
           Introduction .........................................................................................1
           Condensed Consolidated Balance Sheets - April 30, 2001 and January 31, 2001...........................2
           Condensed Consolidated Statements of Income for the
           Three Months Ended April 30, 2001 and 2000............................................................3
           Condensed Consolidated Statement of Stockholders' Equity - Three Months Ended April 30, 2001..........4
           Condensed Consolidated Statements of Cash Flows - Three Months Ended April 30, 2001 and 2000..........5
           Notes to Condensed Consolidated Financial Statements..................................................6

Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations.................8

PART II - OTHER INFORMATION:

Item 6.    Exhibits and Reports on Form 8-K    ...............................................................None
Signatures ......................................................................................................9






                            LAKELAND INDUSTRIES, INC.
                                AND SUBSIDIARIES


PART I -  FINANCIAL INFORMATION
          ---------------------

Item 1.   Financial Statements:

   Introduction

     The condensed consolidated financial statements included herein have been
prepared by the Company, without audit, pursuant to the rules and regulations of
the Securities and Exchange Commission and reflect all adjustments which are, in
the opinion of management, necessary to present fairly the consolidated
financial information required therein. Certain information and note disclosures
normally included in financial statements prepared in accordance with accounting
principles generally accepted in the United States of America have been
condensed or omitted pursuant to such rules and regulations, although the
Company believes that the disclosures are adequate to make the information
presented not misleading. It is suggested that these condensed consolidated
financial statements be read in conjunction with the consolidated financial
statements and the notes thereto included in the Company's Annual Report on Form
10-K filed with the Securities and Exchange Commission for the year ended
January 31, 2001.

     The results of operations for the three month periods ended April 30, 2001
and 2000 are not necessarily indicative of the results to be expected for the
full year.

                              CAUTIONARY STATEMENTS

     This report may include "forward-looking statements" within the meaning of
Section 27A of the Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934. Forward-looking statements are all statements other than
statements of historical fact included in this report, including, without
limitation, the statements under the heading "Management's Discussion and
Analysis of Financial Condition and Results of Operations" regarding the
Company's financial position and liquidity, the Company's strategic
alternatives, future capital needs, development and capital expenditures
(including the amount and nature thereof), future net revenues, business
strategies, and other plans and objectives of management of the Company for
future operations and activities.

     Forward-looking statements are based on certain assumptions and analyses
made by the Company in light of its experience and its perception of historical
trends, current conditions, expected future developments and other factors it
believes are appropriate under the circumstances. These statements are subject
to a number of assumptions, risks and uncertainties, and factors in the
Company's other filings with the Securities and Exchange Commission (the
"Commission"), general economic and business conditions, the business
opportunities that may be presented to and pursued by the Company, changes in
law or regulations and other factors, many of which are beyond the control of
the Company. Readers are cautioned that these statements are not guarantees of
future performance, and the actual results or developments may differ materially
from those projected in any forward-looking statements. All subsequent written
and oral forward-looking statements attributable to the Company or persons
acting on its behalf are expressly qualified in their entirety by these
cautionary statements.

                                                                              1


                   LAKELAND INDUSTRIES, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS




           ASSETS                                              April 30,                   January 31,
                                                                 2001                         2001
                                                              (Unaudited)             (Derived from audited
                                                                                      financial statements)

      Current Assets:
                                                                                       
Cash and cash equivalents...................................   $1,036,380                    $784,578
Accounts receivable, net of allowance for
  doubtful accounts of $221,000 at April 30, 2001
  and January 31, 2001......................................   10,424,834                  10,858,288
Inventories ................................................   22,872,503                  22,710,083
Prepaid income taxes .......................................      219,026                     461,113
Deferred income taxes ......................................      624,000                     624,000
Other current assets .......................................      557,772                     660,777
                                                             ------------                ------------
         Total current assets...............................   35,734,515                  36,098,839

Property and equipment, net of accumulated
  depreciation of $3,829,000 at April 30, 2001
  and $3,689,000 January 31, 2001...........................    1,864,631                   1,978,070
Excess of cost over fair value of net assets acquired,
  net of accumulated amortization
  of $291,000 at April 30, 2001 and
  $276,000 at January 31, 2001..............................      263,825                     268,822
Other assets................................................      370,841                     282,235
                                                             ------------                ------------
                                                             $ 38,233,812                $ 38,627,966
                                                             ============                ============

LIABILITIES  AND STOCKHOLDERS' EQUITY

     Current Liabilities:

Accounts payable............................................   $4,299,503                  $6,490,447
Current portion of long-term liabilities....................   14,439,968                  12,935,416
Accrued expenses and other current liabilities..............      730,577                     626,115
                                                             ------------                ------------
     Total current liabilities..............................   19,470,048                  20,051,978
Long-term liabilities ......................................    1,479,826                   1,981,476
Deferred income taxes.......................................       58,000                      58,000

Commitments and Contingencies

Stockholders' Equity
  Preferred stock, $.01 par; authorized
  1,500,000 shares (none issued)
  Common stock, $.01 par; authorized 10,000,000
  shares; issued and outstanding
  2,646,000 shares at April 30, 2001
     and at January 31, 2001................................       26,460                      26,460
Additional paid-in capital..................................    6,140,221                   6,140,221
Retained earnings...........................................   11,059,257                  10,369,831
                                                             ------------                 -----------
     Total stockholders' equity.............................   17,225,938                  16,536,512
                                                             ------------                 -----------
                                                             $ 38,233,812                 $38,627,966
                                                             ============                 ===========



     See notes to condensed consolidated financial statements.

                                                                              2



                   LAKELAND INDUSTRIES, INC. AND SUBSIDIARIES
             CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)



                                                                                                 THREE MONTHS ENDED
                                                                                                      April 30,

                                                                                          2001                        2000
                                                                                          ----                        ----
                                                                                                            
Net Sales ..................................................................          $ 19,434,522                $ 22,106,914
Cost of Goods Sold .........................................................            16,037,460                  18,752,585
                                                                                      ------------                ------------
Gross Profit ...............................................................             3,397,062                   3,354,329
Operating Expenses .........................................................             2,178,767                   2,090,581
                                                                                      ------------                ------------
Operating Profit ...........................................................             1,218,295                   1,263,748
Other Income, net ..........................................................                 6,929                       9,991
Interest Expense ...........................................................              (269,205)                   (286,241)
                                                                                      ------------                ------------
Income before income taxes .................................................               956,019                     987,498
Provision for income taxes .................................................               266,593                     326,575
                                                                                      ------------                ------------
Net Income .................................................................          $    689,426                $    660,923
                                                                                      ============                ============

Net income per common share
         Basic .............................................................          $        .26                $        .25
                                                                                      ============                ============
         Diluted ...........................................................          $        .26                $        .25
                                                                                      ============                ============

Weighted average common shares outstanding
         Basic .............................................................             2,646,000                   2,644,000
                                                                                      ============                ============
         Diluted ...........................................................             2,661,987                   2,657,205
                                                                                      ============                ============


See notes to condensed consolidated financial statements.

                                                                              3


                   LAKELAND INDUSTRIES, INC. AND SUBSIDIARIES
      CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED)

                        Three months ended April 30, 2001



                                                                  Additional
                                          Common Stock             Paid-in       Retained
                                       Shares       Amount         Capital       Earnings       Total
                                       ------       ------         -------       --------       -----
                                                                              
Balance, January 31, 2001           2,646,000      $26,460       $6,140,221    $10,369,831   $16,536,512
Net income                                                                         689,426       689,426
                                    ---------      -------       ----------    -----------   ------------
Balance, April 30, 2001             2,646,000      $26,460       $6,140,221    $11,059,257   $17,225,938
                                    =========      =======       ==========    ===========   ============


See notes to condensed consolidated financial statements.

                                                                              4


                   LAKELAND INDUSTRIES, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)



                                                                                      THREE MONTHS ENDED
                                                                                          April 30,

                                                                                    2001                2000
                                                                                    ----                ----
                                                                                              
Cash Flows from Operating Activities:
Net Income .............................................................        $   689,426         $   660,923
Adjustments to reconcile net income to net cash provided by
(used in) operating activities:
Depreciation and amortization ..........................................            147,477             173,085
(Increase) decrease in accounts receivable .............................            433,454          (2,045,839)
(Increase) decrease in inventories .....................................           (162,420)          2,704,691
(Increase) decrease in other current assets ............................            345,092            (170,700)
(Increase) decrease in other assets ....................................            (88,606)           (220,815)
Increase (decrease) in accounts payable, accrued
  expenses and other current liabilities,
  and other liabilities ................................................         (2,073,982)           (996,699)
                                                                                -----------         -----------


Net cash (used in) provided by operating activities ....................           (709,559)            104,646

Cash Flows from Investing Activities -
Purchases of property and equipment ....................................            (29,041)           (277,978)

Cash Flows from Financing Activities:
Net borrowings under loan agreements ...................................            990,402             138,446
                                                                                -----------         -----------
Net increase (decrease) in cash ........................................            251,802             (34,886)
Cash and cash equivalents at beginning of period .......................            784,578             650,541
                                                                                -----------         -----------
Cash and cash equivalents at end of period .............................        $ 1,036,380         $   615,655
                                                                                ===========         ===========

Supplemental disclosures of cash flow information:

Cash paid during the period for:
     Interest ..........................................................        $   175,068         $   193,646
                                                                                ===========         ===========
     Income taxes ......................................................        $         0         $    48,500
                                                                                ===========         ===========


See notes to condensed consolidated financial statements.

                                                                              5


                   LAKELAND INDUSTRIES, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   Business

     Lakeland Industries, Inc. and Subsidiaries (the "Company"), a Delaware
corporation, organized in April 1982, is engaged primarily in the manufacture of
personal safety protective work clothing. The principal market for the Company's
products is the United States. No customer accounted for more than 10% of net
sales during the three month periods ended April 30, 2001 and 2000.

2.   Principles of Consolidation

     The accompanying condensed consolidated financial statements include the
accounts of the Company and its wholly-owned subsidiaries, Laidlaw, Adams &
Peck, Inc., Lakeland Protective Wear, Inc. (a Canadian corporation), Lakeland de
Mexico S.A. de C.V. (a Mexican corporation) and Weifang Lakeland Safety
Products, Co., Ltd. (a Chinese corporation). All significant inter-company
accounts and transactions have been eliminated.

C.   Inventories:

          Inventories consist of the following:



                                                           April 30,                January 31,
                                                             2001                      2001
                                                             ----                      ----
                                                                            
 Raw materials........................................    $ 4,504,821              $ 4,088,498
 Work-in-process......................................      4,229,368                6,467,779
 Finished goods.......................................     14,138,314               12,153,806
                                                          -----------              -----------
                                                          $22,872,503              $22,710,083
                                                          ===========              ===========


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

D.   Earnings Per Share:

     Basic earnings per share are based on the weighted average number of common
shares outstanding without consideration of potential common shares. Diluted
earnings per share are based on the weighted average number of common and
potential common shares outstanding. The diluted earnings per share calculation
takes into account the shares that may be issued upon exercise of stock options,
reduced by the shares that may be repurchased with the funds received from the
exercise, based on the average price during the period.

                                                                              6


The following table sets forth the computation of basic and diluted earnings per
share at April 30.



                                                                      2001               2000
                                                                      ----               ----
Numerator
                                                                                 
             Net income                                            $689,426            $660,923
                                                                   ========            ========
    Denominator

             Denominator for basic earnings per share
                 (Weighted-average shares)                        2,646,000           2,644,000

             Effect of dilutive securities:
                 Stock options                                       15,987              13,205
                                                                     ------              ------
    Denominator for diluted earnings per share
             (adjusted weighted-average shares) and
             assumed conversions                                  2,661,987           2,657,205
                                                                  =========           =========

    Basic earnings per share                                           $.26                $.25
                                                                       ====                ====
    Diluted earnings per share                                         $.26                $.25
                                                                       ====                ====


Options to purchase 3,000 shares of the Company's common stock have been
excluded for the three months ended April 30, 2001 and 2000 as their inclusion
would be antidilutive.

E.   Revolving Credit Facility:

     At April 30, 2001, the balance outstanding under the Company's secured $14
million revolving credit facility amounted to $13,365,368. This facility expires
on October 31, 2001. Borrowings under the facility bear interest at a rate per
annum equal to the one-month LIBOR or the 30-day commercial paper rate, as
defined, plus 1.75%. The Company is presently in the process of negotiating the
renewal of the facility. At April 30, 2001, the balance outstanding under the
Company's five year term loan is $2,059,657. The term loan is payable in monthly
installments of $89,550, plus interest payable at the 30-day commercial paper
rate, plus 2.45%. The credit facility and term loan contain financial covenants,
including, but not limited to, minimum levels of earnings and maintenance of
minimum tangible net worth and other certain ratios at all times.

F.   Major Supplier

     The Company purchased approximately 84.4% of its raw materials from one
supplier under licensing agreements during the three month period ended April
30, 2001. The Company expects this relationship to continue for the foreseeable
future. If required, similar raw materials could be purchased from other
sources; although, the Company's competitive position in the marketplace could
be affected.

                                                                              7


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

Three months ended April 30, 2001 compared to the three months ended April 30,
2000:

     Net Sales. Net sales for the three months ended April 30, 2001 decreased
$2,672,000 or 12.1% to $19,435,000 from $22,107,000 reported for the three
months ended April 30, 2000. The decrease in sales was principally attributable
to the Company's filling customer orders in the month of January just prior to
the February 1, 2001 sales price increase. Sales for the last month of the prior
fiscal year were therefore higher than normal. This industry continues to be
highly competitive.

     Gross Profit. Gross profit for the quarter ended April 30, 2001 increased
by $43,000 or 1.3% to $3,397,000 from $3,354,000 for the quarter ended April 30,
2000. Gross profit as a percentage of net sales increased to 17.5% for the three
months ended April 30, 2001 from 15.2% reported for the prior year, principally
due to the increase in selling prices, offset partially by an increase in the
cost of raw materials (from a major supplier).

     Operating Expenses. Operating expenses for the quarter ended April 30, 2001
increased by $88,000 or 4.2% to $2,179,000 or 11.2% of net sales, from
$2,091,000 or 9.5% of net sales, for the quarter ended April 30, 2000. Operating
expenses increased principally as a result of increased freight costs,
consulting expense, R&D expense, insurance expense and currency fluctuation
expense.

     Interest Expense. Interest expense decreased primarily due to lower
interest costs reflecting a decrease in average borrowings under the Company's
credit facilities and decreasing interest rates.

     Income Tax Expense. The effective tax rate for the three months ended April
30, 2001 and 2000 of 28% and 33%, respectively, deviates from the Federal
statutory rate of 34%, which is primarily attributable to differing foreign tax
rates and state income taxes.

     Net Income. As a result of the foregoing, net income increased to $689,000
for the three months ended April 30, 2001 or 4.2% from net income of $661,000
for the three months ended April 30, 2000.

LIQUIDITY and CAPITAL RESOURCES

     Liquidity and Capital Resources. The Company's working capital is equal to
$16,264,000 at April 30, 2001. The Company's primary sources of funds for
conducting its business activities have been from cash flow provided by
operations and borrowings under its credit facilities. The Company requires
liquidity and working capital primarily to fund increases in inventories and
accounts receivable associated with sales growth and, to a lesser extent, for
capital expenditures.

     Net cash used in operating activities was $710,000 for the quarter ended
April 30, 2001 and was due primarily to a decrease in accounts receivable of
$433,000 and net income from operations of $689,000, offset by a decrease in
accounts payable of $2,074,000.

     Net cash provided by financing activities of $990,000 was primarily
attributable to net borrowings during the quarter in connection with the term
loan and revolving credit facility.

     The revolving credit facility permits the Company to borrow up to a maximum
of $14 million. The revolving credit agreement expires on October 31, 2001 and
has therefore been classified as a short-term liability in the accompanying
balance sheet at April 30, 2001. Borrowings under the revolving credit facility
amounted to approximately $13,365,000 at April 30, 2001. The $3 million
term-loan agreement entered into in November 1999 has an outstanding balance of
$2,060,000 and expires on March 31,2003.

     The Company believes that cash flow from operations and the revolving
credit facility (upon renewal) will be sufficient to meet its currently
anticipated operating, capital expenditures and debt service requirements for at
least the next 12 months.

Foreign Currency Activity

     The Company's foreign exchange exposure is principally limited to the
relationship of the U.S. Dollar to the Mexican Peso, Canadian Dollar and the
Chinese RMB.

Item 6.  Exhibits and Reports on Form 8-K:

         a -  None

         b -  No reports on Form 8-K were filed during the three-month
              period ended April 30, 2001

                                                                              8


                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15 (d) 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.


                                      LAKELAND INDUSTRIES, INC.
                                      ---------------------------
                                               (Registrant)


Date:  June 11, 2001                  Raymond J. Smith
                                      -----------------------------------------
                                      Raymond J. Smith,
                                      President and Chief Executive Officer




Date:  June 11, 2001                  James M. McCormick
                                      -----------------------------------------
                                      James M. McCormick,
                                      Vice President and Treasurer
                                      (Principal Accounting Officer)


                                                                              9