UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K

|X|   ANNUAL REPORT PURSUANT TO SECTION 13 or 15 (d) OF THE SECURITIES EXCHANGE
      ACT OF 1934
      For the fiscal year ended January 31, 2006
                                ----------------
                                       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)           (I.R.S. Employer Identification Number)

                 701 Koehler Ave., Suite 7, Ronkonkoma, NY 11779
                 -----------------------------------------------
                    (Address of Principal Executive Offices)

                                 (631) 981-9700
                                 --------------
              (Registrant's telephone number, including area code)

                 711 Koehler Ave., Suite 2, Ronkonkoma, NY 11779
                 -----------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)
        Securities registered pursuant to Section 12(b) of the Act: None
           Securities registered pursuant to Section 12 (g) of the Act
                  Title of Class - Common Stock $0.01 Par Value
                    Name of Exchange on which listed - NASDAQ

      Indicate by check mark if the registrant is a well-known seasoned issuer,
as defined in Rule 405 of the Securities Act.                     Yes |_| No |X|

      Indicate by check mark if the registrant is not required to file reports
pursuant to Section 13 or Section 15(d) of the Exchange Act.      Yes |_| No |X|

      Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.                         Yes |X| No |_|

      Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K (ss. 229.405 of this Chapter) is not contained herein, and
will not be contained, to the best of registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K.                     Yes |X| No |_|

      Indicate by check mark whether the registrant is a large accelerated filer
an accelerated file or a non- accelerated filer (as defined in Rule 12-b-2 of
the Exchange Act).

   Large accelerated filer |_| Accelerated Filer |X| Non-Accelerated Filer |_|

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

      As of July 29, 2005, the aggregate market value of the registrant's common
stock held by non-affiliates of the registrant was $65,777,000 based on the
closing price of the common stock as reported on the National Association of
Securities Dealers Automated Quotation System National Market System.

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

                Class                              Outstanding at April 17, 2006
- --------------------------------------             -----------------------------
Common Stock, $0.01 par value per share                      5,017,046

                                       1


                       DOCUMENTS INCORPORATED BY REFERENCE

                    Document                       Parts Into Which Incorporated
                    --------                       -----------------------------
Annual Report to Stockholders for the Fiscal          Parts  [I, II, and IV]
Year Ended January 31, 2006 (Annual Report)

Portions of the Registrant's Proxy Statement relating to its 2006 Annual
Stockholders' Meeting to be filed subsequently - are incorporated by reference
and Part III of this Form 10-K. Except with respect to the Information
specifically incorporated by reference in this Form 10-K, the registrant's
definitive proxy statement is not deemed to be filed as part of this Form 10-K.

                                       2




LAKELAND INDUSTRIES, INC.
                                        INDEX TO ANNUAL REPORT ON FORM 10-K
PART 1:
- -------

Cautionary Statement regarding Forward-Looking Information                                           Page
- ----------------------------------------------------------                                           ----
                                                                                                     

Item 1     Business
- ------     --------
           Overview                                                                                     4
           ---------
           Industry Overview and Consolidation                                                          5
           -----------------------------------
           Business Strategy                                                                            7
           -----------------
           Our Competitive Strengths                                                                    9
           -------------------------
           Products                                                                                    10
           ----------
           Quality Control                                                                             13
           ---------------
           Marketing and Sales                                                                         13
           -------------------
           Research and Development                                                                    14
           ------------------------
           Suppliers and Materials                                                                     14
           -----------------------
           Competition                                                                                 14
           -----------
           Seasonality                                                                                 14
           -----------
           Patents and Trademarks                                                                      15
           ----------------------
           Employees                                                                                   15
           ---------
           Environmental Matters                                                                       15
           ---------------------
           Available Information                                                                       15
           ---------------------
Item 1A    Risk Factors                                                                                15
- -------    ------------
Item 1B    Unresolved Staff Comments                                                                   22
- -------    -------------------------

Item 2     Properties                                                                                  25
- ------     ----------
Item 3     Legal Proceedings                                                                           25
- ------     -----------------
Item 4     Submission of Matters to a Vote of Security Holders                                         25
- ------     ---------------------------------------------------

PART II:
- --------

Item 5     Market for the Registrant's Common Stock and Related Stockholder Matters                    25
- ------     ------------------------------------------------------------------------
Item 6     Selected Financial Data                                                                     26
- ------     -----------------------
Item 7     Management's Discussion and Analysis of Financial Condition and Results of Operations       28
- ------     -------------------------------------------------------------------------------------
Item 7A    Quantitative and Qualitative Disclosure about Market Risk                                   36
- -------    ---------------------------------------------------------
Item 8     Financial Statements and Supplementary Data                                                 36
- ------     -------------------------------------------
Item 9     Changes in and Disagreements with Accountants on Accounting and Financial Disclosure        64
- ------     ------------------------------------------------------------------------------------
Item 9A    Controls and Procedures                                                                     64
- -------    -----------------------
Item 9B    Other Information                                                                           65
- -------    -----------------

PART III:
- ---------

Item 10    Directors and Executive Officers of the Registrant                                          65
- -------    --------------------------------------------------
Item 11    Executive Compensation                                                                      68
- -------    ----------------------
Item 12    Security Ownership of Certain Beneficial Owners and Management                              68
- -------    --------------------------------------------------------------
Item 13    Certain Relationships and Related Transactions                                              68
- -------    ----------------------------------------------
Item 14    Principal Accounting Fees and Services                                                      69
- -------    --------------------------------------

PART IV:
- --------

Item 15    Exhibits, Financial Statement Schedules and Reports on Form 8-K                             70
- -------    ---------------------------------------------------------------

Signatures
- ----------

Certification under Exchange Act Rules 13a - 14(b) and 15d- 14(b)                                      73



                                                  3


      This Annual Report on Form 10-K contains forward-looking statements that
are made pursuant to the Safe Harbor provisions of the Private Securities
Litigation Reform Act of 1995. Forward-looking statements involve risks,
uncertainties and assumptions as described from time to time in registration
statements, annual reports and other periodic reports and filings of the Company
filed with the Securities and Exchange Commission. All statements, other than
statements of historical facts, which address the Company's expectations of
sources of capital or which express the Company's expectation for the future
with respect to financial performance or operating strategies, can be identified
as forward-looking statements. As a result, there can be no assurance that the
Company's future results will not be materially different from those described
herein as "believed,""anticipated,""estimated" or "expected," which reflect the
current views of the Company with respect to future events. We caution readers
that these forward-looking statements speak only as of the date hereof. The
Company hereby expressly disclaims any obligation or undertaking to release
publicly any updates or revisions to any such statements to reflect any change
in the Company's expectations or any change in events, conditions or
circumstances on which such statement is based.

                                     PART I

Lakeland Industries, Inc. (the "Company" or "Lakeland," "we," "our," or "us")
was incorporated in the State of Delaware in 1986. Our executive offices are
located at 701 Koehler Avenue, Suite 7, Ronkonkoma, New York 11779, and our
telephone number is (631) 981-9700. Our web site is located at www.lakeland.com.
Information contained on our web site is not part of this report.


ITEM 1.  BUSINESS
- -----------------

                                    Overview

      We manufacture and sell a comprehensive line of safety garments and
accessories for the industrial protective clothing market. Our products are sold
by our in-house customer service group our regional sales managers and
independent sales representatives to a network of over 800 safety and mill
supply distributors. These distributors in turn supply end user industrial
customers such as chemical/petrochemical, automobile, steel, glass,
construction, smelting, munition plants, janitorial, pharmaceutical and high
technology electronics manufacturers, as well as hospitals and laboratories. In
addition, we supply federal, state and local governmental agencies and
departments such as fire and police departments, airport crash rescue units, the
Department of Defense, Central Intelligence Agency, Federal Bureau of
Investigation, and the Centers for Disease Control. In fiscal 2006, we had net
sales of $98.7 million and earnings per share of $1.26, which represent a growth
rate of 3.6% and 11.6%, respectively, over our previous fiscal year. Our net
sales attributable to customers outside the United States were $8.0 million,
$9.0 million and $10.5 million, in fiscal 2004, fiscal 2005 and fiscal 2006,
respectively.

      Our major product categories and their applications are described below:

      Limited Use/Disposable Protective Clothing. We manufacture a complete line
of limited use/disposable protective garments offered in coveralls, lab coats,
shirts, pants, hoods, aprons, sleeves and smocks. These garments are made from
several non-woven fabrics, primarily Tyvek(R) and Tychem (both DuPont
manufactured fabrics) and also our proprietary fabrics Micromax and Micromax NS
manufactured pursuant to customer order. These garments provide protection from
low-risk contaminants or irritants, such as chemicals, pesticides, fertilizers,
paint, grease and dust, and from limited exposure to hazardous waste and toxic
chemicals, including acids, asbestos, lead and hydro-carbons (or PCBs) that pose
health risks after exposure for long periods of time. Additional applications
include protection from viruses and bacteria, such as AIDS, streptococcus, SARS
and hepatitis, at hospitals, clinics and emergency rescue sites and use in clean
room environments to prevent human contamination in the manufacturing processes.
This is our largest product line.

      High-End Chemical Protective Suits. We manufacture heavy duty chemical
suits made from TyChem(R) SL, TK and BR, and F, which are DuPont manufactured
fabrics and Pyrolon CRFR. These suits are worn by individuals on

                                       4


hazardous material teams to provide protection from powerful, highly
concentrated and hazardous or potentially lethal chemical and biological toxins,
such as toxic wastes at Super Fund sites, toxic chemical spills or biological
discharges, chemical or biological warfare weapons (such as saran gas, anthrax
or ricin), and chemicals and petro-chemicals present during the cleaning of
refineries and nuclear facilities. These suits can be used in conjunction with a
fire protective shell that we manufacture to protect the user from both chemical
and flash fire hazards. Homeland Security measures and government funding of
personal protective equipment for first responders to terrorist threats or
attack have recently resulted in increased demand for our high-end chemical
suits and we believe demand for these suits will continue to increase in the
future as state and local Bioterrorism grants begin to be spent.

      Fire Fighting and Heat Protective Apparel. We manufacture an extensive
line of fire fighting and heat protective apparel for use by fire fighters and
other individuals that work in extreme heat environments. Our branded fire
fighting apparel Fyrepel(TM) is sold to local municipalities and industrial fire
fighting teams. Our heat protective aluminized fire suits are manufactured from
Nomex(R), a fire and heat resistant material, and Kevlar(R), a cut and heat
resistant, high-strength, lightweight, flexible and durable material both
produced by DuPont. This apparel is also used for maintenance of extreme high
temperature equipment, such as coke ovens, kilns, glass furnaces, refinery
installations and smelting plants, as well as for military and airport crash and
rescue teams.

      Gloves and Arm Guards. We manufacture gloves and arm guards from Kevlar(R)
and Spectra(R), cut resistant fibers made by DuPont and Honeywell respectively
as well as engineered composite yarns with Microgard antimicrobial for food
service markets. Our gloves are used primarily in the automotive, glass, metal
fabrication and food service industries to protect the wearer's hand and arms
from lacerations and heat without sacrificing manual dexterity or comfort.

      Reusable Woven Garments. We manufacture a line of reusable and washable
woven garments that complement our fire fighting and heat protective apparel
offerings and provide alternatives to our limited use/disposable protective
clothing lines. Product lines include electrostatic dissipative apparel used in
the automotive industry for control of static electricity in the manufacturing
process, clean room apparel to prevent human contamination in the manufacturing
processes, and flame resistant Nomex(R) coveralls and FR cotton coveralls used
in chemical and petroleum plants and for wildland fire fighting and extrication
suits.

      We believe we are one of the largest independent customers of DuPont's
Tyvek(R) and TyChem(R) apparel grade material. We purchase Tyvek(R) and
TyChem(R) under North American licensing agreements and other DuPont materials,
such as Kevlar(R), under international licensing agreements. While we have
operated under these trademark agreements since 1995, we have been a significant
customer of these DuPont materials since 1982. The trademark agreements require
certain quality standards and the identification of the DuPont trademark on the
finished product manufactured by us. We believe this brand identification with
DuPont and Tyvek(R) significantly benefits the marketing of our largest product
line, as over the past 30 years Tyvek(R) has become known as the standard for
limited use/disposable protective clothing. We believe our relationship with
DuPont to be excellent.

      We maintain manufacturing facilities in Decatur, Alabama; Celaya, Mexico;
AnQui City, China; Jiaozhou, China; New Delhi, India, Shillington, PA, and St.
Joseph, Missouri, where our products are designed, manufactured and sold. We
also have a relationship with a sewing subcontractor in Mexico, which we can
utilize for unexpected production surges. Our China, Mexico, and India
facilities allow us to take advantage of favorable labor and component costs,
thereby increasing our profit margins on products manufactured in these
facilities. Our China and Mexico facilities are designed for the manufacture of
limited use/disposable protective clothing as well as our high-end chemical
protective suits. We have significantly improved our profit margins in these
product lines by shifting production to our international facilities and we are
currently expanding our international manufacturing capabilities to include our
gloves and reusable woven protective apparel product lines.

                                Industry Overview

      According to Global Industry Analysts, Inc., the global market for
industrial work clothing was projected to be approximately $6.3 billion in 2005,
and is projected to grow at a compound annual growth rate of approximately 6.5%.
Our primary market, North America, is the largest market, expected to make up
over one-third, or approximately $2.0 billion, of the global market. The
industrial work clothing market includes our limited use/disposable protective
or safety clothing, our high-end chemical protective suits, our fire fighting
and heat protective apparel and our reusable woven garments.

      The industrial protective safety clothing market has evolved over the past
35 years as a result of governmental regulations and requirements and commercial
product development. In 1970, Congress enacted the Occupational

                                       5


Safety and Health Act, or OSHA, which requires employers to supply protective
clothing in certain work environments. Almost two million workers are subject to
OSHA standards today. Certain states have also enacted worker safety laws that
supplement OSHA standards and requirements.

      The advent of OSHA coincided with DuPont's development of Tyvek(R) which,
for the first time, allowed for the economical production of lightweight,
disposable protective clothing. The attraction of disposable garments grew in
the late 1970s as a result of increases in labor and material costs of producing
cloth garments and the promulgation of federal, state and local safety
regulations.

      In 1990, additional standards proposed and developed by the National Fire
Protection Association and the American Society for Testing and Materials were
adopted by OSHA. These standards identify four levels of protection, A through
D, and specify the equipment and clothing required to adequately protect the
wearer at each level:

o     Level A requires total encapsulation in a vapor proof chemical suit with
      self contained breathing apparatus, or SCBA, and appropriate accessories.

o     Level B calls for SCBA or a positive pressure supplied respirator with
      escape SCBA, plus hooded chemical resistant clothing (coveralls), one or
      two piece chemical splash suit, or disposable chemical resistant
      coveralls.

o     Level C requires hooded chemical resistant clothing, such as coveralls,
      two piece chemical splash suit, or disposable chemical resistant
      coveralls.

o     Level D involves work and/or training situations that require minimal
      coverall protection.

      In response to the terrorist attacks that took place on September 11,
2001, the federal government has provided for additional protective equipment
funding through programs that are part of the Homeland Security initiative. The
Fire Act of 2002 created the federal Assistance to Firefighters Grant Program,
or AFGP, to provide funds directly to local fire districts to help improve their
readiness and capability to respond to terrorist attacks. Funds are allocated
under AFGP to the following areas: fire operations/firefighter safety; fire
prevention; emergency medical services; and firefighting vehicle acquisition.
AFGP will provide more than $2.15 billion in funding through 2005, with
approximately $750 million appropriated for 2003, $750 million in 2004, $650
million more in 2005 and $648 million in 2006. The Bio Terrorism Preparedness
and Response Act of 2002, which we refer to as the Bio Terrorism Act,
appropriated $3.643 billion for Bioterrorism Preparedness and $1.641 billion for
Bioterrorism Hospital Preparedness between 2002 and 2005. Hospital Preparedness
is where we expect to see most of our garment sales. The 2006 appropriations
bill provides $550 million for Hospital Preparedness. The $514.6 million of
bioterrorism hospital preparedness monies appropriated in 2005 are expected to
be disbursed in 2006 and 2007, and the funding for 2006 should be disbursed in
2007 and 2008.

      Recently, federal and state purchasing of industrial protective clothing
and federal grants to fire departments have increased demand for industrial
protective clothing to protect first responders against actual or threatened
terrorist incidents. Specific events such as the 2002 U.S. Winter Olympics, the
SARS epidemic in 2003 the anthrax letters incidents in 2001 and the ricin letter
incidents in 2004 have also resulted in increased demand for our products.

                             Industry Consolidation

      The industrial protective clothing industry is highly fragmented and
consists of a large number of small, closely-held family businesses. DuPont,
Lakeland and Kimberly Clark are the dominant disposable industrial protective
apparel manufacturers. Since 1997, the markets for manufacturing and
distribution have consolidated. A number of large distributors with access to
capital have acquired smaller distributors. The acquisitions include Vallen
Corporation's acquisitions of Safety Centers, Inc., All Supplies, Inc., Shepco
Manufacturing Co., and Century Safety (Canada) and Hagemeyer's acquisition of
Vallen Corporation; W.W. Grainger's acquisitions of Allied Safety, Inc., Lab
Safety Supply, Inc., Acklands Limited, Gempler's safety supply division and Ben
Meadows, Inc.; Air Gas' acquisitions of Rutland Tool & Supply Co., Inc., IPCO
Safety Supply, Inc., Lyon Safety, Inc., Safety Supply, Inc., Safety West, Inc.
and Delta Safety Supply, Inc.; and Fischer Scientific's acquisitions of Safety
Services of America, Cole-Parner, Retsch and Emergo.

      As these safety distributors consolidate and grow, we believe they are
looking to reduce the number of safety manufacturing vendors they deal with and
support, while at the same time shifting the burden of end user selling to

                                       6


the manufacturer. This creates a significant capital availability issue for
small safety manufacturers as end user selling is more expensive, per sales
dollar, than selling to safety distributors. As a result, the manufacturing
sector in this industry is seeing follow-on consolidation. DuPont has acquired
Marmac Manufacturing, Inc., Kappler, Inc., Cellucup, Melco, Mfg., and Regal
Manufacturing since 1998, while in the related safety product industries
Norcross Safety Products L.L.C. has acquired Morning Pride, Ranger-Servus,
Salisbury, North and Pro Warrington and Christian Dalloz has acquired Bacou, USA
which itself acquired Uvex Safety, Inc., Survivair, Howard Leight, Perfect Fit,
Biosystems, Fenzy, Titmus, Optrel, OxBridge and Delta Protection.

      We believe a larger industrial protective clothing manufacturer has
competitive advantages over a smaller competitor including:

o     economies of scale when selling to end users, either through the use of a
      direct sales force or independent representation groups;

o     broader product offerings that facilitate cross-selling opportunities;

o     the ability to employ dedicated protective apparel training and selling
      teams;

o     the ability to offer volume and growth incentives to safety distributors;
      and

o     access to international sales.

      We believe we have a substantial opportunity to pursue acquisitions in the
industrial protective clothing industry, particularly because many smaller
manufacturers share customers with us.

                                Business Strategy

      Key elements of our strategy include:

o     Dealing with Price Increases in Raw Materials. One major supplier, DuPont,
      increased the price of Tyvek fabrics by 3.7% in January, 2005, by 4 to 6%
      in June 2005 and by 4.9% in November 2005. However, in June of 2005 DuPont
      also published new garment price increases of 4% to 6%, depending on
      style, and again increased garment prices in November 2005 by 6%. These
      increases were mostly predicated upon increases in oil and natural gas
      which are prime components in the manufacturing of Tyvek. We react to such
      increases by increasing our inventories of Tyvek roll goods prior to such
      announced increases. Additionally, we have negotiated discounts on such
      roll goods based upon volume purchases. Nonetheless, Tyvek garment pricing
      to prime volume accounts was competitive in the fourth quarter of fiscal
      2006. In order to offset any negative effect of these prices increases we
      are continuing the operating cost reduction program already in effect and
      have initiated new measures.

            For example:

                  1.    We continue to press our raw material and component
                        suppliers for price reductions and better payment terms.

                  2.    We are sourcing more raw materials and components from
                        our China based operations as opposed to sourcing in
                        Europe and North America.

                  3.    We are re-engineering many products so as to reduce the
                        amount of raw materials used and reduce the direct labor
                        in such products.


o     Increase Sales to the First Responder Market. Our high-end chemical
      protective suits meet all of the regulatory standards and requirements and
      are particularly well qualified to provide protection to first responders
      to chemical or biological attacks. For example, our products have been
      used for response to recent threats such as the 2001 anthrax letters and
      the 2004 ricin letters. A portion of appropriations for the Fire Act of
      2002 and the

                                       7


Bio Terrorism Act of 2002 are available for purchase of products for first
responders that we manufacture, and we are aggressively targeting this Homeland
Security market.

o     Improve Marketing in Existing Markets. We believe significant growth
      opportunities are available to us through the better positioning,
      marketing and enhanced cross-selling of our reusable woven protective
      clothing, glove and arm guards and high-end chemical suit product lines,
      along with our limited use/disposable lines as a bundled offering. This
      allows our customers one stop shopping using combined freight shipments.

o     Decrease Manufacturing Expenses by Moving Production to International
      Facilities. We have additional opportunities to take advantage of our low
      cost production capabilities in Mexico and China. Beginning in 1995, we
      successfully moved the labor intensive sewing operation for our limited
      use/disposable protective clothing lines to these facilities. Beginning
      January 1, 2005, pursuant to the United States World Trade Organization
      Treaty with China, the reduction in quota requirements and tariffs imposed
      by the U.S. and Canada on textiles goods such as our reusable woven
      garments have made it more cost effective to move production for these
      product lines to our assembly facilities in China. We are half way through
      this process and expect to complete this process by the fourth quarter of
      fiscal 2007. As a result, we expect to see profit margin improvements for
      these product lines, which will allow us to compete more effectively as
      quota restrictions are removed and tariffs lowered. There are currently no
      items we produce in China subject to quotas. There are only a few minor
      items in our Mifflin Valley line which would presently fall into quota
      restraints. At this time, no such items are produced in China.

o     Increase International Sales Opportunities. We also intend to increase our
      penetration of the International markets for our product lines. We have
      recently opened new sales offices in Beijing, China; Tokyo, Japan; and
      Santiago, Chile: Our sales in our existing Canadian and United Kingdom
      operations grew by 21.5% and 35.9% respectively in fiscal 2006.

o     Emphasize Customer Service. We continue to offer a high level of customer
      service to distinguish our products and to create customer loyalty. We
      offer well-trained and experienced sales and support personnel, on-time
      delivery and accommodation of custom and rush orders. We also seek to
      advertise our brand names.

o     Acquisitions. We believe that the protective clothing market is fragmented
      and presents the opportunity to acquire businesses that offer comparable
      products or specialty products that we do not offer. We intend to consider
      acquisitions that afford us economies of scale, enhanced opportunity for
      cross-selling, expanded product offerings and an increased market
      presence. We currently have an option to purchase for $2.75 million the
      plant and machinery of the Indian glove operation, that we are presently
      leasing and at which we are producing gloves. We also acquired Mifflin
      Valley, Inc., a manufacturer of high visibility protective clothing in
      August 2005.

o     Introduction of New Products. We continue our history of product
      development and innovation by introducing new proprietary products across
      all our product lines. Our innovations have included Micromax(R)
      disposable protective clothing line, our Despro(TM) patented glove design,
      Microgard antimicrobial products for food service and our engineered
      composite glove products for high cut and abrasion, our Thermbar glove and
      sleeve products for heat protection, Grapolator(TM) sleeve lines for hand
      and arm cut protection and our Thermbar(TM) Mock Twist glove for hand and
      arm heat protection. We own 14 patents on fabrics and production machinery
      and have 9 additional patents in application. We will continue to dedicate
      resources to research and development.

o     Increase Penetration of the North American Tyvek(R) Market. We intend to
      increase our sales of Tyvek(R)-based garments by introducing Tyvek(R) in
      industries which have generally used woven reusable garments, such as food
      processing and food service industries including kitchens, grocery stores
      and chicken and fishery slaughter operations. We believe that limited
      use/disposable garments are more effective at preventing contamination
      than reusable garments that are exposed to possible contamination while in
      transit or while being laundered. We also plan to expand our sales of
      Tyvek(R)-based products and marketing efforts in Mexico and Canada.
      Industrial safety gear utilized in U.S. manufacturing often gains
      acceptance as standard equipment for new facilities and factories operated
      by U.S. companies in other countries.

                                       8


                            Our Competitive Strengths

      Our competitive strengths include:

o     Industry Reputation. We devote significant resources to creating customer
      loyalty by accommodating custom and rush orders and focusing on on-time
      delivery. Additionally, our ISO 9001 certified facilities manufacture
      high-quality products. As a result of these factors, we believe that we
      have an excellent reputation in the industry.

o     Long-standing Relationship with DuPont. We believe we are the largest
      independent customer for DuPont's Tyvek(R) and TyChem(R) material for use
      in the industrial protective clothing market. Our trademark agreements
      with DuPont for Tyvek(R), TyChem(R) and Kevlar(R) require certain quality
      standards and the identification of the DuPont brand on the finished
      product. We believe this brand identification with DuPont significantly
      benefits the marketing of our product lines, as over the past 30 years
      Tyvek(R) has become known as the standard for limited use/disposable
      protective clothing. We believe our relationship with DuPont to be
      excellent.

o     International Manufacturing Capabilities. We have operated our own
      manufacturing facilities in Mexico since 1995 and in China since 1996. Our
      three facilities in China total over 160,000 sq. ft. of manufacturing,
      warehousing and administrative space while our facility in Mexico totals
      over 25,000 sq. ft. of manufacturing, warehousing and administrative
      space. Our facilities and capabilities in China and Mexico allow access to
      a less expensive labor pool than is available in the United States and
      permits us to purchase certain raw materials at a lower cost than they are
      available domestically.

o     India. We are currently leasing a 30,155 square foot facility in New
      Delhi, India where we are producing nitrile, latex and neoprene gloves
      which are being sold in Europe and South America presently. We intend to
      enter the North American market in autumn 2006 with a newly designed line
      of gloves. We have an option to purchase this facility after November
      2006, if we are satisfied with its production and quality.

o     Sales Offices. We have sales offices around the world to service various
      major markets, Toronto, Canada for Canada, Newport, United Kingdom for the
      European Common Market, Beijing, China for China and Southeast Asia,
      Tokyo, Japan for Japan and Santiago, Chile for the South American market.

o     Comprehensive Inventory. We have a large product offering with numerous
      specifications, such as size, styles and pockets, and maintain a large
      inventory of each in order to satisfy customer orders in a timely manner.
      Many of our customers traditionally make purchases of industrial
      protective gear with expectations of immediate delivery. We believe our
      ability to provide timely service for these customers enhances our
      reputation in the industry and positions us strongly for repeat business,
      particularly in our limited use/disposable protective clothing lines.

o     Manufacturing Flexibility. By locating labor-intensive manufacturing
      processes such as sewing in Mexico and China, and by utilizing sewing
      sub-contractors, we have the ability to increase production without
      substantial additional capital expenditures. Our manufacturing systems
      allow us flexibility for unexpected production surges and alternative
      capacity in the event any of our independent contractors become
      unavailable.

o     Experienced Management Team. We have an experienced management team. Our
      executive officers other than the CFO average greater than 21 years of
      experience in the industrial protective clothing market. The knowledge,
      relationships and reputation of our management team helps us maintain and
      build our customer base.

                                       9


                                    Products

      The following table summarizes our principal product lines, the raw
materials used to manufacture them, their applications and end markets:



- ----------------------------------------------------------------------------------------------------------------------------------
          Product Line                       Raw Material                 Protection Against                  End Market
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                        
Limited use/disposable            o    Tyvek(R) and laminates    o    Contaminants,               o    Chemical/petrochemic
protective clothing                    of Polyethylene,               irritants, metals,               al industries
                                       Spunlaced Polyester,           chemicals, fertilizers,     o    Automotive and
                                       SMS, Polypropylene,            pesticides, acids,               pharmaceutical
                                       and Company                    asbestos, PCBs, lead,            industries
                                       Micromax, Micromax             dioxin and many other       o    Public utilities
                                       NS, Pyrolon(R), and            hazardous chemicals         o    Government (terrorist
                                       other non-woven           o    Viruses and bacteria             response)
                                       fabrics                        (AIDS,                      o    Janitorial
                                                                      streptococcus,SARS          o    Medical Facilities
                                                                      and hepatitis)
- ----------------------------------------------------------------------------------------------------------------------------------
High-end chemical protective      o    TyChem(R)QC               o    Chemical spills             o    Hazardous material
suits                             o    TyChem(R) SL              o    Toxic chemicals used             teams
                                  o    TyChem(R) TK                   in manufacturing            o    Chemical and nuclear
                                  o    TyChem(R) F                    processes                        industries
                                  o    TyChem(R) BR              o    Terrorist attacks,          o    Fire departments
                                  o    Pyrolon CRFR                   biological warfare          o    Government (first
                                  o    Other Lakeland                 (anthrax and ricin)              responders)
                                       patented co-polymer
                                       laminates
- ----------------------------------------------------------------------------------------------------------------------------------
Fire fighting and heat            o    PBI                       o    Fire, burns and             o    Municipal, corporate
protective apparel                o    Nomex(R)                       excessive heat                   and volunteer fire
                                  o    Millenia(R)                                                     departments
                                  o    Basofil(R)                                                 o    Wildland fire fighting
                                  o    Advance                                                    o    Hot equipment
                                  o     Indura(R) Ultrasoft                                            maintenance personnel
                                  o    Aluminized Nomex(R)                                             and industrial fire
                                  o    Aluminized Kevlar(R)                                            departments
                                                                                                  o    Oil well fires
                                                                                                  o    Airport crash rescue
- ----------------------------------------------------------------------------------------------------------------------------------
Gloves and arm guards ((1))       o    Kevlar(R) yarns           o    Cuts, lacerations, heat     o    Automotive, glass and
                                  o    Spectra(R) yarns               and chemical irritants           metal fabrication
                                  o    Kevlar(R) wrapped                                               industries
                                       steel core yarns                                           o    Chemical plants
- ----------------------------------------------------------------------------------------------------------------------------------
Reusable woven garments           o    Staticsorb carbon         o    Protects manufactured       o    Hospital and industrial
                                       thread with polyester          products from human              facilities
                                  o    Cotton polyester               contamination or static     o    Clean room environments
                                       blends                         electrical charge           o    Emergency medical
                                  o    Cotton                    o    Bacteria, viruses and            ambulance services
                                  o    Polyester                      blood borne pathogens       o    Chemical and refining
                                  o    Nomex(R)/FR Cottons       o    Protection from flash
                                                                      fires
- ----------------------------------------------------------------------------------------------------------------------------------


                                    --------

(1) Industrial grade Nitrile, Latex, Neoprene, Buytl and other combinations
thereof will be added to our product line if we exercise our option to acquire
the Indian glove facility we are working with now. These industrial gloves are
used to protect workers from hazardous chemicals and will complement our line of
cut resistant Kevlar and Spectra string knit gloves.

                                       10


      Limited Use/Disposable Protective Clothing

      We manufacture a complete line of limited use/disposable protective
garments, including coveralls, laboratory coats, shirts, pants, hoods, aprons,
sleeves, arm guards, caps, and smocks. Limited use garments can also be coated
or laminated to increase splash protection against many inorganic acids, bases
and other liquid chemicals. Limited use garments are made from several non-woven
fabrics, including Tyvek(R) and TyChem QC (both DuPont fabrics) and our own
trademarked fabrics such as Pyrolon(R) Plus 2, XT, CRFR, Micromax(R), Micromax
NS, Safegard "76" (R), Zonegard(R), Body Gard(R), RyTex(R) and TomTex(R), which
are made of spunlaced polyester, polypropylene and polyethylene materials,
laminates, films and derivatives. We incorporate many seaming and taping
techniques depending on the level of protection needed in the end use
application.

      Typical users of these garments include chemical plants, petrochemical
refineries and related installations, automotive manufacturers, pharmaceutical
companies, construction companies, coal and oil power generation utilities and
telephone utility companies. Numerous smaller industries use these garments for
specific safety applications unique to their businesses. Additional applications
include protection from viruses and bacteria, such as AIDS, streptococcus, SARS
and hepatitis, at hospitals, clinics and emergency rescue sites and use in clean
room environments to prevent human contamination in the manufacturing processes.

      Our limited use/disposable protective clothing products range in unit
price from $.04 for shoe covers to approximately $14.00 for a TyChem(R) QC
laminated hood and booted coverall. Our largest selling item, a standard white
Tyvek(R) coverall, sells for approximately $2.50 to $3.75 per garment. By
comparison, similar reusable cloth coveralls range in price from $30.00 to
$60.00, exclusive of laundering, maintenance and shrinkage expenses.

      We cut, warehouse and sell our limited use/disposable garments primarily
at our Decatur, Alabama and China facilities and warehouse in Las Vegas, NV and
Shillington, PA. The fabric is cut into required patterns at our Decatur plant
and shipped to our Mexico facility for assembly. Our assembly facilities in
China or Mexico and independent contractors sew and package the finished
garments and return them primarily to our Decatur, Alabama plant, normally
within one to eight weeks, for immediate shipment to the customer.

      We presently utilize one independent domestic sewing contractor and one
international contractor under agreements that are terminable at will by either
party. In fiscal 2006, no independent sewing contractor accounted for more than
5% of our production of limited use/disposable garments. We believe that we can
obtain adequate alternative production capacity should any of our independent
contractors become unavailable.

      The capacity of our facilities, complemented by the availability of
existing and other available independent sewing contractors, allow us to reduce
by 5%, or alternately increase by 10%, our production capacity without incurring
large on going costs typical of many manufacturing operations. This allows us to
react quickly to changing unit demand for our products.

      High-End Chemical Protective Suits

      We manufacture heavy-duty chemical suits made from DuPont TyChem(R) QC,
SL, TK, TyChem F and TyChem(R) BR fabrics. These suits are worn by individuals
on hazardous material teams to provide protection from powerful, highly
concentrated and hazardous or potentially lethal chemical and biological toxins,
such as toxic wastes at Super Fund sites, toxic chemical spills or biological
discharges, chemical or biological warfare weapons (such as anthrax, ricin, or
saran gas), and chemicals and petro-chemicals present during the cleaning of
refineries and nuclear facilities. Our line of chemical suits range in cost from
$24 per coverall to $1192. The chemical suits can be used in conjunction with a
fire protective shell that we manufacture to protect the user from both chemical
and flash fire hazards. We have also introduced two garments approved by the
National Fire Protection Agency (NFPA) for varying levels of protection that are
manufactured from DuPont materials:

o     TyChem(R) TK - a co-polymer film laminated to a durable spun bonded
      substrate. This garment offers the broadest temperature range for limited
      use garments of -94(degree)F to 194(degree)F. TyChem(R) TK meets all OSHA
      Level A requirements. It is available in National Fire Protection Agency
      1991-2000 certified versions when worn with an aluminized over cover.
o     TyChem(R) BR - meets all OSHA Level B and all National Fire Protection
      Agency 1994 fabric requirements and offers splash protection against a
      wide array of chemicals.

      We manufacture chemical protective clothing at our facilities in Decatur,
Alabama, Mexico and China. Using fabrics such as TyChem(R) SL, TyChem(R) TK,
TyChem F, and TyChem(R) BR, we design, cut, glue and/or sew the

                                       11


materials to meet customer purchase orders.

      The federal government, through the Fire Act of 2002, appropriated
approximately $750 million in 2003 to fire departments in the United States and
its territories to fund the purchase of, among other things, personal protective
equipment, including our fire fighting and heat protective apparel and high-end
chemical protective suits. An additional $750 million was appropriated for 2004,
$650 million for 2005 and $648 million for 2006. The Bio Terrorism Preparedness
and Response Act of 2002 included appropriations of $3.643 billion for
Bioterrorism Preparedness and $1.641 billion for Bioterrorism Hospital
Preparedness between 2002 and 2005. Hospital Preparedness is where we expect to
see most of our garment sales. The 2006 appropriations bill provides $550
million for Hospital Preparedness.

      Fire Fighting and Heat Protective Apparel

      We manufacture an extensive line of products to protect individuals who
work in high heat environments. Our heat protective aluminized fire suit product
lines include the following:

o     Kiln entry suit - to protect kiln maintenance workers from extreme heat.

o     Proximity suits - to give protection in high heat areas where exposure to
      hot liquids, steam or hot vapors is possible.

o     Approach suits - to protect personnel engaged in maintenance, repair and
      operational tasks where temperatures do not exceed 200(degree)F ambient,
      with a radiant heat exposure up to 2,000(degree)F.

      We manufacture fire fighter protective apparel for domestic and foreign
fire departments. We developed the popular Sterling Heights(TM) style (short
coat and bib pants) bunker gear. Crash rescue continues to be a major market for
us, as we were one of the first manufacturers to supply military and civilian
markets with airport fire fighting protection.

      Our fire suits range in price from $480 for standard fire department turn
out gear to $2,000 for a fire entry suit. Approximately 70% of our heat
protective clothing is currently manufactured at our facility in St. Joseph,
Missouri with the remainder being made in our China facilities. Our Fyrepel(TM)
brand of fire fighting apparel continues to benefit from ongoing research and
development investment, as we seek to address the ergonomic needs of stressful
occupations. Additionally, we have introduced a new line of turnout gear
manufactured in China in order to compliment our US line.

      Gloves and Arm Guards

      We manufacture and sell specially designed gloves and arm guards made from
Kevlar(R), a cut and heat resistant material produced by DuPont, Spectra(R), a
cut resistant fiber made by Honeywell, and our proprietary patented yarns. We
are one of only seven companies licensed in North America to sell 100% Kevlar(R)
gloves, which are high strength, lightweight, flexible and durable. Kevlar(R)
gloves offer a better overall level of protection and lower worker injury rates,
and are more cost effective, than traditional leather, canvas or coated work
gloves. Kevlar(R) gloves, which can withstand temperatures of up to 400(degree)F
and are cut resistant enough to allow workers to safely handle sharp or jagged
unfinished sheet metal, are used primarily in the automotive, glass and metal
fabrication industries. Our higher end Kevlar(R) and Spectra(R) gloves range in
price from $37 to $240 for a dozen pair.

      We manufacture gloves primarily at our Alabama and Mexican facilities, and
we are shifting lower cost yarn production to our China facilities. We completed
our shift of glove production to Mexico this year and will continue shifting
more to our Chinese facilities and our Indian glove facility (if we exercise our
option to acquire) in this fiscal year and next fiscal year. Foreign production
will allow lower fabric and labor costs.

      We have received patents on manufacturing processes that provide hand
protection to the areas of a glove where it wears out prematurely in various
applications. For example, the areas of the thumb crotch, and index fingers are
made heavier than the balance of the glove providing increased wear protection
and longer glove life reducing overall glove costs. This proprietary
manufacturing process allows us to produce our gloves more economically and
provide a greater value to our end user.

      Reusable Woven Garments

      We manufacture and market a line of reusable and washable woven garments
that complement our fire fighting

                                       12


and heat protective apparel offerings and provide alternatives to our limited
use/disposable protective clothing lines and give us access to the much larger
woven industrial and health care-related markets. Cloth reusable garments are
favored by customers for certain uses or applications because of familiarity
with and acceptance of these fabrics and woven cloth's heavier weight,
durability and longevity. These products allow us to supply and satisfy a wider
range of safety and customer needs. Our product lines include the following:

o     Electrostatic dissipative apparel - used primarily in the automotive
      industry.

o     Clean room apparel - used in semiconductor manufacturing and
      pharmaceutical manufacturing to protect against human contamination.

o     Flame resistant Nomex(R)/FR Cotton coveralls/pants/jackets - used in
      chemical and petroleum plants and for wild land firefighting.

o     Cotton and Polycotton coveralls, lab coats, pants, and shirts.

      Our reusable woven garments range in price from $10 to $100 per garment.
We manufacture and sell woven cloth garments at our facilities in China and St.
Joseph, Missouri. We are continuing to relocate highly repetitive sewing
processes for our high volume, standard product lines such as woven protective
coveralls and high visibility vests and shirts to our facilities in China where
lower fabric and labor costs allow increased profit margins. We expect the
relocation process to be substantially complete by the fourth quarter of fiscal
2007.

      High Visibility Clothing

      In August 2005, we acquired the assets of Mifflin Valley, Inc. of
Shillington, PA. Mifflin is a manufacturer of protective clothing specializing
in safety and visibility, largely for the Emergency Services market, but also
for the entire public safety and traffic control market. Mifflin's high
visibility products include Flame Retardant garments for the Fire Industry,
Nomex clothing for utilities, and high visibility Reflective Outerwear for
Departments of Transportation. Mifflin products are our strategic fit for our
Woven and Fire Line of garments and we expect higher than normal sales growth
out of this subsidiary as our existing sales force starts promoting this new
line.

                                 Quality Control

      Our Alabama, Missouri, Mexico and China manufacturing facilities are ISO
9001 certified. ISO standards are internationally recognized quality
manufacturing standards established by the International Organization for
Standardization based in Geneva, Switzerland. To obtain our ISO registration,
our factories were independently audited to test our compliance with the
applicable standards. In order to maintain registration, our factories receive
regular announced inspections by an independent certification organization. We
believe that the ISO 9001 certification makes us more competitive in the
marketplace, as customers increasingly recognize the standard as an indication
of product quality.

                               Marketing and Sales

      We employ an in-house sales force of 17 people, 3 regional sales managers
and utilize 42 independent sales representatives. These employees and
representatives call on over 800 safety and mill supply distributors nationwide
in order to promote and provide product information for and sell our products.
Distributors buy our products for resale and typically maintain inventory at the
local level in order to assure quick response times and the ability to service
their customers properly. Our sales employees and independent representatives
have consistent communication with end users and decision makers at the
distribution level, thereby allowing us valuable feedback on market perception
of our products, as well as information about new developments in our industry.
During fiscal 2006, one single distributor accounted for 5% of our net sales. No
other single distributor accounted for more than 5% of our net sales.

      We seek to maximize the efficiency of our established distribution network
through direct promotion of our products at the end user level. We advertise
primarily through trade publications and our promotional activities include
sales catalogs, mailings to end users, a nationwide publicity program and our
Internet web site. We exhibit at both regional and national trade shows such as
the National Safety Congress and the American Industrial Hygienists Convention.

                                       13


                            Research and Development

      We continue to evaluate and engineer new or innovative products. In the
past three years we have introduced the Micromax(R) line of disposable
protective clothing; a newly configured line of fire retardant work coveralls
and fire turn-out gear; a SARS protective medical gown for Chinese hospital
personnel; the Despro(TM), Grapolator(TM) and Microgard-anti microbial cut
protective glove and sleeve lines for food service; and our patented
Thermbar(TM) Mock Twist that provides heat protection for temperatures up to
600(degree)F. We own 14 patents on various fabrics, patterns and production
machinery. We plan to continue investing in research and development to improve
protective apparel fabrics and the manufacturing equipment used to make apparel.
Specifically, we plan to continue to develop new specially knit and coated
gloves, woven gowns for industrial and medical uses, fire retardant cotton
fabrics and protective non-woven fabrics. During fiscal 2004, 2005 and 2006, we
spent approximately $82,000, $89,000, and $90,000 respectively, on research and
development.

                             Suppliers and Materials

      Our largest supplier is DuPont, from whom we purchase Tyvek(R) under North
American trademark licensing agreements and Kevlar(R) under international
trademark licensing agreements. Commencing in 1995, anticipating the expiration
of certain patents on its proprietary materials, DuPont offered certain
customers of these materials the opportunity to enter into two year trademark
licensing agreements. We entered into such agreements and have renewed them
continually since. In fiscal 2006, we purchased approximately 74.1% of the
dollar value of our materials from DuPont, and Tyvek(R) constituted
approximately 64.4% of our cost of goods sold and 69.1% of the dollar value of
our raw material purchases. We believe our relationship with DuPont to be
excellent and our Tyvek/Tychem trade mark licenses with DuPont have been
extended until January 31, 2008.

      We do not have long-term, formal agreements with any other suppliers of
non-woven fabric raw materials used by us in the production of our limited
use/disposable protective clothing product lines. Materials such as
polypropylene, polyethylene, polyvinyl chloride, spun laced polyester and their
derivatives are available from thirty or more major mills. Flame retardant
fabrics are also available from a number of both domestic and international
mills. The accessories used in the production of our disposable garments, such
as thread, boxes, snaps and elastics are obtained from unaffiliated suppliers.
We have not experienced difficulty in obtaining our requirements for these
commodity component items.

      We have not experienced difficulty in obtaining materials, including
cotton, polyester and nylon, used in the production of reusable non-wovens and
commodity gloves. We obtain Spectra(R) yarn used in our super cut-resistant
Dextra Guard gloves from Honeywell, and we believe Honeywell will be able to
meet our needs for this material in the future. We obtain Kevlar(R), used in the
production of our specialty safety gloves, from independent mills that purchase
the fiber from DuPont. Our use of Kevlar(R) is subject to an international
trademark licensing agreement with DuPont.

      Materials used in our fire and heat protective suits include glass fabric,
aluminized glass, Nomex(R), aluminized Nomex(R), Kevlar(R), aluminized
Kevlar(R), polybenzimidazole and Gortex, as well as combinations utilizing
neoprene coatings. Traditional chemical protective suits are made of Viton,
butyl rubber and polyvinyl chloride, all of which are available from multiple
sources. Advanced chemical protective suits are made from TyChem(R) SL, TK and
BR fabrics, which we obtain from DuPont, and our patented fabrics. We have not
experienced difficulty obtaining any of these materials.

                                   Competition

      Our business is highly competitive due to large competitors who have
monopolistic positions in the fabrics that are standards in the industry. We
believe that the barriers to entry in the reusable garments and glove markets
are relatively low. We face competition in some of our other product markets
from large established companies that have greater financial, research and
development, sales and technical resources. Where larger competitors, such as
DuPont and Kimberly Clark, offer products that are directly competitive with our
products, particularly as part of an established line of products, there can be
no assurance that we can successfully compete for sales and customers. Larger
competitors also may be able to benefit from economies of scale and
technological innovation and may introduce new products that compete with our
products.

                                   Seasonality

      Our operations have historically been seasonal, with higher sales
generally occurring in February, March, April and May when scheduled maintenance
on nuclear, coal, oil and gas fired utilities, chemical, petrochemical and
smelting facilities, and other heavy industrial manufacturing plants occurs,
primarily due to moderate spring temperatures. Sales decline during the warmer
summer and vacation months and generally increase from Labor Day

                                       14


through February with slight declines during holidays. As a result of this
seasonality in our sales, we have historically experienced a corresponding
seasonality in our working capital, specifically inventories, with peak
inventories occurring between September and March coinciding with lead times
required to accommodate the spring maintenance schedules. We believe that by
sustaining higher levels of inventory, we gain a competitive advantage in the
marketplace. Certain of our large customers seek sole sourcing to avoid sourcing
their requirements from multiple vendors whose prices, delivery times and
quality standards differ.

      In recent years, due to increased demand by first responders for our
chemical suits and fire gear, our historical seasonal pattern has shifted.
Governmental disbursements are dependent upon budgetary processes and grant
administration processes that do not follow our traditional seasonal sales
patterns. Due to the size and timing of these governmental orders, our net
sales, results of operations, working capital requirements and cash flows can
vary between different reporting periods. As a result, we expect to experience
increased variability in net sales, net income, working capital requirements and
cash flows on a quarterly basis.

                             Patents and Trademarks

      We own 14 patents and have 9 patents in the application and approval
process with the U.S. Patent and Trademark Office. We own 11 Trademarks and have
9 Trademarks in the application and approval process. Additionally, a Patent
Corporation Treaty application was filed for our Unilayer Glove Fabrics which
involves technology using a robotic knitter that allows us to knit a glove using
stronger or weaker yarns in different parts of the glove, as necessary,
depending on the expected wear. Intellectual property rights that apply to our
various products include patents, trade secrets, trademarks and to a lesser
extent copyrights. We maintain an active program to protect our technology by
ensuring respect for our intellectual property rights. We presently have no
contracts with these unions

                                    Employees

      As of March 31, 2006, we had approximately 1,634 full time employees,
1,348, or 82.50%, of whom were employed in our international facilities and 286,
or 17.50%, of whom were employed in our domestic facilities. An aggregate of 582
of our employees, representing a majority of our employees in our Mexico
facility and in each of our China facilities, are members of unions. We are not
currently a party to any collective bargaining agreements. We believe our
employee relations to be excellent. We presently have no contracts with these
unions.

                              Environmental Matters

      We are subject to various foreign, federal, state and local environmental
protection, chemical control, and health and safety laws and regulations, and we
incur costs to comply with those laws. We own and lease real property, and
certain environmental laws hold current or previous owners or operators of
businesses and real property responsible for contamination on or originating
from property, even if they did not know of or were not responsible for the
contamination. The presence of hazardous substances on any of our properties or
the failure to meet environmental regulatory requirements could affect our
ability to use or to sell the property or to use the property as collateral for
borrowing, and could result in substantial remediation or compliance costs. If
hazardous substances are released from or located on any of our properties, we
could incur substantial costs and damages.

      Although we have not in the past had any material costs or damages
associated with environmental claims or compliance and we do not currently
anticipate any such costs or damages, we cannot assure you that we will not
incur material costs or damages in the future, as a result of the discovery of
new facts or conditions, acquisition of new properties, the release of hazardous
substances, a change in interpretation of existing environmental laws or the
adoption of new environmental laws.

                              Available Information

     We make available free of charge through our Internet website,
www.lakeland.com, our annual report on Form 10-K, quarterly reports on Form
10-Q, current reports on Form 8-K and amendments to those reports filed or
furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of
1934, as amended, as soon as reasonably practicable after such material is
electronically filed with or furnished to the Securities and Exchange
Commission.

ITEM 1A.  RISK FACTORS
- ----------------------
                                  RISK FACTORS

      You should carefully consider the following risks before investing in our
common stock. These are not the only risks that we may face. If any of the
events referred to below actually occurs, our business, financial condition,
liquidity and results of operations could suffer. In that case, the trading
price of our common stock could decline

                                       15


and you may lose all or part of your investment. You should also refer to the
other information in this Form 10-K and Annual Report and in the documents we
incorporate by reference into this Form 10-K and Annual Report, including our
consolidated financial statements and the related notes.


                          Risk Related to Our Business

We rely on a limited number of suppliers and manufacturers for specific fabrics,
including Tyvek(R) and Tychem(R), and we may not be able to obtain substitute
suppliers and manufacturers on terms that are as favorable, or at all, if our
supplies are interrupted.

      Our business is dependent to a significant degree upon close relationships
with vendors and our ability to purchase raw materials at competitive prices.
The loss of key vendor support, particularly support by DuPont for its Tyvek(R)
products, could have a material adverse effect on our business, financial
condition, results of operations and cash flows. We do not have long-term supply
contracts with DuPont or our other fabric suppliers. In addition, DuPont also
uses Tyvek(R) and Tychem (R) in some of its own products which compete directly
with our products. As a result, there can be no assurance that we will be able
to acquire Tyvek(R), Tychem(R) and other raw materials and components at
competitive prices or on competitive terms in the future. For example, certain
materials that are high profile and in high demand may be allocated by vendors
to their customers based upon the vendors' internal criteria, which are beyond
our control.

      In fiscal 2006, we purchased approximately 74.01% of the dollar value of
our raw materials from DuPont, and Tyvek(R) constituted approximately 69.1% of
our cost of goods sold. For periods in 1985 and 1989, DuPont placed all
purchasers of Tyvek(R) on "allocation." "Allocation" is a circumstance in which
demand outstrips supply and fabrics are sold based upon the amount a buyer
purchased the prior year. This allocation limited our ability to meet demand for
our products. There can be no assurance that an adequate supply of Tyvek(R) or
Tychem(R) will be available in the future. Any shortage could adversely affect
our ability to manufacture our products, and thus reduce our net sales.

      Other than DuPont's Tyvek(R) and TyChem(R) fabrics, we generally use
standard fabrics and components in our products. We rely on non-affiliated
suppliers and manufacturers for the supply of these fabrics and components that
are incorporated in our products. If such suppliers or manufacturers experience
financial, operational, manufacturing capacity or quality assurance
difficulties, or if there is a disruption in our relationships, we will be
required to locate alternative sources of supply. We cannot assure you that we
will be able to locate such alternative sources. In addition, we do not have any
long-term contracts with any of our suppliers for any of these components. Our
inability to obtain sufficient quantities of these components, if and as
required in the future, may result in:

      o     Interruptions and delays in manufacturing and resulting
            cancellations of orders for our products;
      o     Increases in fabrics or component prices that we may not be able to
            pass on to our customers; and
      o     Our holding more inventory that normal because we cannot finish
            assembling our products until we have all of the components

We are subject to risk as a result of our international manufacturing
operations.

      Because most of our products are manufactured at our facilities located in
China and Mexico, our operations are subject to risk inherent in doing business
internationally. Such risks include the adverse effects on operations from war,
international terrorism, civil disturbances, political instability, governmental
activities and deprivation of contract and property rights. In particular, since
1978, the Chinese government has been reforming its economic and political
systems, and we expect this to continue. Although we believe that these reforms
have had a positive effect on the economic development of China and have
improved our ability to successfully operate our facilities in China, we cannot
assure you that these reforms will continue or that the Chinese government will
not take actions that

                                       16


impair our operations or assets in China. In addition, periods of international
unrest may impede our ability to manufacture goods in other countries and could
have a material adverse effect on our business and results of operations.

Our results of operations could be negatively affected by potential fluctuations
in foreign currency exchange rates.

      Most of our assembly arrangements with our foreign-based subsidiaries or
third party suppliers require payment to be made in U.S. dollars. These payments
aggregated $9.9 million in fiscal 2006. Any decrease in the value of the U.S.
dollar in relation to foreign currencies could increase the cost of the services
provided to us upon contract expirations or supply renegotiations. There can be
no assurance that we will be able to increase product prices to offset any such
cost increases and any failure to do so could have a material adverse effect on
our business, financial condition and results of operations.

      We are also exposed to foreign currency exchange rate risks as a result of
our sales in foreign countries. Our net sales to customers in Canada and China
were $8.1 million, in fiscal 2006. Our sales in Canada are denominated in
Canadian dollars. If the value of the U.S. dollar increases relative to the
Canadian dollar and we are unable to raise our prices proportionally, then our
profit margins could decrease because of the exchange rate change. Although our
fabric and compenent costs in China are denominated in the Chinese Yuan, this
currency has historically been largely pegged to the U.S. dollar, which has
minimized our foreign currency exchange rate risk in China. Recently, however
the Chinese Yuan has been allowed to float against to the U.S. dollar, and
therefore, we will be exposed to additional foreign currency exchange rate risk.
This risk will also increase as we continue to increase our sales in other
foreign countries. See "Management's Discussion and Analysis of Financial
condition and Results of Operations - Quantitative and Qualitative Disclosures
About Market Risk - Foreign Currency Risk."

Rapid technological change could negatively affect sales of our products and our
performance.

      The rapid development of fabric technology continually affects our apparel
applications and may directly impact the performance of our products. For
example, microporous film-based products have eroded the market share of
Tyvek(R) in certain applications. We cannot assure you that we will successfully
maintain or improve the effectiveness of our existing products, nor can we
assure you that we will successfully identify new opportunities or continue to
have the needed financial resources to develop new fabric or apparel
manufacturing techniques in a timely or cost-effective manner. In addition,
products manufactured by others may render our products obsolete or
non-competitive. If any of these events occur, our business, prospects,
financial condition and operating results will be materially and adversely
affected.

Acquisitions or future expansion could be unsuccessful.

      Mifflin Valley, Inc., a Pennsylvania company, acquired on August 1, 2005,
and a portion of the assets of RFB Latex, an Indian company, which we have the
option to acquire in autumn 2006 currently market high visibility clothing and
chemically resistant gloves. These two new lines may accelerate our growth in
the personal protective equipment market. This past and potential upcoming
acquisition involve various risks, including: difficulties in integrating these
companies' operations, technologies, and products, the risk of diverting
management's attention from normal daily operations of the business; potential
difficulties in completing projects associated with in-process research and
development; risks of entering markets in which we have limited experience and
where competitors in such markets have stronger market positions; initial
dependence on unfamiliar supply chains; and insufficient revenues to offset
increased expenses associated with these acquisitions.

      In the future, we may seek to acquire additional selected safety products
lines or safety-related businesses which

                                       17


will complement our existing products. Our ability to acquire these businesses
is dependent upon many factors, including our management's relationship with the
owners of these businesses, many of which are small and closely held by
individual stockholders. In addition, we will be competing for acquisition and
expansion opportunities with other companies, many of which have greater name
recognition, marketing support and financial resources than us, which may result
in fewer acquisition opportunities for us as well as higher acquisition prices.
There can be no assurance that we will be able to identify, pursue or acquire
any targeted business and, if acquired, there can be no assurance that we will
be able to profitably manage additional businesses or successfully integrate
acquired business into our company without substantial costs, delays and other
operational or financial problems.

      If we proceed with any significant acquisition for cash, we may use a
substantial portion of our available cash in order to consummate any such
acquisition. We may also seek to finance any such acquisition through debt or
equity financings, and there can be no assurance that such financings will be
available on acceptable terms or at all. If consideration for an acquisition
consists of equity securities, our stockholders could be diluted. If we borrow
funds in order to finance an acquisition, we may not be able to obtain such
funds on terms that are favorable to us. In addition, such indebtedness may
limit our ability to operate our business as we currently intend because of
restrictions placed on us under the terms of the indebtedness and because we may
be required to dedicate a substantial portion of our cash flow to payments on
the debt instead of to our operations, which may place us at a competitive
disadvantage.

      Acquisitions involve a number of special risks in addition to those
mentioned above, including the diversion of management's attention to the
assimilation of the operations and personnel of the acquired companies, the
potential loss of key employees of acquired companies, potential exposure to
unknown liabilities, adverse effects on our reported operating results, and the
amortization or write down of acquired intangible assets. We cannot assure you
that any acquisition by us will or will not occur, that if an acquisition does
occur that it will not materially and adversely affect our results of operations
or that any such acquisition will be successful in enhancing our business.

If we are unable to manage our growth, our business could be adversely affected.

      Our operations and business have expanded substantially in recent years,
with a large increase in employees and business areas in a short period of time.
To manage our rapid growth properly, we have been and will be required to expend
significant management and financial resources. There can be no assurance that
our systems, procedures and controls will be adequate to support our operations
as they expand. There can also be no assurance that our management will be able
to manage our growth and operate a larger organization efficiently or
profitably. To the extent that we are unable to mange growth efficiently and
effectively or are unable to attract and retain additional qualified management
personnel, our business, financial condition and results of operations could be
materially and adversely affected.

We must recruit and retain skilled employees, including our senior management,
to succeed in our business.

      Our performance is substantially dependent on the continued services and
performance of our senior management and certain other key personnel, including
Christopher J. Ryan, our chief executive officer, president, general counsel and
secretary, and Gary Pokrassa, our chief financial officer, who has 36 years of
financial and accounting experience, and James McCormick our Controller and
treasurer, Greg Willis, our Executive Vice President, and Harvey Pride, Jr., our
vice president in charge of manufacturing, due to their long experience in our
industry. Our executive officers, other than CFO, have an average tenure with us
of 18 years and an average of 21 years of experience in our industry. The loss
of services of any of our executive officers or other key employees could have a
material adverse effect on our business, financial condition and results of
operations. In addition, any future expansion of our business will depend on our
ability to identify, attract, hire, train, retain and motivate other highly
skilled managerial, marketing, customer service and manufacturing personnel and
our inability to do so could have a material adverse effect on our business,
financial condition and results of operations.

                                       18


Because we do not have long-term commitments from many of our customers, we must
estimate customer demand and errors in our estimates could negatively impact our
inventory levels and net sales.

      Our sales are generally made on the basis of individual purchase orders,
which may later be modified or canceled by the customer, rather than long-term
commitments. We have historically been required to place firm orders for fabrics
and components with our suppliers, prior to receiving an order for our products,
based on our forecasts of customer demands. Our sales process requires us to
make multiple demand forecast assumptions, each of which may introduce error
into our estimates, causing excess inventory to accrue or a lack of
manufacturing capacity when needed. If we overestimate customer demand, we may
allocate resources to manufacturing products that we may not be able to sell
when we expect or at all. As a result, we would have excess inventory, which
would negatively impact our financial results. Conversely, if we underestimate
customer demand or if insufficient manufacturing capacity is available, we would
lose sales opportunities, lose market share and damage our customer
relationships. On occasion, we have been unable to adequately respond to
delivery dates required by our customers because of the lead time needed for us
to obtain required materials or to send fabrics to our assembly facilities in
China and Mexico.

We face competition from other companies, two of which have substantially
greater resources than we do.

      Two of our competitors, DuPont and Kimberly Clark, have substantially
greater financial, marketing and sales resources than we do. In addition, we
believe that the barriers to entry in the reusable garments and gloves markets
are relatively low. We cannot assure you that our present competitors or
competitors that choose to enter the marketplace in the future will not exert
significant competitive pressures. Such competition could have a material
adverse effect on our net sales and results of operations. For further
discussion of the competition we face in our business, see "Business -
Competition."

Some of our sales are to foreign buyers, which exposes us to additional risks.

      We derived approximately 9.8% of our net sales from customers located in
foreign countries in fiscal 2006. We intend to increase the amount of foreign
sales we make in the future. The additional risks of foreign sales include: o
Potential adverse fluctuations in foreign currency exchange rates; o Higher
credit risks; o Restrictive trade policies of foreign governments; o Currency
nullification and weak banking institutions; o Changing economic conditions in
local markets; o Political and economic instability in foreign markets; and o
Changes in leadership of foreign governments.

Some or all of these risks may negatively impact our results of operations and
financial condition.

Covenants in our credit facilities may restrict our financial and operating
flexibility.

We currently have one credit facility;

      o     A five year $25 million revolving credit facility, of which we had
            $7.3 million of borrowings outstanding as

                                       19


            of January 31, 2006; and

      Our current credit facility requires, and any future credit facilities may
also require, that we comply with specified financial covenants relating to
interest coverage, debt coverage, minimum consolidated net worth, and earnings
before interest, taxes, depreciation and amortization. Our ability to satisfy
these financial covenants can be affected by events beyond our control, and we
cannot assure you that we will meet the requirements of these covenants. These
restrictive covenants could affect our financial and operational flexibility or
impede our ability to operate or expand our business. Default under our credit
facilities would allow the lenders to declare all amounts outstanding to be
immediately due and payable. Our lenders have a security interest in
substantially all of our assets to secure the debt under our current credit
facilities, and it is likely that our future lenders will have security
interests in our assets. If our lenders declare amounts outstanding under any
credit facility to be due, the lenders could proceed against our assets. Any
event of default, therefore, could have a material adverse effect on our
business.

We may need additional funds, and if we are unable to obtain these funds, we may
not be able to expand or operate our business as planned.

      Our operations require significant amounts of cash, and we may be required
to seek additional capital, whether from sales of equity or by borrowing money,
to fund acquisitions, for the future growth and development of our business or
to fund our operations and inventory, particularly in the event of a market
downturn. Although we have the ability until July 31, 2010 to borrow additional
sums under our $25 million revolving credit facility, this facility contains a
borrowing base provision and financial covenants that may limit the amount we
can borrow thereunder or from other sources. We may not be able to replace or
renew this credit facility upon its expiration on terms that are as favorable to
us or at all. In addition, a number of factors could affect our ability to
access debt or equity financing, including; o Our financial condition, strength
and credit rating; o The financial markets' confidence in our management team
and financial reporting; o General economic conditions and the conditions in the
homeland security sector; and o Capital markets conditions.

      Even if available, additional financing could be costly or have adverse
consequences. If additional funds are raised through the incurrence of debt, we
will incur increased debt servicing costs and may become subject to additional
restrictive financial and other covenants. We can give no assurance as to the
terms or availability of additional capital. If we are not successful in
obtaining sufficient capital, it could reduce our net sales and net income and
adversely impact our financial position, and we may not be able to expand or
operate our business as planned.

A reduction in government funding for preparations for terrorist incidents that
could adversely affect our net sales.

      As a general matter, a significant portion of our sales growth to our
distributors is dependent upon resale by those distributors to customers that
are funded in large part by federal, state and local government funding.
Specifically, approximately 60% of our high-end chemical suit sales is dependent
on government funding. Congress passed the 2001 Assistance to Firefighters Grant
Program and the Bioterrorism Preparedness and Response Act of 2002. Both of
these Acts provide for funding to fire and police departments and medical and
emergency personnel to respond to terrorist incidents. Appropriations for these
Acts by the federal government could be reduced or eliminated altogether. Any
such reduction or elimination of federal funding, or any reductions in state or
local funding, could cause sales of our products purchased by fire and police
departments and medical and emergency personnel to decline.

We may be subject to product liability claims, and insurance coverage could be
inadequate or unavailable to

                                       20


cover these claims.

      We manufacture products used for protection from hazardous or potentially
lethal substances, such as chemical and biological toxins, fire, viruses and
bacteria. The products that we manufacture are typically used in applications
and situations that involve high levels of risk of personal injury. Failure to
use our products for their intended purposes, failure to use our products
properly or the malfunction of our products could result in serious bodily
injury to or death of the user. In such cases, we may be subject to product
liability claims arising from the design, manufacture or sale of our products.
If these claims are decided against us and we are found to be liable, we may be
required to pay substantial damages and our insurance costs may increase
significantly as a result. We cannot assure you that our insurance coverage
would be sufficient to cover the payment of any potential claim. In addition, we
cannot assure you that this or any other insurance coverage will continue to be
available or, if available, that we will be able to obtain it at a reasonable
cost. Any material uninsured loss could have a material adverse effect on our
financial condition, results of operations and cash flows.

Environmental laws and regulations may subject us to significant liabilities.

      Our U.S. operations, including our manufacturing facilities, are subject
to federal, state and local environmental laws and regulations relating to the
discharge, storage, treatment, handling, disposal and remediation of certain
materials, substances and wastes. Any violation of any of those laws and
regulations could cause us to incur substantial liability to the Environmental
Protection Agency, the state environmental agencies in any affected state or to
any individuals affect by any such violation. Any such liability could have a
material adverse effect on our financial condition and results of operations.

The market price of our common stock may fluctuate widely.

      The market price of our common stock could be subject to significant
fluctuations in response to quarter-to-quarter variation in our operating
results, announcements of new products or services by us or our competitors, and
other events or factors. For example, a shortfall in net sales or net income, or
an increase in losses, from levels expected by securities analysts, could have
an immediate and significant adverse effect on the market price and volume
fluctuations that have particularly affected the market prices of many micro and
small capitalization companies and that have often been unrelated or
disproportionate to the operating performance of these companies. These
fluctuations, as well as general economic and market conditions, may adversely
affect the market price for our common stock.

Our results of operations may vary widely from quarter to quarter.

     Our quarterly results of operations have varied and are expected to
continue to vary in the future. These fluctuations may be caused by many
factors, including:

      o     Competitive pricing pressures;
      o     Seasonal buying patterns resulting from the cyclical nature of the
            business of some of our customers;
      o     The size and timing of individual sales;
      o     Changes in the mix of products and services sold;
      o     The timing of introductions and enhancements of products by us or
            our competitors;
      o     Market acceptance of new products;
      o     Technological changes in fabrics or production equipment used to
            make our products;
      o     Changes in the mix of domestic and international sales;

                                       21


      o     Personnel changes;
      o     Our expansion of international operations; and
      o     General industry and economic conditions.

These variations could negatively impact our stock price.

Compliance with the Sarbanes-Oxley Act of 2002 and rules and regulations
relating to corporate governance and public disclosure may result in additional
expenses and negatively impact our results of operations.

      The Sarbanes-Oxley Act of 2002 and rules and regulations promulgated by
the Securities and Exchange Commission and the Nasdaq Stock Market have greatly
increased the scope, complexity and cost of corporate governance, reporting and
disclosure practices for public companies, including our company. Keeping
abreast of, and in compliance with, these laws, rules and regulations have
required an increased amount of resources and management attention. In the
future, this may result in increased general and administrative expenses and a
diversion of management time and attention from sales-generating and other
operating activities to compliance activities, which would negatively impact our
results of operations.

      In addition, the corporate governance, reporting and disclosure laws,
rules and regulations could also make it more difficult for us to attract and
retain qualified executive officers and members of our board of directors. In
particular, the Nasdaq Stock Market rules require a majority of our directors to
be "independent" as determined by our board of directors in compliance with the
Nasdaq rules. It therefore has become more difficult and significantly more
expensive to attract such independent directors to our Board.

Our directors and executive officers have the ability to exert significant
influence on our company and on matters subject to a vote of our stockholders.

      As of April 12, 2006, our directors and executive officers beneficially
owned approximately 19.2% of the outstanding shares of our common stock. As a
result of their ownership of common stock and their positions in our company,
our directors and executive officers are able to exert significant influence on
our company and on matters submitted to a vote by our stockholders. In
particular, as of April 12, 2006, Raymond J. Smith, our chairman of the board,
and Christopher J. Ryan, our chief executive officer, president, general counsel
and secretary and a director, beneficially owned approximately 9.56% and 6.52%
of our common stock, respectively. The ownership interests of our directors and
executive officers, including Messrs. Smith and Ryan, could have the effect of
delaying or preventing a change of control of our company that may be favored by
our stockholders generally.

Provisions in our restated certificate of incorporation and by-laws and Delaware
law could make a merger, tender offer or proxy contest difficult.

      Our restated certificate of incorporation contains "super majority" voting
and classified board provisions, authorized preferred stock that could be
utilized to implement various "poison pill" defenses and a stockholder
authorized, but as yet unused, Employee stock Ownership Plan, all of which may
have the effect of discouraging a takeover of Lakeland which is not approved by
our board of directors. Further, we are subject to the anti-takeover provisions
of Section 203 of the Delaware General Corporation Law, which prohibit us from
engaging in a "business combination" with an "interested stockholder" for a
period of three years after the date of the transaction in which the person
became an interested stockholder, unless the business combination is approved in
the prescribed manner. For a description of these provisions, see "Description
of Capital Stock - Anti-Takeover Provisions."

ITEM 1B: UNRESOLVED STAFF COMMENTS
- ----------------------------------
None.

                                       22




ITEM 2. PROPERTIES

   We believe that our owned and leased facilities are suitable for the
operations we conduct in each of them. Each manufacturing facility is well
maintained and capable of supporting higher levels of production. The table
below sets forth certain information about our principal facilities.



                                          Estimated
                                            Square
Address                                      Feet           Annual Rent           Lease Expiration       Principal Activity
- --------                                  ---------         -----------           ----------------       ------------------
                                                                                               
Weifang Lakeland Safety Products            65,000            Owned(1)                   N/A               Manufacturing
Co., Ltd.                                                                                                  Administration
Xiao Shi Village                                                                                           Engineering
AnQui City, Shandong Province
PRC 262100

Qing Dao MayTung                            90,415            Owned(1)                   N/A               Manufacturing
Healthcare Co., Ltd                                                                                        Administration
Yinghai Industrial Park                                                                                    Warehousing
Jiaozhou, Shandong Province
PRC 266318

Meiyang Protective Products Co., Ltd.       9,360              $3,727                  12/31/06            Manufacturing
Xiao Shi Village
AnQui City, Shandong Province
PRC 262100

Woven Products Division                     44,000             $96,000                 7/31/07             Manufacturing
2401 SW Parkway                                                                                            Administration
St. Joseph, MO 64503                                                                                       Warehousing

Lakeland de Mexico S.A. de C.V.             14,057             $59,400                 7/31/07             Manufacturing
(Luis Gomez Guzman -  former                                                                               Administration
employee)                                     and                and                                       Warehousing
Poniente, Mza 8, Lote 11                    12,853             $46,220
Ciudad Industrial, S/No.
Celaya, Guanajuato 38010
Mexico

Lakeland Protective Wear Canada             12,000          Approximately              11/30/07            Sales
5109-B7 Harvestor Road                                  $86,000 (varies with                               Administration
Burlington, ON L7L5Y9                                      exchange rates)                                 Warehousing
Canada

Lakeland Industries, Inc.                   6,250               Owned                    N/A               Administration
Headquarters                                                                                               Studio
701-7 Koehler Avenue                                                                                       Sales
Ronkonkoma, NY 11779

Lakeland Industries, Inc.                   91,788              Owned                    N/A               Manufacturing
202 Pride Lane                                                                                             Administration
Decatur, AL 35603                                                                                          Engineering
                                                                                                           Warehousing


                                       23



                                          Estimated
                                            Square
Address                                      Feet           Annual Rent           Lease Expiration       Principal Activity
- --------                                  ---------         -----------           ----------------       ------------------
                                                                                               
Lakeland Industries, Inc.                   49,500              Owned                    N/A               Warehousing
3428 Valley Ave. (201 1/2 Pride Lane)                                                                      Administration
Decatur, AL 35603

Lakeland Industries, Inc.                   2,400              $18,000                 3/31/09             Sales
(Harvey Pride, Jr. - officer- related                                                                      Administration
party)
201 Pride Lane, SW
Decatur, AL 35603

Lakeland Industries Europe Ltd.             4,940       Approximately $48,600          1/31/08             Warehouse
Wallingfen Park                                              (varies with                                  Sales
236 Main Road                                              exchange rates)
Newport, East Yorkshire
HU15 2RH U United Kingdom

Lakeland Industries                         12,000      $40,200 (Leased from        Month to Month         Warehouse
Route 227 & 73                                         D. Gallen an employee)
Blandon, PA 19510

Mifflin Valley, Inc.                        18,520      $55,560 (Leased from           7/31/10             Manufacturing
31 South Sterley Street                                M. Gallen an employee)                              Warehouse, Sales
Shillington, PA 19607                                                                                      Administration

RFB Lakeland Industries Pvt. Ltd            30,155             $12,000                 11/30/06            Manufacturing
Plots 81, 50 and 24                                                                                        Warehouse
Noida Special Economic Zone
New Delhi, India

Lakeland Industries Inc., Agencia En         904               $12,000                03/01/2008           Warehouse
Chile
Los Algarrobos n(0) 2228                                                                                     Sales
Comuna de Santiago
Codigo Postal 8361401
Santiago, Chile



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

(1)   We own the buildings in which we conduct our manufacturing operations and
      lease the land underlying the buildings from the Chinese government. We
      have 42 years and 47 years remaining under the leases with respect to the
      AnQui City and Jiaozhou facilities, respectively.

      Our facilities in Decatur, Alabama; Celaya, Mexico; AnQui, China;
Jiaozhou, China; St. Joseph, Missouri, and Shillington, Pennsylvania contain
equipment used for the design, development and manufacture and sale of our
products. Our operations in Burlington, Canada; Newport, United Kingdom; and
Santiago, Chile are primarily sales and warehousing operations receiving goods
for resale from our manufacturing facilities around the world. We had $1.9
million, $2.2 million and $0 million of long-lived assets, net located in China
and $0.17 million, $0.13 million and $0 million of long-lived assets located in
Mexico as of January 31, 2004, 2005 and 2006.


ITEM 3. LEGAL PROCEEDINGS
- -------------------------

      From time to time, we are a party to litigation arising in the ordinary
course of our business. We are not currently a party to any litigation that we
believe could reasonably be expected to have a material adverse effect on our
results of operations, financial condition or cash flows.

                                       24


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- -----------------------------------------------------------

None.

                                     PART II
                                     -------

ITEM 5. MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDERS
- -------------------------------------------------------------------------
MATTERS
- -------

      Our common stock is currently traded on the Nasdaq National Market under
the symbol "LAKE". The following table sets forth for the periods indicated the
high and low sales prices for our common stock as reported by the Nasdaq
National Market. The stock prices in the table below have been adjusted for
periods prior to July 31, 2003 to reflect our 10% stock dividends to
stockholders of record on July 31, 2002, July 31, 2003 and April 30, 2005.

                                                       Price Range of
                                                        Common Stock
                                                     -------------------
                                                       High        Low
                                                     --------   --------
Fiscal 2007
First Quarter (through April 12, 2006)               $  20.75   $  18.23

Fiscal 2006
   First Quarter .................................   $  19.50   $  12.27
   Second Quarter ................................      16.15      12.80
   Third Quarter .................................      18.89      15.13
   Fourth Quarter ................................      20.65      17.54

Fiscal 2005
   First Quarter .................................   $  25.05   $  13.13
   Second Quarter ................................      23.63      14.42
   Third Quarter .................................      21.40      14.10
   Fourth Quarter ................................      19.09      14.73

Holders
- -------

      Holders of our Common Stock are entitled to one (1) vote for each share
held on all matters submitted to a vote of the stockholders. No cumulative
voting with respect to the election of directors is permitted by our Articles of
Incorporation. The Common Stock is not entitled to preemptive rights and is not
subject to conversion or redemption. Upon our liquidation, dissolution or
winding -up, the assets legally available for distribution to stockholders are
distributable ratably among the holders of the Common Stock after payment of
liquidation preferences, if any, on any outstanding stock that may be issued in
the future having prior rights on such distributions and payment of other claims
of creditors. Each share of Common Stock outstanding as of the date of this
Annual Report is validly issued, fully paid and non-assessable.

      On April 12, 2006 the last reported sale price of our common stock on the
Nasdaq National Market was $18.88 per share. As of April 12, 2006, there were
approximately 78 record holders of shares of our common stock.

Dividend Policy
- ---------------

      In the past, we have declared dividends in stock to our stockholders. We
paid a 10% dividend in additional shares of our common stock to holders of
record on July 31, 2002, on July 31, 2003 and on April 30, 2005. We may pay
stock dividends in future years at the discretion of our board of directors.

      We have never paid any cash dividends on our common stock and we currently
intend to retain any future earnings for use in our business. The payment and
rate of future dividends, if any, are subject to the discretion of our board of
directors and will depend upon our earnings, financial condition, capital
requirements, contractual restrictions under our credit facilities and other
factors.

                                       25


ITEM 6.   SELECTED CONSOLIDATED FINANCIAL DATA
- ----------------------------------------------

      The following selected consolidated financial data as of and for our
fiscal years 2002, 2003, 2004, 2005 and 2006 have been derived from our audited
consolidated financial statements, which have been audited by Grant Thornton LLP
as of and for the fiscal years ended January 31, 2002 and by
PricewaterhouseCoopers LLP as of and for the fiscal years ended January 31, 2003
and 2004 and by Holtz Rubenstein Reminick LLP for 2005 and 2006. You should read
the information set forth below in conjunction with our "Management's Discussion
and Analysis of Financial Condition and Results of Operations" and our
consolidated financial statements and related notes included in this Form 10-K.



                                                                           Year Ended January 31,
                                                 -----------------------------------------------------------------------
                                                     2002           2003           2004           2005           2006
                                                                                                   
                                                               (in thousands, except share and per share data)
Income Statement Data:
Net sales ....................................   $    76,431    $    77,826    $    89,717    $    95,320    $    98,740
Costs of goods sold ..........................        63,294         62,867         71,741         74,924         74,818
                                                 -----------    -----------    -----------    -----------    -----------
         Gross profit ........................        13,137         14,959         17,976         20,396         23,922
                                                 -----------    -----------    -----------    -----------    -----------

Operating expenses:
         Selling and shipping ................         5,414          6,338          7,342          7,871          8,301
         General and administrative ..........         4,134          4,262          4,596          4,871          6,119
         Impairment of goodwill ..............            --             --            249             --             --
                                                 -----------    -----------    -----------    -----------    -----------
         Total operating expenses ............         9,548         10,600         12,187         12,742         14,420
                                                 -----------    -----------    -----------    -----------    -----------
         Operating profit ....................         3,589          4,359          5,789          7,654          9,502
                                                 -----------    -----------    -----------    -----------    -----------

Other income (expense):
         Interest expense ....................          (882)          (643)          (535)          (207)          (167)
         Interest income .....................            18             20             19             18             49
         Other income ........................            91             40             24             98            384
                                                 -----------    -----------    -----------    -----------    -----------

         Total other expense .................          (773)          (583)          (492)           (91)           266
                                                 -----------    -----------    -----------    -----------    -----------
Income before minority interest ..............         2,816          3,776          5,297          7,563          9,768

Minority interest in net income of variable
interest entities ............................            --             --             --            494             --
                                                 -----------    -----------    -----------    -----------    -----------

         Income before income taxes ..........         2,816          3,776          5,297          7,069          9,768

Income tax expenses ..........................           846          1,172          1,659          2,053          3,439
                                                 -----------    -----------    -----------    -----------    -----------

Net Income ...................................   $     1,970    $     2,604    $     3,638    $     5,016    $     6,329
                                                 ===========    ===========    ===========    ===========    ===========
Net income per common share (Basic)(1) .......   $      0.56    $      0.73    $      1.01    $      1.12    $      1.26
                                                 ===========    ===========    ===========    ===========    ===========
Net income per common share (Diluted)(1) .....   $      0.55    $      0.72    $      1.01    $      1.12    $      1.26
                                                 ===========    ===========    ===========    ===========    ===========
Weighted average common shares outstanding(1):

         Basic ...............................     3,545,252      3,587,228      3,595,406      4,471,687      5,017,046
                                                 ===========    ===========    ===========    ===========    ===========
         Diluted .............................     3,572,019      3,595,943      3,603,051      4,476,944      5,021,887
                                                 ===========    ===========    ===========    ===========    ===========

Balance Sheet Data (at period end):
Current assets ...............................   $    39,545    $    38,859    $    43,285    $    55,128    $    63,719
Total assets .................................        42,417         42,823         47,304         60,313         72,464
Current liabilities ..........................        22,778         20,934         21,509          4,152          3,839
Long-term liabilities ........................           912            529            768          1,695          7,829
Stockholders' equity .........................        18,727         21,359         25,027         54,467         60,796



                                       26


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

(1)   Adjusted for periods prior to April 30, 2005 to reflect our 10% stock
      dividends to stockholders of record as of July 31, 2002, July 31, 2003,
      and April 30, 2005. Earnings per share have been restated in accordance
      with Statement of Financial Accounting Standards No. 128, "Earnings Per
      Share."

Repurchase of Securities

      We did not repurchase any of our Common Stock or other securities during
our fiscal year ending January 31, 2006.

                                       27


ITEM 7. MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
- --------------------------------------------------------------------------------
OPERATIONS
- ----------

                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations

      You should read the following summary together with the more detailed
business information and consolidated financial statements and related notes
that appear elsewhere in this Form 10-K and Annual Report and in the documents
that we incorporate by reference into this Form 10-K. This document may contain
certain "forward-looking" information within the meaning of the Private
Securities Litigation Reform Act of 1995. This information involves risks and
uncertainties. Our actual results may differ materially from the results
discussed in the forward-looking statements.

                                    Overview

      We manufacture and sell a comprehensive line of safety garments and
accessories for the industrial protective clothing market. Our products are sold
by our in-house sales force and independent sales representatives to a network
of over 800 safety and mill supply distributors. These distributors in turn
supply end user industrial customers such as chemical/petrochemical, automobile,
steel, glass, construction, smelting, janitorial, pharmaceutical and high
technology electronics manufacturers, as well as hospitals and laboratories. In
addition, we supply federal, state and local governmental agencies and
departments such as fire and police departments, airport crash rescue units, the
Department of Defense, Central Intelligence Agency, Federal Bureau of
Investigation, and the Centers for Disease Control. Our net sales attributable
to customers outside the United States were $8.0 million, $9.0 million and $9.6
million, in fiscal 2004, fiscal 2005 and fiscal 2006, respectively.

      Our sales of limited use/disposable protective clothing grew approximately
2.4% in the year ended January 31, 2006 compared to the year ended January 31,
2005, and our expectation is to see continued growth. We expect that
distributors will continue to stock more inventory as economic conditions in the
United States continue to improve. We also expect our net sales to increase as
we introduce our Tyvek(R)-based products into new industries in which the use of
Tyvek(R) is not widespread. In addition, our net sales are driven in part by
government funding and health-related events. Our net sales attributable to
chemical suits decreased 27.0% in the year ended January 31, 2006 compared to
the year ended January 31, 2005. These sales decreases were due primarily to a
lull in government spending utilizing Fire Act monies and delays by state and
local governmental purchasers in spending their Bio-Terrorism monies. These
governmental sales are driven primarily by grants from the federal government
under the Fire Act of 2002 and the Bio Terrorism Preparedness and Response Act
of 2002 as part of the Homeland Security initiatives. During fiscal 2004, as a
result of the SARS virus outbreak in various cities in 2003, we sold
approximately $1.1 million of SARS-related garments in China, Toronto, Hong Kong
and Taiwan. The Centers for Disease Control has recommended protective garments
be used to protect healthcare workers in the fight against the spread of the
SARS virus and the Avian Flu. In the event of future outbreaks of SARS or other
similar contagious viruses, such as Avian Flu in 2005, we have positioned
ourselves with increased production capacity.

      We have operated manufacturing facilities in Mexico since 1995 and in
China since 1996. Beginning in 1995, we moved the labor intensive sewing
operation for our limited use/disposable protective clothing lines to these
facilities. Our facilities and capabilities in China and Mexico allow access to
a less expensive labor pool than is available in the United States and permit us
to purchase certain raw materials at a lower cost than they are available
domestically. As we have increasingly moved production of our products to our
facilities in Mexico and China, we have seen improvements in the profit margins
for these products. We are in the middle of the process of moving production of
our reusable woven garments and gloves to these facilities and expect to
complete this process by the fourth quarter of fiscal 2007. As a result, we
expect to see profit margin improvements for these product lines as well.

Critical Accounting Policies and Estimates

      Our discussion and analysis of our financial condition and results of
operations are based upon our audited consolidated financial statements, which
have been prepared in accordance with accounting principles generally accepted
in the United States. The preparation of our financial statements in conformity
with accounting principles generally accepted in the United States requires us
to make estimates and judgments that affect the reported amounts of assets,
liabilities, net sales and expenses, and disclosure of contingent assets and
liabilities. We base estimates on our past experience and on various other
assumptions that we believe to be reasonable under the circumstances and we
periodically evaluate these estimates.

      We believe the following critical accounting policies affect our more
significant judgments and estimates used in

                                       28


the preparation of our consolidated financial statements.


      Revenue Recognition. We derive our sales primarily from our limited
use/disposable protective clothing and secondarily from our sales of high-end
chemical protective suits, fire fighting and heat protective apparel, gloves and
arm guards, and reusable woven garments. Sales are recognized when goods are
shipped to our distributors at which time title and the risk of loss passes.
Sales are reduced for sales returns and allowances. Payment terms are generally
net 30 days for United States sales and net 90 days for international sales.

      Inventories. Inventories include freight-in, materials, labor and overhead
costs and are stated at the lower of cost (on a first-in, first-out basis) or
market. Provision is made for slow-moving, obsolete or unusable inventory.

      Allowance for Doubtful Accounts. We establish an allowance for doubtful
accounts to provide for accounts receivable that may not be collectible. In
establishing the allowance for doubtful accounts, we analyze the collectibility
of individual large or past due accounts customer-by-customer. We establish
reserves for accounts that we determine to be doubtful of collection.

      Income Taxes and Valuation Reserves. We are required to estimate our
income taxes in each of the jurisdictions in which we operate as part of
preparing our consolidated financial statements. This involves estimating the
actual current tax in addition to assessing temporary differences resulting from
differing treatments for tax and financial accounting purposes. These
differences, together with net operating loss carry forwards and tax credits,
are recorded as deferred tax assets or liabilities on our balance sheet. A
judgment must then be made of the likelihood that any deferred tax assets will
be realized from future taxable income. A valuation allowance may be required to
reduce deferred tax assets to the amount that is more likely than not to be
realized. In the event we determine that we may not be able to realize all or
part of our deferred tax asset in the future, or that new estimates indicate
that a previously recorded valuation allowance is no longer required, an
adjustment to the deferred tax asset is charged or credited to net income in the
period of such determination.

      Valuation of Goodwill and Other Intangible Assets. On February 1, 2002, we
adopted Statement of Financial Accounting Standards (SFAS) No. 142, "Goodwill
and Other Intangible Assets," which provides that goodwill and other intangible
assets are no longer amortized, but are assessed for impairment annually and
upon occurrence of an event that indicates impairment may have occurred.
Goodwill impairment is evaluated utilizing a two-step process as required by
SFAS No. 142. Factors that we consider important that could identify a potential
impairment include: significant underperformance relative to expected historical
or projected future operating results; significant changes in the overall
business strategy; and significant negative industry or economic trends. When we
determine that the carrying value of intangibles and goodwill may not be
recoverable based upon one or more of these indicators of impairment, we measure
any potential impairment based on a projected discounted cash flow method.
Estimating future cash flows requires our management to make projections that
can differ materially from actual results.

      In fiscal 2004, as a result of our decision to move a portion of our
reusable woven garment assembly from the United States to China, we reviewed
this portion of our business for impairment. An impairment was calculated based
on estimating the fair value, utilizing a discounted cash flow analysis,
resulting in an impairment charge of $0.2 million. We had no remaining goodwill
recorded as of January 31, 2004. In August 2005 we purchased Mifflin Valley, a
manufacturing facility in Pennsylvania. This purchase resulted in the recording
of $871,297 in Goodwill as of January 31, 2006.

      Self-Insured Liabilities. We have a self-insurance program for certain
employee health benefits. The cost of such benefits is recognized as expense
based on claims filed in each reporting period and an estimate of claims
incurred but not reported during such period. Our estimate of claims incurred
but not reported is based upon historical trends. If more claims are made than
were estimated or if the costs of actual claims increases beyond what was
anticipated, reserves recorded may not be sufficient and additional accruals may
be required in future periods. We maintain separate insurance to cover the
excess liability over set single claim amounts and aggregate annual claim
amounts.

                                       29


Results of Operations

      The following table set forth our historical results of operations for the
years ended January 31, 2004, 2005 and 2006 as a percentage of our net sales.



                                                                  Year Ended January 31,
                                                                --------------------------
                                                                 2004      2005      2006
                                                                ------    ------    ------
                                                                            
Net sales ...................................................    100.0%    100.0%    100.0%
Cost of goods sold ..........................................     80.0%     78.6%     75.8%
                                                                ------    ------    ------
    Gross profit ............................................     20.0%     21.4%     24.2%

Operating expenses ..........................................     13.6%     13.4%     14.6%
    Operating profit ........................................      6.4%      8.0%      9.6%

Interest expense, net .......................................      0.5%      0.2%      0.2%
Minority interest in net income of variable interest entities      -0-    (0.5) %      -0-
Income tax expense ..........................................      1.8%      2.2%      3.5%
                                                                ------    ------    ------
    Net income ..............................................      4.1%      5.3%      6.4%


            Significant Balance Sheet Fluctuation January 31, 2006 as
                          compared to January 31, 2005

Balance Sheet Accounts. The decrease in cash, cash equivalents and marketable
securities and the increase in borrowings under the revolving credit agreement
is principally due to the increase in inventories as we build our finished goods
inventory for our seasonally strong fourth and first quarters for fiscal 2006
and 2007. We also built raw material reserves due to an anticipated increase in
the cost of these raw materials. Accounts receivable increased due to increased
January sales. Plant property and equipment increased as a result of purchasing
$3.0 million of facilities in Alabama in April and May 2005 that had been
subject to FIN 46R, in which we recorded $1.1 million of buildings in our
consolidation of variable interest entities in the previous fiscal year. A
corporate headquarters was also purchased in New York for $649,000 in May 2005.

     Year Ended January 31, 2006 Compared to the Year Ended January 31, 2005

      Net Sales. Net sales increased $3.4 million, or 3.6%, to $98.7 million for
the January 31, 2006 year ended from $95.3 million for the year ending January
31, 2005. The increase was due primarily to an increase in the sales in our core
non-woven disposable products line and secondarily by our fire and glove lines
respectively. Increased sales were also driven by an improving U.S. and Canadian
economy which increased demand for our products, particularly in the industrial
non-woven disposable markets we serve, the acquisition of Mifflin Valley, Inc.
in July 2005, offset by decreased demand for our chemical protective suits for
Homeland Security purposes which decreased month over month from February 2005
to October 2006 but then started increasing from November 2005 to our fiscal
year ended January 31, 2006.

      Gross Profit. Gross Profit increased $3.5 million, or 17.3%, to $23.9
million for the year ended January 31, 2006 from $20.4 million for the year
ended January 31, 2005. Gross profit as a percent of net sales increased to
24.3% for the year ended January 31, 2006 from 21.4% for the year ended January
31, 2005, primarily because of cost reductions achieved by shifting production
of additional Tyvek(R)-based products and chemical suits to China and Mexico and
changes in product mix. We have increasingly shifted and will continue to shift
production to these lower-cost facilities in order to increase our margins.

      Operating Expenses. Operating expenses increased $1.7 million, or 13.2% to
$14.4 million for the year ended January 31, 2006 from $12.7 million for the
year ended January 31, 2005. As a percent of net sales, operating expenses
increased to 14.6% for the year ended January 31, 2006 from 13.4% for the year
ended January 31, 2005. The $1.7 million increase in operating expenses in the
year ended January 31, 2006 compared to the year ended January 31, 2005 was
principally due to an increase in:

      o     Salaries of $0.64 million

                                       30


      o     Freight of $0.06 million

      o     Sales Commissions of $(.42) million

      o     Pension Expense $(.12) million

      o     Sales related expenses of $.28 million

      o     Payroll Taxes of $0.09 million

      o     Currency Fluctuations of $0.12 million

      o     Professional Fees of $0.20 million

      o     Consulting fees of $0.12 million (pertaining to Sarbanes-Oxley
            compliance)

      o     Other $0.23 million

      o     the absence in the current year of a minority interest
            reclassification in the prior year of $0.5 million, leaving a net
            increase of $1.7 million.

      Operating Profit. Operating profit increased by $1.9 million, or 24.1%, to
9.5 million for the year ended 1/31/06, from $7.7 million for the prior year.
Operating income as a percent of net sales increased to 9.6% for the year ended
January 31, 2006 from 8.0% for the year ending January 31, 2005 primarily due to
the higher margins as discussed above.

      Interest Expense. Interest expense decreased by $.04 million for the year
ended January 31, 2006 compared to the year ended January 31, 2005 because of
decreased borrowings and interest rates.

      Minority Interest. Minority interest in net income of variable interest
entities decreased by $.5 million for the year ended January 31, 2006 as a
result of our adoption on Financial Interpretation No. 46R (FIN 46R),
"Consolidation of Variable Interest Entities," effective February 1, 2004 and
then our purchasing such properties in fiscal year 2006. Subsequent to our
adoption of FIN 46R, we determined that certain entities from which we lease
real property and which are partially owned by related parties are variable
interest entities governed by FIN 46R. As a result, these entities were
consolidated in our statement of income for the year ended January 31, 2005.
These facilities were purchased in April and May 2005 thereby negating the
recording of variable interest entities in fiscal 2006.

      Other Income - Net. Other income- net increased $0.29 million principally
as a result of the settlement by the Company as plaintiff for $0.26 million of
an outstanding litigation involving two former employees of the company.

      Income Tax Expense. Income tax expenses consist of federal, state and
foreign income taxes. Income tax expense increased $1.4 million, or 67.5%, to
$3.4 million for the year ended January 31, 2006 from $2.1 million for the year
ended January 31, 2005. Our effective tax rate was 35.20% and 29.0% for the
years ended January 31, 2006 and 2005, respectively. Our effective tax rate
increased from the federal statutory rate of 34% due primarily to the
repatriation of $3.2 million in profits from our Chinese subsidiaries and a
reserve of $65,000 covering the portion of the claims of the IRS which can be
determined due to a recent audit. The resolution of the remainder of their
claims cannot be determined at this time.

      Net Income. Net income increased $1.31 million or 26.2%, to $6.33 million
for the year ended January 31, 2006 from $5.02 million for the year ended
January 31, 2005. The increase in net income was the result of an increase in
net sales and productivity as a result of shifts in production to our China
facilities, partially offset by an increase in costs and expenses due to higher
sales and increases in our tax rates as mentioned above.

     Year ended January 31, 2005 Compared to the Year Ended January 31, 2004

      Net Sales. Net sales increased $5.6 million, or 6.2%, to $95.3 million for
the January 31, 2005 year ended from $89.7 million for the year ending January
31, 2004. The increase was due primarily to an increase in the sales of our
chemical suits and also an increase in our core non-woven disposable products
line. Increased sales were also driven

                                       31


by an improving U.S. economy which increased demand for our products,
particularly in the industrial non-woven disposable markets we serve, and
increased demand for our chemical protective suits and fire turnout gear for
Homeland Security purposes.

      Gross Profit. Gross Profit increased $2.4 million, or 13.5%, to $20.4
million for the year ended January 31, 2005 from $18 million for the year ended
January 31, 2004. Gross profit as a percent of net sales increased to 21.4% for
the year ended January 31, 2005 from 20% for the year ended January 31, 2004,
primarily because of cost reductions achieved by shifting production of
additional Tyvek(R)-based products and chemical suits to China and Mexico and
changes in the mix resulting from more sales of the higher margin chemical
suits. We have increasingly shifted and will continue to shift production to
these lower-cost facilities.

      Operating Expenses. Operating expenses increased $0.55 million, or 4.5% to
$12.7 million for the year ended January 31, 2005 from $12.2 million for the
year ended January 31, 2004. As a percent of net sales, operating expenses
decreased to 13.4% for the year ended January, 2005 from 13.6% for the year
ended January 31, 2004. The $0.55 million increase in operating expenses in the
year ended January 31, 2005 compared to the year ended January 31, 2004 was
principally due to an increase in:

      o     Salaries of $0.35 million

      o     Freight of $0.3 million o Sales Commissions of $0.16 million

      o     Sales related expenses of $0.1 million

      o     Insurance expense of $(.14) million

      o     Currency Fluctuations of $0.06 million

      o     Licenses and Fees of $0.08 million o Advertising Expenses $(0.1)
            million

      o     Consulting fees of $0.19 million (pertaining to Sarbanes-Oxley
            compliance)

      o     Other $.05 million which above increases of $1.05 million were
            offset by:

      o     a minority interest reclassification of $0.5 million, leaving a net
            increase of $0.55 million.

      Operating Profit. Operating profit increased by $1.9 million, or 32.2% to
$7.7 million, from $5.8 million for the prior year. Operating income as a
percent of net sales increased to 8.0% for the year ended January 31, 2005 from
6.5% for the year ending January 31, 2004 primarily due to increased margins as
discussed above.

      Interest Expense. Interest expense decreased by $.3 million for the year
ended January 31, 2005 compared to the year ended January 31, 2004 because we
paid off our credit facility in full on June 18, 2004, from the proceeds of our
Secondary Stock Offering.

      Minority Interest. Minority interest in net income of variable interest
entities increased to $.5 million for the year ended January 31, 2005 as a
result of our adoption on Financial Interpretation No. 46R (FIN 46R),
"Consolidation of Variable Interest Entities," effective February 1, 2004.
Subsequent to our adoption of FIN 46R, we determined that certain entities from
which we lease real property and which are partially owned by related parties
are variable interest entities governed by FIN 46R. As a result, these entities
have been consolidated in our statement of income for the year ended January 31,
2005.

      Income Tax Expense. Income tax expenses consist of federal, state and
foreign income taxes. Income tax expense increased $.4 million, or 23.7%, to
$2.1 million for the year ended January 31, 2005 from $1.7 million for the year

                                       32


ended January 31, 2004. Our effective tax rate was 29.0% and 31.3% for the year
ended January 31, 2005 and 2004, respectively. Our effective tax rate varied
from the federal statutory rate of 34% due primarily to lower foreign tax rates,
inclusion of minority interest in net income of variable interest entities and
utilization of a tax carry forward.

      Net Income. Net income increased $1.4 million or 37.9%, to $5.0 million
for the year ended January 31, 2005 from $3.6 million for the year ended January
31, 2004. The increase in net income was the result of an increase in net sales
primarily in the chemical suits and increased productivity as a result of shifts
in production to our China facilities, partially offset by an increase in costs
and expenses due to higher sales.

                         Liquidity and Capital Resources

      Management measures our liquidity on the basis of our ability to meet
short-term and long-term operational funding needs and fund additional
investments, including acquisitions. Significant factors affecting the
management of liquidity are cash flows from operating activities, capital
expenditures, access to bank lines of credit and our ability to attract
long-term capital under satisfactory terms.

      Internal cash generation, together with currently available cash and
investment and an ability to access credit lines if needed, are expected to be
sufficient to fund operations, capital expenditures, and any increase in working
capital that we would need to accommodate a higher level of business activity.
We are actively seeking to expand by acquisitions as well as through organic
growth of our business. While a significant acquisition may require additional
borrowings, equity financing or both, we believe that we would be able to obtain
financing on acceptable terms based, among other things, on our earnings
performance and current financial position.

      Cash Flows

      As of January 31, 2006 we had cash and cash equivalents of $1.5 million
and working capital of $59.9 million, a decrease and increase of $(7.7) million
and $8.9 million, respectively, from January 31, 2005. Our primary sources of
funds for conducting our business activities have been from cash flow provided
by operations and borrowings under our credit facilities described below. We
require liquidity and working capital primarily to fund increases in inventories
and accounts receivable associated with our net sales and, to a lesser extent,
for capital expenditures.

      Net cash used in operating activities of $8.4 million for the year ended
January 31, 2006 was due primarily to net income from operations of $6.3
million, offset by an increase in inventories of $13.7 million, and an increase
in accounts receivable of $.7 million. Net cash provided by operating activities
of $0.5 million for the year ended January 31, 2005 was due primarily to net
income from operations of $5.0 million offset in part by a decrease in accounts
payable of $0.4 million, an increase in inventories of $4.7 million and an
increase in accounts receivable of $0.5 million and an increase in minority
interest liability of $0.5 million.

      Net cash used in investing activities of $6.5 million and $0.8 million in
the years ended January 31, 2006 and 2005, respectively, was due to purchases of
property and equipment and the acquisition of Mifflin Valley. Net cash provided
by financing activities in the years ended January 31, 2006 and 2005 was
primarily attributable to borrowings under our credit facilities and to the
secondary offering in fiscal 2005.

      Credit Facilities

      We currently have one credit facility:

o     a Five year, $25 million revolving credit facility, of which we had
      borrowings outstanding as of January 31, 2006 amounting to $7.3 million

      Our $25 million revolving credit facility permits us to borrow up to the
lower of $25 million and a borrowing base determined by reference to a
percentage of our eligible accounts receivable and inventory. Our $25 million
revolving credit facility expires on July 31, 2010. Borrowings under this
revolving credit facility bear interest at the London Interbank Offering Rate
(LIBOR) plus 60 basis points and were 5.17% at January 31, 2006. As of January
31, 2006, we had $18 million of borrowing availability under this revolving
credit facility.

      Our credit facility requires that we comply with specified financial
covenants relating to interest coverage, debt coverage, minimum consolidated net
worth, and earnings before interest, taxes, depreciation and amortization. These
restrictive covenants could affect our financial and operational flexibility or
impede our ability to operate or expand our business. Default under our credit
facilities would allow the lenders to declare all amounts outstanding to be

                                       33


immediately due and payable. Our lenders have a security interest in
substantially all of our assets to secure the debt under our credit facilities.
As of January 31, 2006, we were in compliance with all covenants contained in
our credit facilities.

      We believe that our current cash position of $1.5 million, our cash flow
from operations along with borrowing availability under our $25 million
revolving credit facility will be sufficient to meet our currently anticipated
operating, capital expenditures and debt service requirements for at least the
next 12 months.

      Capital Expenditures

      Our capital expenditures principally relate to purchases of manufacturing
equipment, computer equipment, leasehold improvement and automobiles, as well as
payments related to the construction of our facilities in China. Our facilities
in China are not encumbered by commercial bank mortgages and thus Chinese
commercial mortgage loans may be available with respect to these real estate
assets if we need additional liquidity. We expect our capital expenditures to be
approximately $1.4 million to purchase our capital equipment primarily computer
equipment and apparel manufacturing equipment in fiscal 2007.

                                       34


                             Contractual Obligations

      We had no off-balance sheet arrangements at January 31, 2006. As shown
below, at January 31, 2006, our contractual cash obligations totaled
approximately $7.7 million, including lease renewals entered into subsequent to
January 31, 2006.



                                                Payments Due by Period
                            ----------------------------------------------------------------
                                         Less than
                                         ---------
                              Total        1 Year     1-3 Years    4-5 Years   After 5 Years
                            ----------   ----------   ----------   ----------  -------------
                                                                 
                                                   (in thousands)

Operating leases ........   $  476,000   $  373,000   $  592,000   $    3,000   $       --
Revolving credit facility    7,272,000           --           --    7,272,000           --
                            ==========   ==========   ==========   ==========   ==========
Total ...................   $7,748,000   $  373,000   $  592,000   $7,275,000   $       --


                                   Seasonality

      Our operations have historically been seasonal, with higher sales
generally occurring in February, March, April and May when scheduled maintenance
occurs on nuclear, coal, oil and gas fired utilities, chemical, petrochemical
and smelting facilities, and other heavy industrial manufacturing plants,
primarily due to cooler temperatures. Sales decline during the warmer summer and
vacation months, and generally increase from Labor Day through February with
slight declines during holidays. As a result of this seasonality in our sales,
we have historically experienced a corresponding seasonality in our working
capital, specifically inventories, with peak inventories occurring between
September and March coinciding with lead times required to accommodate the
spring maintenance schedules. We believe that by sustaining higher levels of
inventory, we gain a competitive advantage in the marketplace. Certain of our
large customers seek sole sourcing to avoid sourcing their requirements from
multiple vendors whose prices, delivery times and quality standards differ.

      In recent years, due to increased demand by first responders for our
chemical suits and fire gear, our historical seasonal pattern has shifted.
Governmental disbursements are dependent upon budgetary processes and grant
administration processes that do not follow our traditional seasonal sales
patterns. Due to the size and timing of these governmental orders, our net
sales, results of operations, working capital requirements and cash flows can
vary between different reporting periods. As a result, we expect to experience
increased variability in net sales, net income, working capital requirements and
cash flows on a quarterly basis.

                   Effects of Recent Accounting Pronouncements

      In December 2004, the FASB issued SFAS No. 123(R), "Accounting for
Stock-Based Compensation" ("SFAS No. 123(R)"). SFAS No. 123(R) establishes
standards for the accounting for transactions in which an entity exchanges its
equity instruments for goods or services. This statement focuses primarily on
accounting for transactions in which an entity obtains employee services in
share-based payment transactions. SFAS No. 123(R) requires that the fair value
of such equity instruments be recognized as an expense in the historical
financial statements as services are performed. Prior to SFAS No. 123(R), only
certain pro forma disclosures of fair value were required. The provisions of
this statement are effective for our first annual reporting period that begins
after June 15, 2005. If the Company had included the cost of employee stock
option compensation in our financial statements it would not have had a material
effect on our net income for the years ended January 31, 2006, 2005, and 2004.


                                       35


ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- --------------------------------------------------------------------

      We are exposed to market risk, including changes in interest rates and
currency exchange rates. To manage the volatility relating to these exposures,
we seek to limit, to the extent possible, our non-U.S. dollar denominated
purchases.

                              Foreign Currency Risk

      We are exposed to changes in foreign currency exchange rates as a result
of our purchases and sales in other countries. To manage the volatility relating
to foreign currency exchange rates, we seek to limit, to the extent possible,
our non-U.S. dollar denominated purchases and sales.

      In connection with our operations in China, we purchase a significant
amount of products from outside of the United States. However, our purchases in
China are primarily made in Chinese Yuan, the value of which has been largely
pegged to the U.S. dollar for the last decade. However, the Chinese Yuan has
recently been decoupled from the US Dollar and allowed to float by the Chinese
government, and therefore, we will be exposed to additional foreign exchange
rate risk on our Chinese purchases.

      Our primary risk from foreign currency exchange rate changes is presently
related to non-U.S. dollar denominated sales in Canada and, to a smaller extent,
in Europe. Our sales to customers in Canada are denominated in Canadian dollars.
If the value of the U.S. dollar increases relative to the Canadian dollar, then
our net sales could decrease as our products would be more expensive to our
Canadian customers because of the exchange rate change. Our sales in China are
denominated in the Chinese Yuan, however, our sales there are presently not
material. At this time, we do not manage the foreign currency risk through the
use of derivative instruments. A 10% decrease in the value of the U.S. dollar
relative to foreign currencies would increase the landed costs into the U.S.
but would make our selling price for international sales more attractive with
respect to foreign currencies. As non-U.S. dollar denominated international
purchases and sales grow, exposure to volatility in exchange rates could have a
material adverse impact on our financial results.

                               Interest Rate Risk

      We are exposed to interest rate risk with respect to our credit
facilities, which have variable interest rates based upon the London Interbank
Offered Rate. At January 31, 2006, we had $7 million in borrowings outstanding
under this credit facility. If the interest rate applicable to this variable
rate debt rose 1% in the year ended January 31, 2006, our interest expense would
have increased and our income before income taxes would have decreased by less
than $70,000.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- ----------------------------------------------------

                   Index to Consolidated Financial Statements
                   ------------------------------------------

Consolidated Financial Statements:
                                                                  Page No.
                                                                  --------
Report of Independent Registered Public Accounting Firm             A-37
Report of Independent Registered Public Accounting Firm             A-38
Consolidated Balance Sheets - January 31, 2006 and 2005             A-39
Consolidated Statements of Income for the years ended               A-40
     January 31, 2006, 2005 and 2004
Consolidated Statement of Stockholders' Equity for the years ended  A-41
     January 31, 2006, 2005 and 2004
Consolidated Statements of Cash Flows for the years ended           A-42
     January 31, 2006, 2005 and 2004
Notes to Consolidated Financial Statements                          A-43 to A-63
Schedule II - Valuation and Qualifying Accounts                     A-64

     All other schedules are omitted because they are not applicable, not
required, or because the required information is included in the consolidated
financial statements or notes thereto.

                                       36



Report of Independent Registered Public Accounting Firm


Board of Directors and Stockholders
Lakeland Industries, Inc. and Subsidiaries
Ronkonkoma, New York

We have  audited  the  accompanying  consolidated  balance  sheets  of  Lakeland
Industries,  Inc. and Subsidiaries  ("Lakeland") as of January 31, 2006 and 2005
and the related consolidated statements of income, stockholders' equity and cash
flows for the years then ended. We have also audited the schedule listed in Item
15(a)(2)  of this Form 10-K for the years ended  January  31, 2006 and 2005.  We
have  also  audited  management's  assessment,   included  in  the  accompanying
"Management's  Report  on  Internal  Control  Over  Financial  Reporting",  that
Lakeland Industries, Inc. and Subsidiaries maintained effective internal control
over financial  reporting as of January 31, 2006, based on criteria  established
in Internal Control--Integrated  Framework issued by the Committee of Sponsoring
Organizations  of the  Treadway  Commission  (COSO).  Lakeland's  management  is
responsible  for these  consolidated  financial  statements  and  schedule,  for
maintaining  effective  internal  control over  financial  reporting and for its
assessment of the  effectiveness of internal  control over financial  reporting.
Our  responsibility  is to express an  opinion on these  consolidated  financial
statements  and the  schedule,  an opinion on  management's  assessment,  and an
opinion on the  effectiveness  of the company's  internal control over financial
reporting based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and  perform  the  audits to  obtain  reasonable  assurance  about  whether  the
financial  statements are free of material  misstatement  and whether  effective
internal  control  over  financial  reporting  was  maintained  in all  material
respects. Our audit of financial statements included examining, on a test basis,
evidence  supporting the amounts and  disclosures  in the financial  statements,
assessing the  accounting  principles  used and  significant  estimates  made by
management,  and evaluating the overall financial  statement  presentation.  Our
audit of  internal  control  over  financial  reporting  included  obtaining  an
understanding   of  internal  control  over  financial   reporting,   evaluating
management's  assessment,  testing  and  evaluating  the  design  and  operating
effectiveness  of internal  control,  and performing such other procedures as we
considered necessary in the circumstances.  We believe that our audits provide a
reasonable basis for our opinions.

A company's  internal control over financial  reporting is a process designed to
provide reasonable  assurance  regarding the reliability of financial  reporting
and the preparation of financial  statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the company;  (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

Because of its inherent  limitations,  internal control over financial reporting
may not prevent or detect misstatements.  Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because of changes in  conditions,  or that the degree of compliance
with the policies or procedures may deteriorate.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Lakeland  Industries,  Inc. and Subsidiaries as of January 31, 2006 and 2005 and
the  results  of its  operations  and its cash flows for the years then ended in
conformity with accounting principles generally accepted in the United States of
America.  Also in our opinion,  the related financial statement  schedule,  when
considered  in  relation  to the basic  financial  statements  taken as a whole,
presents fairly in all material respects the information set forth therein. Also
in our opinion,  management's  assessment  that  Lakeland  maintained  effective
internal  control over  financial  reporting  as of January 31, 2006,  is fairly
stated,  in all material  respects,  based on criteria  established  in Internal
Control--Integrated   Framework   issued   by  the   Committee   of   Sponsoring
Organizations of the Treadway  Commission (COSO).  Furthermore,  in our opinion,
Lakeland maintained,  in all material respects,  effective internal control over
financial  reporting as of January 31, 2006,  based on criteria  established  in
Internal  Control--Integrated  Framework  issued by the  Committee of Sponsoring
Organizations of the Treadway Commission (COSO).


/s/ Holtz Rubenstein Reminick LLP


Melville, New York
April 14, 2006

                                       37



             Report of Independent Registered Public Accounting Firm


To the Board of Directors and Shareholders
Of Lakeland Industries, Inc. and Subsidiaries:

In our opinion, the consolidated financial statements listed in the accompanying
index present fairly, in all material respects, the results of operations and
the cash flows of Lakeland Industries, Inc. and its subsidiaries for the year
ended January 31, 2004 in conformity with accounting principles generally
accepted in the United States of America. In addition, in our opinion, the
financial statement schedule for the year ended January 31, 2004 listed in the
accompanying index presents fairly, in all material respects, the information
set forth therein when read in conjunction with related consolidated financial
information. These financial statements and financial statement schedule are the
responsibility of the Company's management; our responsibility is to express an
opinion on these financial statements and financial statement schedule based on
our audit. We conducted our audit of these statements in accordance with the
standards of the Public Company Accounting Oversight Board (United States).
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements assessing the accounting
principles used and significant estimates made by management, and evaluating the
overall financial statement presentation. We believe that our audit provides a
reasonable basis for our opinion.



/s/ PRICEWATERHOUSECOOPERS LLP


Melville, New York
April 2, 2004





                                       38




                                     Lakeland Industries, Inc.
                                          and Subsidiaries

                                    CONSOLIDATED BALANCE SHEETS
                                    ---------------------------
                                                                                 January 31,
                                                                              2006          2005
                                                                              ----          ----
                                                                                      
                                     Assets
Current assets
Cash and cash equivalents (which includes
 $3,711,320 of marketable securities at January 31, 2005)                 $ 1,532,453   $ 9,185,382
 Accounts receivable, net of allowance for doubtful accounts of
     $323,000 at January 31, 2006 and 2005, respectively                   14,221,281    13,117,374
Inventories, net of reserves of $365,000 and  $396,000 at January
31, 2006 and  2005, respectively                                           45,243,490    30,906,023
 Deferred income taxes                                                        917,684       960,734
 Other current assets                                                       1,804,552       958,491
                                                                          -----------   -----------
           Total current assets                                            63,719,460    55,128,004
Property and equipment, net                                                 7,754,765     5,014,240
Other assets, net                                                             118,330       171,010
Goodwill                                                                      871,297            --
                                                                          -----------   -----------
           Total assets                                                   $72,463,852   $60,313,254
                                                                          ===========   ===========
                  Liabilities and Stockholders' Equity
Current liabilities
     Accounts payable                                                     $ 2,536,756   $ 2,710,251
     Accrued compensation and benefits                                        866,765       842,319
     Other accrued expenses                                                   435,779       599,593
                                                                          -----------   -----------
     Total current liabilities                                              3,839,300     4,152,163
Borrowings under revolving credit facility                                  7,272,000            --
Pension liability                                                             469,534       495,330
Deferred income taxes                                                          86,982        86,229
Minority interest in variable interest entity                                             1,112,861
                                                                          -----------   -----------
                   Total liabilities                                       11,667,816     5,846,583
                                                                          -----------   -----------
Commitments and contingencies
Stockholders' equity
    Preferred stock, $.01 par; 1,500,000 shares
        authorized; none issued
    Common stock, $.01 par; 10,000,000 shares authorized; 5,017,046 and
        4,560,885 shares issued and outstanding
        at January 31, 2006 and 2005, respectively                             50,170        45,609
    Additional paid-in capital                                             42,431,221    36,273,046
    Retained earnings                                                      18,314,645    18,148,016
                                                                          -----------   -----------
    Total  stockholders' equity                                            60,796,036    54,466,671
                                                                          -----------   -----------
           Total liabilities and stockholders' equity                     $72,463,852   $60,313,254
                                                                          ===========   ===========

             The accompanying notes are an integral part of these financial statements.

                                                39




                              Lakeland Industries, Inc.
                                  and Subsidiaries

                          CONSOLIDATED STATEMENTS OF INCOME
                          ---------------------------------

                                                Fiscal years ended January 31,
                                            2006            2005            2004
                                            ----            ----            ----
                                                              
Net sales                              $ 98,740,066    $ 95,320,163    $ 89,717,162
Cost of goods sold                       74,817,715      74,924,375      71,740,876
                                       ------------    ------------    ------------
      Gross profit                       23,922,351      20,395,788      17,976,286
                                       ------------    ------------    ------------
Operating expenses
    Selling and shipping                  8,301,216       7,871,423       7,342,017
    General and administrative            6,118,722       4,870,302       4,596,437
    Impairment of goodwill                       --              --         248,834
                                       ------------    ------------    ------------
       Total operating expenses          14,419,938      12,741,725      12,187,288
                                       ------------    ------------    ------------
       Operating profit                   9,502,413       7,654,063       5,788,998
                                       ------------    ------------    ------------
Other income (expense)
   Interest expense                        (166,805)       (207,912)       (534,540)
   Interest income                           48,545          18,378          18,976
   Other income - net                       383,909          98,370          24,064
                                       ------------    ------------    ------------
      Total other income (expense)          265,649         (91,164)       (491,500)
                                       ------------    ------------    ------------
Income before minority interest           9,768,062       7,562,899       5,297,498
Minority interest in net income of
          variable interest entities             --         493,558              --
                                       ------------    ------------    ------------


      Income before income taxes          9,768,062       7,069,341       5,297,498

Income tax expense                        3,438,698       2,053,095       1,659,064
                                       ------------    ------------    ------------

      Net income                       $  6,329,364    $  5,016,246    $  3,638,434
                                       ============    ============    ============
Net income per common share
    Basic                              $       1.26    $       1.12    $       1.01
                                       ============    ============    ============

    Diluted                            $       1.26    $       1.12    $       1.01
                                       ============    ============    ============

Weighted average common shares
outstanding
    Basic                                 5,017,046       4,471,687       3,595,406
                                       ============    ============    ============

    Diluted                               5,021,887       4,476,944       3,603,051
                                       ============    ============    ============


     The accompanying notes are an integral part of these financial statements.

                                         40



                                         Lakeland Industries, Inc.
                                              and Subsidiaries

                               CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                               ----------------------------------------------

                             Fiscal years ended January 31, 2006, 2005 and 2004



                                         Common stock             Additional
                                  ---------------------------      paid-in       Retained
                                     Shares         Amount         Capital       Earnings          Total
                                     ------         ------         -------       --------          -----
                                                                               
Balance, January 31, 2003            2,969,107   $     29,691   $  8,762,673   $ 12,567,060    $ 21,359,424
Net income                                                                        3,638,434       3,638,434
Exercise of stock options               10,400            104         29,008                         29,112
10% stock dividend                     294,418          2,944      3,070,780     (3,073,724)             --
                                  ------------   ------------   ------------   ------------    ------------


Balance, January 31, 2004            3,273,925         32,739     11,862,461     13,131,770      25,026,970
Exercise of stock options                6,210             62         54,370             --          54,432
Net income                                                                        5,016,246       5,016,246
Proceeds from secondary
stock offering, net of expenses      1,280,750         12,808     24,356,215             --      24,369,023
                                  ------------   ------------   ------------   ------------    ------------


Balance, January 31, 2005            4,560,885   $     45,609   $ 36,273,046   $ 18,148,016    $ 54,466,671

Net Income                                                                        6,329,364      6,329,364
10% stock dividend                     456,161          4,561      6,158,175     (6,162,735)
                                  ------------   ------------   ------------   ------------    ------------
Balance, January 31, 2006            5,017,046   $     50,170   $ 42,431,221   $ 18,314,645    $ 60,796,036
                                  ------------   ------------   ------------   ------------    ------------

                 The accompanying notes are an integral part of these financial statements.


                                                    41



                                          Lakeland Industries, Inc.
                                              and Subsidiaries

                                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    -------------------------------------

                                                                       Fiscal year ended January 31,
                                                                    2006             2005           2004
                                                                    ----             ----           ----
                                                                                             
Cash flows from operating activities
Net income                                                      $  6,329,364    $  5,016,246    $  3,638,434
Adjustments to reconcile net income to net cash
         (used in) provided by operating activities
       Reserve for inventory obsolescence                            (31,000)        (20,831)         63,000
       Deferred income taxes                                          43,803        (334,795)        446,750
       Depreciation and amortization                                 993,686         884,140         803,234
       Minority interest in variable interest entity                      --         493,558              --
       Impairment of goodwill                                             --              --         248,834
       (Increase) decrease in operating assets:
          Accounts receivable                                       (726,169)       (547,054)     (2,206,132)
          Inventories                                            (13,693,881)     (4,619,385)       (858,763)
          Prepaid income taxes and other
              current assets                                      (1,046,265)        254,613        (663,540)
          Other assets                                               323,427         (73,267)        260,256
       Increase (decrease) in operating liabilities
                                                                                                          --
          Accounts payable                                          (391,737)       (751,102)        447,315
          Accrued expenses and other liabilities                    (225,580)        157,083           3,444
                                                                ------------    ------------    ------------
       Net cash (used in) provided by
          operating activities                                    (8,424,352)        459,206       2,182,832
                                                                ------------    ------------    ------------
Cash flows from investing activities

    Purchase of Mifflin Valley                                    (1,907,680)             --              --
    Purchases of property and equipment                           (4,592,897)       (836,194)     (1,367,707)
                                                                ------------    ------------    ------------
       Net cash used in investing activities                      (6,500,577)       (836,194)     (1,367,707)
                                                                ------------    ------------    ------------
  Cash flows from financing activities
       Net borrowings (payments) under credit agreements           7,272,000     (16,784,781)        126,899
       Distributions to minority interest in variable
        interest entity                                                             (521,575)             --
       Proceeds from exercise of stock options                                        54,432          29,112
       Proceeds from secondary stock offering                                     24,369,023              --
                                                                ------------    ------------    ------------
       Net cash provided by financing
       activities                                                  7,272,000       7,117,099         156,011
                                                                ------------    ------------    ------------
       Net (Decrease) increase in cash and cash equivalents       (7,652,929)      6,740,111         971,136
Cash and cash equivalents at beginning of year                     9,185,382       2,445,271       1,474,135
                                                                ------------    ------------    ------------

Cash and cash equivalents at end of year                        $  1,532,453    $  9,185,382    $  2,445,271
                                                                ============    ============    ============


See notes for Supplemental Cash Flow information.

The accompanying notes are an integral part of these financial statements

                                                     42


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

1. - BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES
- -------------------------------------------------

Business
- --------

      Lakeland  Industries,  Inc. and Subsidiaries  (the "Company"),  a Delaware
corporation,  organized in April 1982,  manufactures  and sells a  comprehensive
line of safety garments and accessories for the industrial  protective  clothing
market. The principal market for the company's products is in the United States.
No customer  accounted  for more than 10% of net sales  during the fiscal  years
ended January 31, 2006, 2005 and 2004.

Principles of Consolidation
- ---------------------------

      The accompanying consolidated financial statements include the accounts of
the Company and its wholly-owned  subsidiaries,  Laidlaw, Adams & Peck, Inc. and
Subsidiary  (MeiYang  Protective  Products  Co.  Ltd.,  a Chinese  corporation),
Lakeland Protective Wear, Inc. (a Canadian corporation), Weifang Lakeland Safety
Products Co., Ltd. (a Chinese  corporation),  Qing Dao Maytung  Healthcare  Co.,
Ltd.  (a  Chinese  corporation),  Lakeland  Industries  Europe  Ltd.  (a British
corporation),  Mifflin  Valley,  Inc. (a  Delaware  Corporation),  RFB  Lakeland
Industries  Private,  Ltd (an Indian Corporation) and Lakeland de Mexico S.A. de
C.V.  (a  Mexican  corporation).   All  significant  intercompany  accounts  and
transactions have been eliminated.

      In January 2003, the FASB issued  Interpretation No. 46, "Consolidation of
Variable Interest Entities." This interpretation  provides guidance with respect
to the  consolidation  of certain  entities,  referred to as  variable  interest
entities  ("VIE"),  in which an investor is subject to a majority of the risk of
loss from the VIE's  activities,  or is  entitled  to receive a majority  of the
VIE's residual returns.  This interpretation also provides guidance with respect
to the disclosure of VIEs in which an investor  maintains an interest but is not
required to  consolidate.  The provisions of the  interpretation  were effective
immediately  for all VIEs created  after January 31, 2003, or in which we obtain
an interest after that date. In October 2003, the FASB issued a revision to this
pronouncement,  FIN 46R,  which  clarified  certain  provisions and modified the
effective  date from  October 1, 2003 to March 15,  2004 for  variable  interest
entities created before February 1, 2003. The Company adopted this pronouncement
as of February 1, 2004.  The two entities  which leased  property to the Company
and are owned by related  parties,  which  were  consolidated  in our  financial
statements,  are River Group Holding Co., L.L.P.  and POMS Holding Co. Ownership
of these  entities is held by directors and officers of Lakeland.  Under FIN 46,
it is likely that  leases  between an entity and its  related  parties  would be
considered a variable  interest even if there is no residual value  guarantee or
purchase  option.  The FASB staff's view is that these elements are implied in a
related-party  lease even though they may not be explicitly  stated in the lease
agreement.

      There  are no  variable  interest  entities  in which  we hold a  variable
interest but we are not primary beneficiary.  There are no collateralized assets
related to the  variable  interest  entity  recorded at January 31, 2005 and the
creditors of the VIE had no recourse to the general credit of the Company.

      In Fiscal 2006 the Company  purchased  the  property  owned by River Group
Holding Co., L.L.P. and POMS Holding Co.

Revenue Recognition
- -------------------

      The Company  derives its sales  primarily from its limited  use/disposable
protective  clothing  and  secondarily  from  its  sales  of  high-end  chemical
protective  suits,  fire fighting and heat  protective  apparel,  gloves and arm
guards, and reusable woven garments. Sales are recognized when goods are shipped
at which  time  title  and the risk of loss  passes to the  customer.  Sales are
reduced for sales  returns and  allowances.  Payment  terms are generally net 30
days for United States sales and net 90 days for international  sales.  Domestic
and international sales are as follows:

                                       43


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004
1. (continued)
- --------------

                                   Fiscal Years Ended January 31,
                         2006                   2005                  2004
                         ----                   ----                  ----
Domestic       $89,107,000    90.2%  $86,320,000    90.6%   $81,763,000    91.1%
International    9,633,000     9.8%    9,000,000     9.4%     7,954,000     8.9%
               -----------   -----   -----------   -----    -----------   -----
Total          $98,740,000   100.0%  $95,320,000   100.0%   $89,717,000   100.0%
               ===========   =====   ===========   =====    ===========   =====
Inventories
- -----------

      Inventories  include freight-in,  materials,  labor and overhead costs and
are  stated  at the lower of cost (on a  first-in  first-out  basis) or  market.
Provision is made for slow-moving, obsolete or unusable inventory.

Property and Equipment
- ----------------------

      Property and equipment are stated at cost.  Depreciation  and amortization
are provided for in amounts  sufficient to relate the cost of depreciable assets
to operations  over their estimated  service lives,  on a  straight-line  basis.
Leasehold  improvements  and leasehold  costs are amortized over the term of the
lease or service lives of the improvements,  whichever is shorter.  The costs of
additions  and  improvements  which  substantially  extend the useful  life of a
particular  asset are capitalized.  Repair and maintenance  costs are charged to
expense.  When assets are sold or  otherwise  disposed  of, the cost and related
accumulated  depreciation  are removed  from the account and the gain or loss on
disposition is reflected in operating income.

Goodwill
- --------

      On February 1, 2002, the Company adopted Statement of Financial Accounting
Standards (SFAS) No. 142, "Goodwill and Other Intangible Assets," which provides
that goodwill and other intangible  assets will no longer be amortized,  but are
assessed for impairment  annually and upon occurrence of an event that indicates
impairment  may have  occurred.  Goodwill  impairment is evaluated,  utilizing a
two-step process as required by SFAS No. 142. Factors that the Company considers
important that could identify a potential impairment include:  significant under
performance  relative to  expected  historical  or  projected  future  operating
results;  significant changes in the overall business strategy;  and significant
negative  industry or economic  trends.  When the  Company  determines  that the
carrying value of intangibles and goodwill may not be recoverable based upon one
or more of these  indicators of impairment,  the Company  measures any potential
impairment based on a projected  discounted cash flow method.  Estimating future
cash flows requires the Company's management to make projections that can differ
materially from actual results.

      In fiscal 2004, as a result of the Company's decision to move a portion of
our reusable woven garment assembly from the United States to China, the Company
reviewed  this  portion of its  business  for  impairment.  The  impairment  was
calculated  based on estimating the fair value  utilizing a discounted cash flow
analysis, resulting in an impairment of $0.2 million in fiscal 2004. The Company
had no remaining goodwill recorded at January 31, 2004. In June 2005 the Company
purchased  Mifflin Valley,  Inc, a Pennsylvania  Manufacturer.  This acquisition
resulted in the recording of $871,297 in Goodwill as of January 31, 2006.

Self-Insured Liabilities.
- -------------------------

      The Company has a  self-insurance  program  for  certain  employee  health
benefits.  The cost of such  benefits is  recognized  as expense based on claims
filed in each  reporting  period  and an  estimate  of claims  incurred  but not
reported during such period.  This estimate is based upon historical  trends and
amounted to $120,000 and $90,000 at January 31, 2006 and 2005, respectively. The
Company  maintains  separate  insurance to cover the excess  liability  over set
single claim amounts and aggregate annual claim amounts.

                                       44


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

1. (continued)
- --------------

Stock-Based Compensation
- ------------------------

      The  Company  has  adopted  the  disclosure  provisions  of SFAS No.  123,
"Accounting for Stock-Based  Compensation"  (SFAS 123"). In compliance with SFAS
123,  the company  applies APB Opinion No. 25,  "Accounting  for Stock Issued to
Employees," and related interpretations in accounting for its plans and does not
recognize compensation expense for its employee stock-based  compensation plans.
The  Company  has  also  adopted  the  disclosure  provisions  of SFAS  No.  148
"Accounting  for  Stock-Based  Compensation - Transition and  Disclosure."  This
pronouncement   requires  prominent  disclosures  in  both  annual  and  interim
financial  statements  about the method of accounting for  stock-based  employee
compensation  and the effect of the method  used on  reporting  results.  If the
Company had elected to recognize  compensation expense based upon the fair value
at the  date of  grant  for  awards  under  these  plans,  consistent  with  the
methodology  prescribed  by SFAS 123, the effect on the Company's net income and
earnings per share as reported  would be reduced for the years ended January 31,
2005, 2004 and 2003 to the pro forma amounts indicated below:



                                               2006          2005          2004
                                               ----          ----          ----
                                                              
Net income
     As reported                           $ 6,329,364   $ 5,016,246   $ 3,638,434
Less:
Stock -based employee compensation
expense determined under fair value
based method, net of related tax benefit         9,627        91,331        28,344
                                           -----------   -----------   -----------
     Net income, Pro forma                 $ 6,319,737   $ 4,924,915   $ 3,610,090
                                           ===========   ===========   ===========
Basic earnings per common share
     As reported                           $      1.26   $      1.12   $      1.01
     Pro forma                             $      1.26   $      1.10   $      1.00
Diluted earnings per common share
     As reported                           $      1.26   $      1.12   $      1.01
     Pro forma                             $      1.26   $      1.10   $      1.00


      The fair value of these  options was  estimated at the date of grant using
the Black-Scholes  option-pricing  model with the following  assumptions for the
years ended January 31, 2006, 2005 and 2004: expected volatility of 87%, 58% and
57%,   respectively;   risk-free   interest  rate  of  3.6%,   3.6%  and  3.25%,
respectively;  expected  dividend yield of 0.0%; and expected life of six years.
All stock-based  awards were fully vested at January 31, 2005, 2004 and 2003 and
7,000 new option  grants were made during the year ended  January 31,  2004.  No
options were granted in 2006.  During fiscal 2005 1,000 Option Shares granted to
a Director upon  re-election in June 2004 were cancelled upon his resignation in
November  2004. In November 2004 two new  directors  were  appointed and granted
5,000  option  shares  each,  which were not  exercisable  at January 31,  2005.
Earnings  per share have been  adjusted  to reflect the 10% stock  dividends  to
stockholders of record as of April 30, 2005 and July 31, 2003.

Allowance for Doubtful Accounts
- -------------------------------

      The Company  establishes an allowance for doubtful accounts to provide for
accounts  receivable that may not be collectible.  In establishing the allowance
for doubtful  accounts,  the Company analyzes the  collectibility  of individual
large  or  past  due  accounts  customer-by-customer.  The  Company  establishes
reserves for accounts that it determines to be doubtful of collection.

                                       45


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004
1. (continued)
- --------------

Shipping and Handling Costs
- ---------------------------

      For larger orders except in its Fyrepel  product line, the Company absorbs
the cost of shipping and handling.  For those  customers who are billed the cost
of shipping and handling fees, such amounts are included in net sales.  Shipping
and handling costs  associated with outbound freight are included in selling and
shipping  expenses and  aggregated  approximately  $2,411,000,  $2,355,000,  and
$2,394,000  in  the  fiscal  years  ended  January  31,  2006,  2005  and  2004,
respectively.

Research and Development Costs
- ------------------------------

      Research  and  development  costs are expensed as incurred and included in
general  and  administrative   expenses.   Research  and  development   expenses
aggregated approximately $90,000, $89,000, and $82,000 in the fiscal years ended
January 31, 2006, 2005 and 2004, respectively,  and were paid to contractors for
development of new raw materials.

Income Taxes
- ------------

      The  Company is  required  to  estimate  its  income  taxes in each of the
jurisdictions  in  which  it  operates  as part of  preparing  the  consolidated
financial  statements.  This  involves  estimating  the  actual  current  tax in
addition to assessing temporary  differences resulting from differing treatments
for tax and financial accounting purposes. These differences,  together with net
operating  loss carry  forwards  and tax  credits,  are recorded as deferred tax
assets or  liabilities  on the Company's  balance sheet. A judgment must then be
made of the  likelihood  that any  deferred  tax assets will be  recovered  from
future taxable income. A valuation  allowance may be required to reduce deferred
tax assets to the amount  that is more likely  than not to be  realized.  In the
event the Company  determines  that it may not be able to realize all or part of
our  deferred tax asset in the future,  or that new  estimates  indicate  that a
previously recorded valuation allowance is no longer required,  an adjustment to
the  deferred  tax asset is charged or  credited to income in the period of such
determination.

Earnings Per Share
- ------------------

      Basic  earnings  per  share are based on the  weighted  average  number of
common shares  outstanding  without  consideration of common stock  equivalents.
Diluted  earnings per share are based on the weighted  average  number of common
and common stock  equivalents.  The common stock equivalents for the years ended
January 31,  2006,  2005 and 2004 were  4,841,  5,257,  and 7,645  respectively,
representing  the dilutive  effect of stock  options.  The diluted  earnings per
share calculation takes into account the shares that may be issued upon exercise
of stock  options,  reduced  by shares  that may be  repurchased  with the funds
received  from the  exercise,  based on the average price during the fiscal year
(as adjusted for the 10% stock  dividend to holders of record April 30, 2005 and
July 31, 2003).

Advertising Costs
- -----------------

      Advertising  costs are expensed as incurred.  Advertising  costs  (income)
amounted to $(43, 104), $(15,326), and $86,603 in the fiscal years ended January
31,  2006,  2005 and  2004,  respectively,  net of co-op  advertising  allowance
received  from  DuPont.  These  reimbursements  include  some  costs  which  are
classified in categories other than advertising such as payroll.

                                       46


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

1. (continued)
- --------------
Statement of Cash Flows
- -----------------------

      The Company  considers  highly liquid  temporary cash  investments with an
original  maturity  of  three  months  or  less  to be  cash  equivalents.  Cash
equivalents  consist  of  money  market  funds.  The  market  value  of the cash
equivalents  approximates  cost.  Foreign  denominated cash and cash equivalents
were approximately $1,194,000,  $2,707, 000, and $2,012,000 at January 31, 2006,
2005 and 2004, respectively.

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

                                   2006         2005          2004
                                   ----         ----          ----
            Interest paid       $  166,805   $  207,912   $  534,540
            Income taxes paid   $3,402,723   $2,103,682   $1,303,513

Concentration of Credit Risk
- ----------------------------

      Financial   instruments,   which   potentially   subject  the  Company  to
concentration  of  credit  risk,  consist   principally  of  trade  receivables.
Concentration  of credit risk with  respect to these  receivables  is  generally
diversified  due to the  large  number  of  entities  comprising  the  Company's
customer base and their dispersion across  geographic areas  principally  within
the United States. The Company routinely addresses the financial strength of its
customers  and,  as a  consequence,  believes  that its  receivable  credit risk
exposure is limited. The Company does not require customers to post collateral.

      The largest  foreign cash  balances are deposited in HSBC in China and the
UK and in the TD Canada Trust Bank in Canada.  The  utilization  of these larger
banking facilities minimizes risk of deposits held in foreign countries.

Foreign Operations and Foreign Currency Translation
- ---------------------------------------------------

      The  Company  maintains  manufacturing  operations  and  uses  independent
contractors  in  Mexico,  India and the  People's  Republic  of  China.  It also
maintains a sales and  distribution  entity  located in Canada and the U.K.  The
Company is  vulnerable  to currency  risks in these  countries.  The  functional
currency of foreign subsidiaries is the U.S. dollar.

      The monetary  assets and liabilities of the Company's  foreign  operations
are translated into U.S. dollars at current exchange rates,  while  non-monetary
items are  translated at historical  rates.  Revenues and expenses are generally
translated at average exchange rates for the year.  Transaction gains and losses
that arise from exchange rate  fluctuations  on  transactions  denominated  in a
currency  other than the  functional  currency  are  included  in the results of
operations  as incurred  and  aggregated  approximately  $66,000,  $58,000,  and
$29,000  for  the  fiscal  years  ended   January  31,  2006,   2005  and  2004,
respectively.

Use of Estimates
- ----------------

      The  preparation  of financial  statements in conformity  with  accounting
principles   generally  accepted  in  the  United  States  of  America  requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities  and disclosures of contingent  assets and liabilities at
year-end and the reported  amounts of revenues and expenses during the reporting
period.  Actual results could differ from those estimates.  The most significant
estimates include the allowance for doubtful accounts and inventory reserves. It
is  reasonably  possible  that events could occur during the upcoming  year that
could change such estimates.

                                       47


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

1. (continued)
- --------------

Fair value of Financial Instruments
- -----------------------------------

      The Company's principal  financial  instrument consists of its outstanding
revolving  credit facility and term loan. The Company believes that the carrying
amount of such debt  approximates the fair value as the variable  interest rates
approximate the current prevailing interest rate.

Effects of Recent Accounting Pronouncements
- -------------------------------------------

In December 2004, the FASB issued SFAS No. 123(R), "Accounting for Stock-Based
Compensation" ("SFAS No. 123(R)"). SFAS No. 123(R) establishes standards for the
accounting for transactions in which an entity exchanges its equity instruments
for goods or services. This statement focuses primarily on accounting for
transactions in which an entity obtains employee services in share-based payment
transactions. SFAS No. 123(R) requires that the fair value of such equity
instruments be recognized as an expense in the historical financial statements
as services are performed. Prior to SFAS No. 123(R), only certain pro forma
disclosures of fair value were required. The provisions of this statement are
effective for the first annual reporting period that begins after June 15, 2005.
On March 29, 2005, the SEC issued Staff Accounting Bulletin No. 107 ("SAB No.
107"), which provides the Staff's views regarding interactions between SFAS No.
123R and certain SEC rules and regulations and provides interpretations of the
valuation of share-based payments for public companies. If the Company had
included the cost of employee stock option compensation in its financial
statements it would not have had a material effect on our net income for the
years ended January 31, 2006, 2005, and 2004.

In May 2005, the FASB issued SFAS No. 154, "Accounting Changes and Error
Corrections - A Replacement of APB Opinion No. 20 and FASB Statement No. 3"
("SFAS No. 154"). SFAS No. 154 requires the retrospective application to prior
periods' financial statements of changes in accounting principle, unless it is
impracticable to determine either the period-specific effects or cumulative
effect of the accounting change. SFAS No. 154 also requires that a change in
depreciation, amortization, or depletion method for long-lived non-financial
assets be accounted for as a change in accounting estimate affected by a change
in accounting principle. SFAS No. 154 is effective for accounting changes and
corrections of errors made in fiscal years beginning after December 15, 2005.

Comprehensive income (loss)
- ---------------------------

      Comprehensive income (loss) refers to revenue,  expenses, gains and losses
that  under   generally   accepted   accounting   principles   are  included  in
comprehensive  income  but are  excluded  from net income as these  amounts  are
recorded directly as an adjustment to stockholders' equity. At January 31, 2006,
2005 and 2004, there were no such  adjustments  required or such amounts were de
minimus.

                                       48


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

2 -INVENTORIES
- --------------
      Inventories consist of the following at January 31:

                           2006          2005
                           ----          ----
Raw materials          $18,656,894   $12,231,264
Work-in-process          1,996,027     2,614,710
Finished goods          24,590,569    16,060,049
                       -----------   -----------
                       $45,243,490   $30,906,023
                       -----------   -----------

3 -PROPERTY, PLANT AND EQUIPMENT
- --------------------------------

     Property and equipment consist of the following at January 31:



                                                             Useful life
                                                              in years            2006           2005
                                                              --------            ----           ----
                                                                                   
      Machinery and equipment                                  3 - 10         $ 6,919,530    $ 6,236,736
      Furniture and fixtures                                   3 - 10             294,087        249,971
      Leasehold improvements                                 Lease term           964,587        867,358
      Land and Building  (in China)                              20             2,153,592      1,823,027
      Land and Buildings (minority interest in 2005)             39             3,623,471      1,140,878
                                                                              -----------    -----------
                                                                               13,955,267     10,317,970
      Less accumulated depreciation and amortization                          (6,200,502)    (5,303,730)
                                                                              -----------    -----------
                                                                              $ 7,754,765    $ 5,014,240
                                                                              ===========    ===========


      Depreciation  expense  incurred in fiscal 2006,  2005 and 2004 amounted to
$993,686,  $884,140, and $803,234  respectively.  Net fixed assets in China were
approximately $2.2 million,  $2.2 million,  $1.9 million as of January 31, 2006,
2005 and 2004,  respectively.  Net fixed  assets  in Mexico  were  approximately
$154,000,   $133,000,and   $168,000  at  January  31,   2006,   2005  and  2004,
respectively.

                                       49


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

4-BUSINESS COMBINATIONS
- -----------------------

      On August 1, 2005, the Company acquired the assets and operations and
assumed certain liabilities of Mifflin Valley, Inc., ("Mifflin") of Shillington,
PA for an initial purchase price of $1.6 million, subject to certain
adjustments. Final payment was made in November 2005 following the audit of a
closing date balance sheet. The final price amounted to $1.9 million and
included adjustments for the payoff of a revolving loan of $.2 million and
adjustments for inventory, fixed asset values and allowances for doubtful
accounts. Mifflin did approximately $2.6 million of sales in 2004, and $1.5
million for the six months ended June 30, 2005. Mifflin is a manufacturer of
protective clothing specializing in safety and visibility, largely for the
Emergency Services market, and also for the entire public safety and traffic
control market. Mifflin specializes in customized garments to suit customers'
needs, coupled with quality, service, price and delivery. Mifflin's products
include flame retardant garments for the Fire Industry, Nomex clothing for
utilities, and high visibility reflective outerwear for Departments of
Transportation. The purchase was effective as of July 1, 2005 and the results of
Mifflin's operations have been included since July 1, 2005 in the Company's
reported results , adding approximately $1.8 million in revenue for the seven
months ended January 31, 2006 and $.02 to earnings per share to the actual
reported results. Had the transaction taken place on February 1, 2005, on a
proforma basis, there would have been an increase in the reported amounts as
follows:

                      Twelve months ended January 31, 2006



                   Pro Forma Results Combined with Mifflin Valley          Additional resulting from Mifflin Valley
                   ----------------------------------------------          ----------------------------------------
                                                                                  
Sales                               $100,043,000                                        $1,303,000
Net Income                          $  6,411,000                                        $   82,000
Earnings per share                  $       1.28                                        $     0.02


Had the transactions taken place on February 1, 2004, on a Pro Forma basis, the
effect on the reported amounts for the twelve months ended January 31, 2005 is
considered by management to be insignificant.

Condensed Balance Sheet Information:

Accounts receivable                    $  363,000
Inventory                                 667,000
Equipment                                 216,000
Other assets                               35,000
                                       ----------
    Total assets                        1,281,000
                                       ----------

Accounts payable                          261,000
Other liabilities                         185,000
                                       ----------
    Total liabilities                     446,000
                                       ----------

Net assets acquired                       835,000
Purchase price                          1,767,000
                                       ----------
Excess purchase price                  $  932,000
                                       ==========

Allocated to:
    Goodwill                           $  871,000
    Other intangibles                      61,000
                                       ----------
                                       $  932,000
                                       ==========

The above goodwill is deductible for tax purposes to be amortized over a 15 year
life.

5 -LONG-TERM DEBT
- -----------------

Revolving Credit Facility

      In July 2005 the Company entered into a new $25 million five year
revolving credit facility with Wachovia Bank, N.A. At January 31, 2006, the
balance outstanding under this revolving credit facility amounted to $7.3
million. The credit facility is collateralized by substantially all of the
assets of the Company. The credit facility contains financial covenants,
including, but not limited to, fixed charge ratio, funded debt to EBIDTA ratio,
inventory and accounts receivable collateral coverage ratio, with respect to
which the Company was in compliance at January 31, 2006 and for the year then
ended. The weighted average interest rate for the year ended January 31, 2006
was 4.85%.

                                       50


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

5. (continued)
- --------------

      The Company's previous agreement with its lending institution, as amended,
provided the Company with a revolving credit facility of $18 million. The
balance was paid in full on June 18, 2004 using the proceeds from the Company's
June 18, 2004 Secondary Stock Offering. This credit facility, which was subject
to a borrowing base calculated on a percentage of eligible accounts receivable
and inventory as defined, bore interest at LIBOR plus 2% (4.69% at January 31,
2005) and pursuant to an amendment in May 2004 expired on July 31, 2005. The
agreement was amended on March 9, 2001 to (i) extend the maturity date to
October 31, 2001, (ii) modify the interest rate, and (iii) modify certain
financial covenants. The agreement was amended on July 12, 2001 to (i) extend
the maturity date to July 31, 2002, (ii) increase the amount available under the
revolving line of credit from $14 million to a percentage of eligible accounts
receivable and inventory as defined, up to a maximum of $18 million, (iii)
modify the interest rate, and (iv) modify a certain financial covenant. The
maximum amounts borrowed under the credit facility during the fiscal years ended
January 31, 2005 and 2004 were $17,000,000, and $18,000,000 respectively, and
the average interest rates during the periods were 3.67% and 3.20%,
respectively.

      The credit facility is collateralized by substantially all of the assets
of the Company. 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. The fees
incurred by the Company related to the credit facility amounted to $25,000,
$15,000 and $63,000 during fiscal 2006, 2005 and 2004, respectively.

6. - STOCKHOLDERS' EQUITY AND STOCK OPTIONS
- -------------------------------------------

      On June 18, 2004 the company completed its secondary public offering by
issuing an additional 1,100,000 shares of its common stock. On July 1, 2004 an
additional 180,750 shares of its common stock was issued pursuant to the
over-allotment section of the prospectus dated June 14, 2004. The Company
received $24.4 million, net of related expenses of $.4 million. The Company used
$16.8 million to pay off the balance of its revolving credit facility.

      The Non-employee Directors' Option Plan (the "Directors' Plan") provides
for an automatic one-time grant of options to purchase 5,000 shares of common
stock to each non-employee director elected or appointed to the Board of
Directors. Under the Directors' Plan, 60,000 shares of common stock have been
authorized for issuance. Options are granted at not less than fair market value,
become exercisable commencing six months from the date of grant and expire six
years from the date of grant. In addition, all non-employee directors re-elected
to the Company's Board of Directors at any annual meeting of the stockholders
will automatically be granted additional options to purchase 1,000 shares of
common stock on each of such dates.

      The Company's 1986 Incentive and Non-statutory Stock Option Plan (the
"Plan") provides for the granting of incentive stock options and non-statutory
options. The Plan provides for the grant of options to key employees to purchase
up to 400,000 shares of the Company's common stock, upon terms and conditions
determined by a committee of the Board of Directors, which administers the plan.
Options are granted at not less than fair market value (110 percent of fair
market value as to incentive stock options granted to ten percent stockholders)
and are exercisable over a period not to exceed ten years (five years as to
incentive stock options granted to ten percent stockholders). This plan expired
in May 2004.

                                       51


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

6. (continued)
- --------------

      Additional information with respect to the Company's plans for the fiscal
years ended January 31, 2006, 2005 and 2004 is summarized as follows:



                                                                             2006
                                                     -----------------------------------------------------
                                                         Directors' Plan                  Plan
                                                                                 (Expired May 1, 2004)
                                                     -----------------------------------------------------
                                                                  Weighted-                   Weighted-
                                                       Number      average        Number       average
                                                         of        exercise         of         exercise
                                                      shares *      price         shares        price
                                                      --------      -----         ------        -----
                                                                                  
    Shares under option
        Outstanding at beginning of year                16,330      $13.87
           10% stock dividend                            1,633
                                                        ------

        Outstanding and exercisable at end of year      17,963      $12.61
                                                        ======

    Weighted-average remaining contractual           3.7 years
        life of options outstanding


      * Adjusted for the 10% stock dividend to stockholders of record as of
      April 30, 2005


                                                                           2005
                                                  --------------------------------------------------
                                                      Directors' Plan      Plan (expired May 1, 2004)

                                                  --------------------------------------------------
                                                               Weighted-                    Weighted-
                                                   Number      average        Number        average
                                                     of        exercise         of          exercise
                                                    shares      price         shares         price
                                                  --------    ----------    ---------     ----------
                                                                             
   Shares under option
       Outstanding at beginning of year            12,540       $  7.70
          Granted                                  11,000         18.43
          Cancelled                                (1,000)        21.99
          Exercised                                (6,210)         8.77
                                                   ------
       Outstanding and exercisable at end of year  16,330         13.87
                                                   ======

       Weighted-average remaining
         contractual life of options             4.7 years
   outstanding

       Weighted-average fair value per shares
       of options granted during 2005                            $13.87



                                       52


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

6. (continued)



                                                                       2004
                                                 -----------------------------------------------
                                                     Directors' Plan              Plan
                                                 -----------------------------------------------
                                                               Weighted-               Weighted-
                                                   Number       average     Number      average
                                                     of        exercise       of        exercise
                                                   shares       price       shares       price
                                                 ---------    ---------   ---------    ---------
                                                                           
Shares under option
    Outstanding at beginning of year                 9,900    $    4.71       4,455    $    1.86
       10% stock dividend                            1,140                      445
       Granted                                       7,000         8.74
       Exercised                                    (5,500)        3.81      (4,900)        1.86
                                                 ---------                ---------
    Outstanding and exercisable at end of year      12,540         7.70           0
                                                 =========                =========

Weighted-average remaining contractual
    life of options outstanding                 4.25 years

Weighted-average fair value per shares of
    options granted during 2004                               $    7.70


      Summarized information about stock options outstanding under the two plans
at January 31, 2006 is as follows (as adjusted for the 10% stock dividends):

                                        Options outstanding and exercisable
                           -----------------------------------------------------
                                                  Weighted-
                                Number             Average
                             Outstanding          Remaining          Weighted-
    Range of                      At             Contractual          Average
    Exercise prices        January 31, 2006     Life in years     Exercise price
    ---------------        ----------------     -------------     --------------

    $4.46-$5.03                       3,993              0.83              $4.65
    $7.94                             2,970              3.50               7.94
    $16.76                           11,000              4.80              16.76
    Reserved Shares:
    1986 Stock Option Plan          329,422
    Directors Option Plan            32,604
                                    -------
                                    362,026
                                    =======

                                       53


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

7. - INCOME TAXES
- -----------------
     The provision for income taxes is based on the following pre-tax income:

                                       Year Ended January 31,
                                   2006         2005           2004
                                   ----         ----           ----
               Domestic       $ 7,896,736   $ 5,398,768    $ 3,292,770
               Foreign          1,871,326     1,670,573      2,004,728
                              -----------   -----------    -----------
               Total          $ 9,768,062   $ 7,069,341    $ 5,297,498
                              -----------   -----------    -----------

     The provision for income taxes is summarized as follows:

                                       Year Ended January 31,
                                   2006         2005           2004
                                   ----         ----           ----
          Current
               Federal        $ 2,563,836   $ 1,661,606    $   699,069
               State              448,656       330,337         99,324
               Foreign            382,403       395,917        413,921
                              -----------   -----------    -----------
                                3,394,895     2,387,860      1,212,314
          Domestic Deferred        43,803      (334,765)       446,750
                              -----------   -----------    -----------
                              $ 3,438,698   $ 2,053,095    $ 1,659,064
                              ===========   ===========    ===========


                                       54


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

      7. (continued)


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



                                                         Year ended January 31,
                                                    2006           2005           2004
                                                    ----           ----           ----
                                                                            
Statutory rate                                         34.0%          34.0%          34.0%
State income taxes, net of Federal tax benefit          2.0%           2.5%           1.7%
Nondeductible expenses                                  (.2)%          (.2)%           .6%
Repatriation of foreign earnings                        1.7%            --             --
Foreign tax rate differential                          (2.7)%         (2.0)%         (3.2)%
Contribution carry forward realized                      --           (4.0)%           --

Other                                                    .4%          (1.3)%         (1.8)%
                                                 ----------     ----------     ----------
Effective rate                                         35.2%          29.0%          31.3%
                                                 ==========     ----------     ----------


      The tax effects of temporary differences which give rise to deferred tax
      assets at January 31, 2006, 2005 and 2004 are summarized as follows:

                                                                January 31,
                                                    2006           2005           2004
                                                    ----           ----           ----
                                                                      
Deferred tax assets
Inventories                                      $  688,800     $  606,652     $  639,156
Accounts receivable                                 120,703        122,740        122,740
Accrued compensation and other                      108,181        231,342         28,376
                                                 ----------     ----------     ----------
          Gross deferred tax assets                 917,684        960,734        790,272
                                                 ----------     ----------     ----------

Deferred tax liabilities
    Depreciation and other                           86,982         86,229        250,532
                                                 ----------     ----------     ----------
          Gross deferred tax liabilities             86,982         86,229        250,532
                                                 ----------     ----------     ----------
          Net deferred tax asset                 $  830,702     $  874,505     $  539,740
                                                 ==========     ==========     ==========


      In January 2006, the company repatriated through dividends to the parent,
approximately $3.2 million of cumulative earnings from its Chinese subsidiaries,
thereby incurring approximately $164,000 of additional US taxes.

                                       55


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

8. - BENEFIT PLANS
- ------------------
      Defined Benefit Plan

      The Company has a frozen defined benefit pension plan that covers former
employees of an acquired entity. The Company's funding policy is to contribute
annually the recommended amount based on computations made by its consulting
actuary as of January 31, 2006, 2005 and 2004.

      The following table sets forth the plan's funded status for the fiscal
      year ended January 31:

                                                           2006         2005
                                                           ----         ----
Change in benefit obligation
- ----------------------------
    Projected benefit obligation at beginning of year  $ 1,227,215  $ 1,194,855
    Interest cost                                           81,214       79,046
    Actuarial  loss                                          7,361        1,141
    Benefits paid                                          (48,104)     (47,827)
                                                       -----------  -----------
    Benefit obligation at end of year                  $ 1,267,686  $ 1,227,215
                                                       ===========  ===========

Change in plan assets
- ---------------------
    Fair value at beginning of year                    $ 1,190,964  $   988,994
    Actual investment return                               270,287      225,797
    Employer contribution                                       --       24,000
    Benefits paid                                          (48,104)     (47,827)
                                                       -----------  -----------
    Fair value at end of year                          $ 1,413,147  $ 1,190,964
                                                       ===========  ===========

Funded status
    Funded Status                                      $  (145,461) $    36,251
    Unrecognized gain                                      614,998      459,452
    Unrecognized benefit transition liability                   --         (373)
                                                       -----------  -----------
    Accrued pension cost                               $   469,534  $   495,330
                                                       ===========  ===========

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

                                        2006         2005         2004
                                        ----         ----         ----

     Interest cost                   $  81,214    $  79,046    $  76,727
     Expected Return on Plan Assets     93,353       78,300    (366,369)
     Net amortization and deferral     (13,657)       1,437      326,217
                                     ---------    ---------    ---------

     Net periodic benefit cost       $ (25,796)   $   2,183    $  36,575
                                     =========    =========    =========

      An assumed discount rate of 6.75%, was used in determining the actuarial
present value of benefit obligations for all periods presented. The expected
long-term rate of return on plan assets was 8% for all periods presented. At
January 31, 2006, 2005 and 2004, approximately 19.1%, 25.1% and 33.9% of the
plan's assets were held in mutual funds invested primarily in equity securities,

                                       56


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004


8. (continued)

68.8%, 66.7% and 64.5% were invested in equity securities and debt instruments
and 5.1%, 8.2% and 1.6% were invested in money market and other instruments,
respectively.

                        Expected Annual Benefit Payments

             Year Ending 1/31                          Benefit Payments
             ----------------                          ----------------

             2007                                      $55,181
             2008                                      $54,566
             2009                                      $53,856
             2010                                      $52,864
             2011                                      $62,281
             2012-2016                                 $367,383

                                              2005          2006
                                              ----          ----
Benefit Obligations:
Accumulated benefit obligation             $1,227,215   $1,267,686
Vested accumulated benefit obligation      $1,227,215   $1,267,686

      The Company's policy is to hold no more than 50% of its pension assets in
broadly held mutual funds, which invest, in a wide range of securities as well
as money market funds, with the remainder of the plan assets invested in equity
securities and debt instruments. The Company has utilized an expected long-term
rate of return of 8% which it deems appropriate as a result of the fact that the
actual rate of return on investments has not been less that 8% in the past 4
years. The Company does not expect its contributions for 2007 to exceed $50,000.

Defined Contribution Plan

      Pursuant to the terms of the Company's 401(k) plan, substantially all U.S.
employees over 21 years of age with a minimum period of service are eligible to
participate. The 401(k) plan is administered by the Company and provides for
voluntary employee contributions ranging from 1% to 15% of the employee's
compensation. The Company made discretionary contributions of $126,547, $118,696
and $100,033 in the fiscal years ended January 31, 2006, 2005, and 2004,
respectively.

9. - MAJOR SUPPLIER
- -------------------

      The Company purchased approximately 74.0%, 74.7% and 77.4% of its raw
materials from one supplier under licensing agreements for the fiscal years
ended January 31, 2006, 2005 and 2004, respectively. 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.

10. - COMMITMENTS AND CONTINGENCIES
- -----------------------------------

      Employment Contracts

      The Company has employment contracts with six principal officers and the
Chairman of the Board of Directors, expiring through April 30, 2008. Such
contracts are automatically renewable for two, one-year terms unless 30 to 120
days notice is given by either party. Pursuant to such contracts, the Company is
committed to aggregate annual base remuneration of $1.5 million and $1.2 million
for the fiscal years ended January 31, 2007 and 2008, respectively.

                                       57


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

      Leases
      POMS Holding Co. ("POMS"), a partnership consisting of three directors and
one officer of Lakeland, who own 55% of the entity, and six non-affiliates, was
formed to lease both land and building to the Company because bank financing was
unavailable. POMS leased to the Company a 91,788 square foot disposable garment
manufacturing facility in Decatur, Alabama. 20% of this space is highly improved
office space. Under a lease effective April 1, 2004 and expiring on March 31,
2009, the Company paid an annual rent of $364,900 and was the sole occupant of
the facility. The Company purchased this facility from POMS on April 25, 2005.

      On April 1, 2004, the Company entered into a five-year lease agreement
(expiring March 31, 2009) with River Group Holding Co., L.L.C. for a 49,500 sq.
ft. warehouse facility located next to the existing facility in Decatur,
Alabama. River Group Holding Co., L.L.C. is a limited liability company
consisting of five directors and one officer of the Company. The annual rent for
this facility is $199,100 and the Company was the sole occupant of the facility.
The Company purchased this facility from River Group on May 25, 2005.

      On March 1, 1999, the Company entered into a one-year (renewable for four
additional one year terms) lease agreement with Harvey Pride, Jr., an officer of
the Company, for a 2,400 sq. ft. customer service office for $18,000 annually
located next to the existing Decatur, Alabama facility mentioned above. This
lease was renewed on March 1, 2004 through March 31, 2009 at the same rental
rate and terms.

      The Company believes that all rents paid to POMS, River Group Holding Co.,
L.L.C. and Harvey Pride, Jr. by the Company are comparable to what would be
charged by an unrelated party, as three different rent fairness appraisals were
performed in 1999, 2002 and 2004. The net rent paid to POMS and River Group
Holding Co., L.L.C. by the Company for the year entered January 31, 2006
amounted to $116,000 and the total rent paid to Harvey Pride, Jr. by the Company
for use of the customer service office for the year ended January 31, 2006
amounted to $18,000. The Company paid $74,808 to Luis Gomez Guzman, an employee
in Mexico (until December 2005), for rent on a building pursuant to a lease
expiring July 7, 2007 and in fiscal 2006 an 12,853 square foot addition was
built for additional annual rent of $46, 416.

      Total rental under all operating leases is summarized as follows:

                                                              Rentals
                                             Gross            paid to
                                            rental            related
                                            expense           parties
                                            -------           -------
Year ended January 31,
         2006                               $540,162         $328,420
         2005                                893,862          641,400
         2004                                944,375          641,400

      Minimum annual rental commitments for the remaining term of the Company's
non-cancelable operating leases relating to manufacturing facilities, office
space and equipment rentals at January 31, 2006 including lease renewals
subsequent to year-end are summarized as follows:

     Year ending January 31,
              2007                          $372,790
              2008                           198,867
              2009                            20,000
              2010                             3,000

                                            $594,657
                                            ========

                                       58


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

Real Estate Purchases

      In April 2005, the Company entered into two separate real estate purchase
contracts, one with POMS and one with River Group, both related parties. The
Company has purchased the land and buildings in Decatur, Alabama that it had
leased from these related parties since their inception, POMS (1984) and River
Group (1999). The purchase price was $2,056,000 for the POMS property and
$925,000 for the River Group property determined by averaging three separate and
independent real estate appraisals. The partnerships were accounted for in
accordance with FIN46R and were reflected in the financial statements for the
fiscal year ended January 31, 2005.

      In contemplation of the real estate purchases, the Company entered into an
agreement, dated March 4, 2005, with an officer of Lakeland (who is a partner in
POMS & River Group) to acquire his interest for $565,367 ($411,200 for POMS and
$154,167 for River Group), at the same proportional valuation as the overall
property.

      On April 25, 2005 the Company closed on the real estate purchase contract
with POMS for a purchase price of $2,067,587. The Company paid rent from
February 1, 2005 until April 25, 2005 of $86,157, which was charged to rent
expense.

      On May 25, 2005 the Company closed on the real estate purchase contract
with River Group for a purchase price of $928,686. The Company paid River Group
rent from February 1, 2005 until May 25, 2005 amounting to $63,157, which was
charged to rent expense.

      At April 30, 2005, the Company recorded the asset land value of $230,000,
the asset building value of $2,751,000, closing costs of $11,584 and a payable
to River Group in the amount of $770,833. The Company recorded the purchase of
the land and building from River Group as of April 30, 2005, since the contract
of sale was finalized and the closing was deferred only until the release of an
easement on the property. Total rent expense for the two properties from
February 1, 2005 until the dates of the sale amounted to $146,577. The Company
recorded depreciation on each of the two properties from the closing date
forward.

      Upon conclusion of these two real estate purchase contracts, the Company
no longer has related party transactions requiring the recording of variable
interest entities under FIN46R. Other than the above entries, the Company has
not recorded the effects of FIN46R in the current fiscal year. The Company deems
any such impact to be immaterial.

Building purchase in New York:

      On May 10, 2005 the Company purchased a 6,250 square foot office
condominium to serve as its Corporate Headquarters. The purchase price was
$640,000 plus $9,161 in closing costs. The lease on its previous location
amounted to $51,202 annually and expired on June 30, 2005. Certain leases
require additional payments based upon increases in property taxes and other
expenses.

      Litigation
      The Company is involved in various litigation arising during the normal
course of business which, in the opinion of the management of the Company, will
not have a material effect on the Company's financial position, results of
operations, or cash flows.

                                       59


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

11. OTHER RELATED PARTY TRANSACTIONS
- ------------------------------------

      In 1997, An Qui Holding Co., L.L.C., or An Qui, a limited liability
company whose members include the Company, five directors and one officer of the
Company, provided financing for the construction of a 46,000 square foot
building in An Qui City, China and the lease of the real property underlying the
building for 50 years from the Chinese government to Weifang Lakeland Safety
Product Co., Ltd., or Weifang, one of the Company's subsidiaries.

      In connection with the financing, Weifang agreed to make annual payments
to An Qui and to allocate a portion of the proceeds from any sale of the
property to An Qui. In 2002, An Qui relinquished its rights to the annual
payments and to its rights to proceeds from the sale of the property in exchange
for the amount of $406,185 (net of expenses). Weifang paid $222,645, $89,000 and
$94,400 of this amount to An Qui in December 2002, January 2003 and June 2003,
respectively. The Company now owns the building.

      In 2001, An Qui also helped to finance the construction of the Company's
facility in Jiaozhou, China through a loan to one of the Company's Chinese
subsidiaries. The loan's interest rate was 9% per annum until May 30, 2003, when
the rate increased to 10% per annum. On June 19, 2003, the Company repaid this
construction loan by paying $168,100 (plus accrued interest) to An Qui and a
foreign investor who contributed to the loan.

                             Gallen Rent & Insurance

Mifflin Valley, Inc.
- --------------------
      In July 2005 as part of the acquisition of Mifflin Valley Inc., the
Company entered into a five year lease with Michael Gallen (an employee) to
lease an 18,520 sq. ft. manufacturing facility in Shillington, PA for $55,560
annually or a per square foot rental of $3.00. This amount was obtained prior to
the acquisition from an independent appraisal of the fair market rental value
per square foot. In addition the Company, commencing January 1, 2006 is renting
12,000 sq ft of warehouse space in a second location is Pennsylvania from this
employee, on a month by month basis, for the monthly amount of $3.35 per square
foot. In addition, in January 2006 the Company entered into a month to month
lease with Donna Gallen (an employee and wife of Michael Gallen) for a 12,000
sq. ft. warehouse space in Blandon, PA for $40,200 annually. Mifflin Valley
utilizes the services of Gallen Insurance (an affiliate of Michael & Donna
Gallen) to provide certain insurance in Pennsylvania. Such payments for
insurance aggregated $4,728 in fiscal 2006.

                        Related Party-outside contractor

      The Company leases its facility in Mexico from Louis Gomez Guzman, an
employee in Mexico until December 2005, pursuant to a lease expiring July 31,
2007 at an annual rental of $121,224. Mr. Guzman is also acting as a contractor
for our Mexican facility. His company, Intermack, enables our Mexican facility
to increase or decrease production as required without the Company needing to
expand its facility. During fiscal 2006, Lakeland de Mexico paid Intermack
$938,755 for services relating to contract production.

12. MANUFACTURING SEGMENT DATA
- ------------------------------

      The Company manages its operations by evaluating its geographic locations.
The Company's North American operations include its facilities in Decatur,
Alabama (primarily disposables, chemical suit and glove production), Celaya,
Mexico (primarily disposables, chemical suit and glove production) and St.
Joseph, Missouri (primarily woven products). The Company also maintains contract
manufacturing facilities in China (primarily disposable and chemical suit
production). The Company's China facilities and Celaya, Mexico facility produce
the majority of the Company's products. The accounting policies of these
operating entities are the same as those described in Note 1. The Company
evaluates the performance of these entities based on operating profit, which is
defined as income

                                       60


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004


before income taxes and other income and expenses. The Company has a small sales
force in Canada and Europe who distribute products shipped from the United
States and China, the table below represents information about reported
manufacturing segments for the years noted therein:

                                      2006            2005              2004
                                      ----            ----              ----
Net Sales:

     North America              $ 104,101,669    $ 100,361,909    $  88,346,362
     China                          9,205,660        7,411,651        4,753,853
     Less inter-segment sales     (14,567,263)     (12,453,397)      (3,383,053)
                                -------------    -------------    -------------
     Consolidated sales         $  98,740,066    $  95,320,163    $  89,717,162
                                =============    =============    =============

Operating Profit:

     North America              $   8,339,441    $   7,067,855    $   4,721,880
     China                          1,151,340          921,208        1,255,118
     Less intersegment profit          11,632         (335,000)        (188,000)
                                -------------    -------------    -------------
     Consolidated profit        $   9,502,413    $   7,654,063    $   5,788,998
                                =============    =============    =============

Identifiable Assets:

     North America              $  66,746,660    $  51,654,104    $  40,211,021
     China                          5,717,192        8,659,150        7,092,806
                                -------------    -------------    -------------
     Consolidated assets        $  72,463,852    $  60,313,254    $  47,303,827
                                =============    =============    =============

Depreciation:

     North America              $     548,868    $     542,463    $     535,572
     China                            444,818          341,677          267,662
                                -------------    -------------    -------------
     Consolidated depreciation  $     993,686    $     884,140    $     803,234
                                =============    =============    =============

                                       61


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

13. UNAUDITED QUARTERLY RESULTS of OPERATIONS (In thousands, except for per
- ---------------------------------------------------------------------------
share amounts):
- ---------------




Fiscal Year Ended January 31, 2006:     1/31/06     10/31/05    7/31/05     4/30/05
                                                              
Net Sales                             $  25,226   $  22,717   $  25,089   $  25,709
Cost of Sales                            18,949      17,034      19,293      19,542
                                      ---------   ---------   ---------   ---------
Gross Profit                          $   6,277   $   5,683   $   5,796   $   6,167
                                      =========   =========   =========   =========
Net Income                            $   1,655   $   1,313   $   1,648   $   1,713
                                      =========   =========   =========   =========
Basic and Diluted income per
common share*:
 Basic (a)                            $    0.33   $    0.26   $    0.33   $    0.34
                                      =========   =========   =========   =========
 Diluted (a)                          $    0.33   $    0.26   $    0.33   $    0.34
                                      =========   =========   =========   =========

      Certain reclassifications between cost of goods sold and operating
expenses were made to the first quarter of fiscal year 2006, in order to be
consistent with the second quarter and year to date of fiscal 2006
classifications for the Mexico and China subsidiaries.



Fiscal Year Ended January 31, 2005:     1/31/05     10/31/04    7/31/04     4/30/04
                                                              
Net Sales                             $  23,221   $  22,416   $  22,845   $  26,838
Cost of Sales                            18,592      17,491      17,983      20,858
                                      ---------   ---------   ---------   ---------
Gross Profit                          $   4,629   $   4,925   $   4,862   $   5,980
                                      =========   =========   =========   =========
Net Income                            $   1,258   $   1,190   $   1,143   $   1,425
                                      =========   =========   =========   =========
Basic and Diluted income per
common share*:
 Basic (a)                            $    0.25   $    0.24   $    0.27   $    0.36
                                      =========   =========   =========   =========
 Diluted (a)                          $    0.25   $    0.24   $    0.27   $    0.36
                                      =========   =========   =========   =========


(a) The sum of earnings per share for the four quarters may not equal earnings
per share for the full year due to changes in the average number of common
shares outstanding.

*Adjusted, retroactively, for the 10% stock dividends to shareholders of records
on April 30, 2005, July 31, 2003 and 2002.

                                       62


                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                         January 31, 2006, 2005 and 2004

14. FORMATION OF NEW SUBSIDIARIES
- ---------------------------------

      During the fiscal year ending January 31, 2006, a new subsidiary RFB
Lakeland Private LTD. (an Indian Corporation) was formed to execute the supply
agreement with RFB Latex LTD. dated October 25, 2005, and to exercise the option
to buy its industrial glove business for $2.7 million after one year, if certain
conditions are met and approved by the Company's Board of Directors. The
Company's minimum commitment is approximately $250,000. As of January 31, 2006,
the Company has a receivable from RFB Latex of approximately $439,000.

15. CONTINGENCIES - TAX AUDIT
- -----------------------------

      The Company's Federal Income Tax returns for the fiscal years ended
January 31, 2003 and 2004 are currently under audit by the Internal Revenue
Service. The final results of these audits cannot be estimated by management at
this time, but management does not believe that the results of the audit will to
have a material effect on the financial condition of the Company.


                                       63


SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
- -----------------------------------------------




            Column A                           Column B         Column C         Column D   Column E
       --------------------                    --------   --------------------- ---------- ---------
                                                                Additions
                                              Balance at  Charge to  Charged to           Balance at
                                              Beginning   costs and    other                end of
                                              of period   expenses    accounts  Deductions  period
                                              ---------   --------    --------  ----------  ------
                                                                             
Year ended January 31, 2006
    Allowance for doubtful
       account (a)                             $323,000                                    $323,000
                                               ========                                    ========

    Allowance for slow moving inventory        $396,000                         $ 31,000   $365,000
                                               ========                         ========   ========

Year ended January 31, 2005
    Allowance for doubtful
       account (a)                             $323,000                                    $323,000
                                               ========                                    ========
         Allowance for slow moving inventory   $417,000                         $ 21,000   $396,000
                                               ========                         ========   ========
Year ended January 31, 2004
    Allowance for doubtful
  account (a)                                  $343,000                         $ 20,000   $323,000
                                               ========                         ========   ========
    Allowance for slow moving inventory        $354,000   $ 63,000                         $417,000
                                               ========   ========                         ========


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

(a) Deducted from accounts receivable.
(b) Uncollectible accounts receivable charged against allowance.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
- -----------------------------------------------------------------------
        FINANCIAL DISCLOSURE
        --------------------

      None

ITEM 9A. CONTROLS AND PROCEDURES
- --------------------------------

      Evaluation of Disclosure Controls and Procedures

      We carried out an evaluation required by the 1934 Act, under the
supervision and with the participation of our principal executive officer and
principal financial officer, of the effectiveness of the design and operation of
our disclosure controls and procedures, as defined in Rule 13a-15(e) of the 1934
Act, as of January 31, 2006. Based on this evaluation, our principal executive
officer and principal financial officer concluded that, as of January 31, 2006,
our disclosure controls and procedures were effective in timely alerting them to
material information required to be included in our periodic SEC reports.

      Management's Report on Internal Control over Financial Reporting

      Management is responsible for establishing and maintaining adequate
internal control over financial reporting, as defined in Rule 13a-15(f) of the
1934 Act. Management has assessed the effectiveness of our internal control over
financial reporting as of January 31, 2006 based on criteria established in
Internal Control-Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission. As a result of this assessment,
management concluded that, as of January 31, 2006, our internal control over
financial reporting was effective in providing reasonable assurance regarding
the reliability of financial reporting and the preparation of financial
statements for external purposes in accordance with generally accepted
accounting principles in the United States of America.

      Holtz Rubenstein Reminick LLP, the Company's independent registered public
accounting firm, has audited management's assessment of the effectiveness of the
Company's internal control over financial reporting as of April 14, 2006, as
stated in their report included herein.

                                       64


      Limitations on Controls

      Management does not expect that our disclosure controls and procedures or
our internal control over financial reporting will prevent or detect all errors
and fraud. Any control system, no matter how well designed and operated, is
based upon certain assumptions and can provide only reasonable, not absolute,
assurance that its objectives will be met. Further, no evaluation of controls
can provide absolute assurance that misstatements due to error or fraud will not
occur or that all control issues and instances of fraud, if any, within the
Company have been detected.

      Through the year ended January 31, 2006 additional expense has been
incurred relating to documenting and testing the systems of internal controls.
The company hired an internal auditor in July 2004 and has contracted with an
independent consultant for services related to Sarbanes-Oxley Act compliance
with Section 404, in February 2004. The total cumulative amount expensed so far
is approximately $708,000 and is expected to increase in the first quarter of
2007 due to the hiring of additional accounting personnel and increased
professional fees.

ITEM 9B. OTHER INFORMATION
- --------------------------

      None

                                    PART III
                                    --------

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
- -----------------------------------------------------------

      The following is a list of the names and ages of all of our directors and
executive officers, indicating all positions and offices they hold with us as of
April 15, 2006. Our directors hold office for a three-year term and until their
successors have been elected and qualified. Our executive officers hold offices
for one year or until their successors are elected by our board of directors.




Name                                                     Age                      Position
- ----                                                     ---                      --------
                                                           
Raymond J. Smith..................................       67      Chairman of the Board of Directors
Christopher J. Ryan...............................       54      Chief Executive Officer, President,  Secretary,
                                                                 General Counsel and Director
Gary Pokrassa.....................................       58      Chief Financial Officer
Gregory D. Willis.................................       49      Executive Vice President
Harvey Pride, Jr. ................................       59      Vice President - Manufacturing
James M. McCormick................................       58      Controller and Treasurer
Paul C. Smith.....................................       39      Vice President
John J. Collins...................................       63      Director
Eric O. Hallman...................................       62      Director
Michael E. Cirenza................................       50      Director
John Kreft........................................       55      Director
Stephen M. Bachelder .............................       55      Director



      Raymond J. Smith, one of our co-founders, has been Chairman of our board
of directors since our incorporation in 1982 and was President from 1982 to
January 31, 2004. Mr. Smith's term as a director will expire at our annual
meeting of stockholders in June 2007.

      Christopher J. Ryan has served as our Chief Executive Officer since April
2004 and President since February 1, 2004, Secretary since April 1991, General
Counsel since February 2000 and a director since May 1986. Mr. Ryan was our
Executive Vice President - Finance from May 1986 until becoming our President on
February 1, 2004. From October 1989 until February 1991, Mr. Ryan was employed
by Rodman & Renshaw, Inc., an investment banking firm. Prior to that, he was an
independent consultant with Laidlaw Holding Co., Inc., an investment banking
firm, from January 1989 until September 1989. From February 1987 to January
1989, Mr. Ryan was employed as the Managing Director of Corporate Finance for
Brean Murray, Foster Securities, Inc. He was employed from June 1985 to January
1987 as a Senior Vice President with the investment banking firm of Laidlaw
Adams Peck, Inc., a predecessor firm to Laidlaw Holdings, Inc. Mr. Ryan has
served as one of our directors since 1986 and his term as a director will expire
at our annual meeting of stockholders in June 2005.

                                       65


      Gary Pokrassa is a CPA with 36 years experience in both public and private
accounting. Mr. Pokrassa was the CFO for Gristedes Foods, Inc. (AMEX-GRI) from
2000-2003 and Syndata Technologies from 1997-2000. Mr. Pokrassa received a BS in
Accounting from New York University and is a member of the American Institute of
Certified Public Accountants and the New York State Society of Certified Public
Accountants.

      Gregory D. Willis has served as our Executive Vice President since May 1,
2005 and has held the position of National Sales Manager for us since November
1991. Prior to joining Lakeland he held the positions of National Sales Manager
and Global Marketing Manager for Kappler Inc. from 1983 to 1991. Mr. Willis
received his BBA degree in Business from Faulkner University and is currently a
member of ISEA and NFPA.

      Harvey Pride, Jr. has been our Vice President of manufacturing since May
1986. He was Vice President of Ryland (our former subsidiary) from May 1982 to
June 1986 and President of Ryland until its merger into Lakeland on January 31,
1990.

      James M. McCormick was our Vice President and Treasurer from May 1986 to
August 2003 and is presently Controller and Treasurer. Mr. McCormick acted as
Chief Financial Officer between April 2004 and November 2004. Between January
1986 and May 1986 Mr. McCormick was our Controller.

      Paul C. Smith, son of Raymond J. Smith, has served as Vice President since
February 1, 2004. Prior to that, Mr. Smith was our Northeast Regional Sales
Manager since September 1998. From April 1994 until September 1998, Mr. Smith
was a sales representative for the Metropolitan Merchandising and Sales Co.

      John J. Collins, Jr. was Executive Vice President of Chapdelaine GSI, a
government securities firm, from 1977 to January 1987. He was Senior Vice
President of Liberty Brokerage, a government securities firm, between January
1987 and November 1998. Presently, Mr. Collins is self employed, managing a
direct investment portfolio of small business enterprises for his own accounts.
Mr. Collins has served as one of our directors since 1986 and his term as a
director will expire at our annual meeting of stockholders in June 2006.

      Eric O. Hallman was President of Naess Hallman Inc., a ship brokering
firm, from 1974 to 1991. Mr. Hallman was also affiliated between 1991 and 1992
with Finanshuset (U.S.A.), Inc., a ship brokering and international financial
services and consulting concern, and was an officer of Sylvan Lawrence, a real
estate development company, between 1992 and 1998. Between 1998 and 2000, Mr.
Hallman was President of PREMCO, a real estate management company, and currently
is Comptroller of the law firm Murphy, Bartol & O'Brien, LLP. Mr. Hallman has
served as one of our directors since our incorporation in 1982 and his term as a
director will expire at our annual meeting of stockholders in June 2006.

      Michael E. Cirenza has been the Executive Vice President and Chief
Financial Officer of Country-Life LLC, a manufacturer and distributor of
vitamins and nutritional supplements, since September 2002. Mr. Cirenza was the
Chief Financial Officer and Chief Operating Officer of Resilien, Inc., an
independent distributor of computers, components and peripherals from January
2000 to September 2002. He was an Audit Partner with the international
accounting firm of Grant Thornton LLP from August 1993 to January 2000 and an
Audit Manager with Grant Thornton LLP from May 1989 to August 1993. Mr. Cirenza
was employed by the international accounting firm of Price Waterhouse from July
1980 to May 1989. Mr. Cirenza is a Certified Public Accountant in the State of
New York and a member of the American Institute of Certified Public Accountants
and the New York State Society of Certified Public Accountants. Mr. Cirenza has
served as one of our directors since June 18, 2003 and his term as a director
will expire at our annual meeting of stockholders in 2005.

      John Kreft has been President of Kreft Interests, a Houston based private
investment firm, since 2001. Between 1998 and 2001, he was CEO of Baker Kreft
Securities, LLC, a NASD broker-dealer. From 1996 to 1998, he was a co-founder
and manager of TriCap Partners, a Houston based venture capital firm. From 1994
to 1996 he was employed as a director at Alex Brown and Sons. He also held
senior positions at CS First Boston including employment as a managing director
from 1989 to 1994. Mr. Kreft graduated from the Wharton School of Business in
1975.

      Stephen M. Bachelder has been with Swiftview, Inc. a Portland based
software company since 1999 and President since 2002. From 1991-1999 Mr.
Bachelder ran a consulting firm advising software and hardware based companies
in the Pacific Northwest. Mr. Bachelder was the president and owner of an
Apparel Company, Bachelder Imports from 1982-1991 and worked in executive
positions for Giant Foods, Inc. and Pepsico, Inc. between 1976-1982. Mr.
Bachelder is a 1976 Graduate of the Harvard Business School.

                                       66


                             Committees of the Board

      Our board of directors has a designated Audit Committee that reviews the
scope and results of the audit and other services performed by our independent
accountants. The Audit Committee is comprised solely of independent directors
and consists of Messrs. Cirenza, Kreft, Bachelder, Hallman and Collins. The
board of directors has also designated a Compensation Committee that establishes
objectives for our senior executive officers, sets the compensation of
directors, executive officers and our other employees and is charged with the
administration of our employee benefit plans. The Compensation Committee is
comprised solely of independent directors and consists of Messrs. Cirenza,
Kreft, Bachelder, Collins and Hallman.

                            Compensation of Directors

      Each non-employee director receives a fee of $5,000 per quarter for
attending meetings of our board of directors or committees of our board of
directors. Non-employee directors are reimbursed for their reasonable expenses
incurred in connection with attendance at or participation in such meetings. In
addition, under our 1995 Director Plan, each non-employee director who becomes a
director is granted an option to purchase 5,000 shares of our common stock.
Messrs. Hallman and Collins were each granted an option to purchase 5,000 shares
of our common stock under our previous 1986 Plan at the time of their respective
appointments or reelections to the board of directors. Such grants and the terms
thereof were renewed on April 18, 1997, May 5, 1996 and May 5, 1996,
respectively, in accordance with stockholder approval of the 1995 Director Plan
at our 1995 annual meeting of stockholders. Mr. Cirenza received an option to
purchase 5,000 shares of our common stock upon his election to our board of
directors in June 2003. Messrs. Kreft and Bachelder each received an option to
purchase 5,000 shares of our Common Stock upon appointment to our Board of
Directors.

Directors who are employees of Lakeland receive no additional compensation for
their service as directors. However, such directors are reimbursed for their
reasonable expenses incurred in connection with travel to or attendance at or
participation in meetings of our board of directors or committees of the board
of directors.


                                       67


ITEM 11.  EXECUTIVE COMPENSATION
- --------------------------------

      See information under the caption "Compensation of Executive Officers" in
the Company's Proxy Statement, which information is incorporated herein by
reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- ------------------------------------------------------------------------

      See the information under the caption "Voting Securities and Stock
Ownership of Officers, Directors and Principal Stockholders" in the Company's
Proxy Statement, which information is incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- --------------------------------------------------------

                              Related Party Leases

      In the past, because our access to third party financing was insufficient,
we entered into arrangements with our directors and executive officers in order
to fund the construction or acquisition of our assembly facilities. In such
cases, we commissioned independent appraisals in 1999, 2002 and 2004 to ensure
that these arrangements approximated arrangements made on an arms length basis.
We believe that we currently have sufficient access to financing to fund our
current and anticipated facility needs, we do not anticipate entering into
additional arrangements with our directors or executive officers in the future.
A description of our current arrangements with our directors and executive
officers follows.

      POMS Holding Co., or POMS, was formed in 1984 to lease both land and a
building to us because bank financing was unavailable. POMS is a partnership
whose partners include three of our directors, one of our officers and six other
individuals who were stockholders of Lakeland at the time of the formation of
POMS. Raymond J. Smith, the chairman of our board of directors, Harvey Pride,
Jr., our Vice President - Manufacturing, and John J. Collins and Eric O.
Hallman, both of whom are directors, have a 20%, 20%, 8.75% and 5% interest in
POMS, respectively. POMS leased to us a 91,788 square foot disposable garment
manufacturing facility in Decatur, Alabama. Under a lease effective September 1,
1999, we paid an annual rent of $364,900. This lease was renewed on April 1,
2004 through March 31, 2009 at the same rental rate. We purchased this facility
from POMS on April 25, 2005.

      On March 1, 1999, we entered into a one year (renewable for four
additional one year terms) lease agreement with Harvey Pride, Jr., our Vice
President - Manufacturing, for a 2,400 sq. ft. customer service office located
next to our existing Decatur, Alabama facility. We paid an annual rent of
$18,000 for this facility under the lease agreement in fiscal 2004 and 2005.
This lease was renewed on March 1, 2004 through March 31, 2009 at the same
rental rate.

      On June 1, 1999, we entered into a five year lease agreement (expiring May
31, 2004) with River Group Holding Co., L.L.C. for a 49,500 sq. ft. warehouse
facility located next to our existing facility in Decatur, Alabama. River Group
Holding Co., L.L.C. is a limited liability company, the members of which are
Raymond Smith, John Collins, Eric Hallman, Walter Raleigh (a former Director),
Christopher Ryan and Harvey Pride, who all have an equal ownership interest. Mr.
Ryan is our Chief Executive Officer, President, Secretary, General Counsel and a
director of our company, Messrs. Smith, Collins and Hallman are all directors of
our company, and Mr. Pride is our Vice President - Manufacturing. We paid an
annual rent of $199,100 for this facility. We were the sole occupant of the
facility. This lease was renewed on April 1, 2004 through March 31, 2009 at the
same rental rate. We purchased this facility from River Group on May 25, 2005.

                        Related Party-outside contractor

      The Company leases its facility in Mexico from Louis Gomez Guzman, an
employee in Mexico until December 2005, pursuant to a lease expiring July 31,
2007 at an annual rental of $121,224. Mr. Guzman is also acting as a contractor
for our Mexican facility. His company, Intermack, enables our Mexican facility
to increase or decrease production as required without the Company needing to
expand its facility. During fiscal 2006, Lakeland de Mexico paid Intermack
$938,755 for services relating to contract production.

                         Past Related Party Transactions

      In 1997, An Qui Holding Co., L.L.C., or An Qui, a limited liability
company whose members include Lakeland, and Messrs. Smith, Collins, Hallman,
Raleigh, Ryan and Pride, provided financing for the construction of a 65,000

                                       68


square foot building in An Qui City, China and the lease of the real property
underlying the building for 50 years from the Chinese government to Weifang
Lakeland Safety Product Co., Ltd., or Weifang, one of our subsidiaries. In
connection with the financing, Weifang agreed to make annual payments to An Qui
and to allocate a portion of the proceeds from any sale of the property to An
Qui. In 2002, An Qui relinquished its rights to the annual payments and to its
rights to proceeds from the sale of the property in exchange for the amount of
$406,185 (net of expenses). Weifang paid $222,645, $89,000 and $94,400 of this
amount to An Qui in December 2002, January 2003 and June 2003, respectively. Of
the $406,185 paid to An Qui, Messrs Smith, Collins, Hallman, Ryan and Pride each
received $44,421 and Mr. Raleigh received $39,792.

      In 2001, An Qui also helped to finance the construction of our facility in
Jiaozhou, China through a loan to one of our Chinese subsidiaries. The loan bore
interest at the rate of 9% per annum until May 30, 2003, when the rate increased
to 10% per annum. On June 19, 2003, we repaid this construction loan by paying
$168,100 (plus accrued interest) to An Qui and a foreign investor who
contributed to the loan. Messrs. Smith, Collins, Hallman, Ryan and Pride, the
members of An Qui who participated in this transaction, were each repaid their
$26,000 investments plus interest of approximately $3,038.

ITEM 14.  PRINCIPAL ACCOUNTING FEES AND SERVICES
- ------------------------------------------------

      See the information under the caption "Report of the Audit Committee" in
the Company's Proxy Statement, which information is incorporated herein by
reference.

                                       69


                                     PART IV
                                     -------

ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8 - K
- ---------------------------------------------------------------------------

      (a)The following documents are filed as part of this report:

            1     Consolidated Financial Statements (See Page 27 of this report
                  which includes an index to the consolidated financial
                  statements)

            2     Financial Statement Schedules:
                     Schedule II- Valuation and Qualifying Accounts
                         All other schedules are omitted because they are not
applicable, not required, or because the required information is included in the
Consolidated Financial Statements or Notes thereto.

            3.    Exhibits:

      Exhibit                              Description

        3.1     Restated Certificate of Incorporation of Lakeland Industries,
                Inc. (Incorporated by reference to Exhibit 3(a) of Lakeland
                Industries, Inc.'s Registration Statement on Form S-18 (File No.
                33-7512 NY))

        3.2     Bylaws of Lakeland Industries Inc., as amended (Incorporated by
                reference to Exhibit 3(b) of Lakeland Industries, Inc.'s
                Registration Statement on Form S-18 (File No. 33-7512 NY))

        10.2    Lease Agreement, dated August 1, 2001, between Southwest
                Parkway, Inc., as lessor, and Lakeland Industries, Inc., as
                lessee (Incorporated by reference to Exhibit 10(b) of Lakeland
                Industries, Inc.'s Annual Report on Form 10-K for the year ended
                January 31, 2002)

        10.3    Lakeland Industries, Inc. Stock Option Plan (Incorporated by
                reference to Exhibit 10(n) of Lakeland's Registration Statement
                on Form S-18 (File No. 33-7512 NY))

        10.4    Employment Agreement, dated September 22, 2003, between Lakeland
                Industries, Inc. and Raymond J. Smith (Incorporated by reference
                to Exhibit 10(g) of Lakeland Industries, Inc.'s Quarterly Report
                on Form 10-Q filed December 12, 2003)

        10.5*   Employment, dated February 1, 2006, agreement between Lakeland
                Industries, Inc. and Harvey Pride, Jr.

        10.7*   Employment Agreement, dated February 1, 2006, between Lakeland
                Industries, Inc. and Christopher J. Ryan

        10.10   Lease Agreement, dated March 1, 2004, between Harvey Pride, Jr.,
                as lessor, and Lakeland Industries, Inc., as lessee

                                       70


        10.11   Term Loan and Security Agreement, dated July 7, 2005, between
                Lakeland Industries, Inc. and Wachovia Bank, N.A. (Incorporated
                by reference to Exhibit 10.11 of Lakeland Industries, Inc.'s
                Quarterly Report on Form 10-Q filed September 7, 2005)

        10.12   Employment Agreement, dated May 23, 2005, between Lakeland
                Industries, Inc. and James M. McCormick (Incorporated by
                reference to Exhibit 10(r) of Lakeland Industries, Inc.'s
                Quarterly Report on Form 10-Q filed June 9, 2005)

        10.13   Employment Agreement, dated September 22, 2003, between Lakeland
                Industries, Inc. and Paul C. Smith (Incorporated by reference to
                Exhibit 10(s) of Lakeland Industries, Inc.'s Quarterly Report on
                Form 10-Q filed December 12, 2003)

        10.14   Employment Agreement, dated November 29, 2005, between Lakeland
                Industries, Inc. and Gary Pokrassa, CPA. (Incorporated by
                reference to exhibit 10.14 of Lakeland Industries, Inc.
                Quarterly Report on Form 10-Q filed December 12, 2005)

        10.15   Employment Agreement, dated May 23, 2005, between Lakeland
                Industries Inc., and Gregory D. Willis (Incorporated by
                reference to exhibit 10.15 of Lakeland Industries, Inc.
                Quarterly Report on Form 10-Q filed June 9, 2005)

        10.16   Asset Purchase Agreement, dated July, 2005 between Lakeland
                Industries, Inc. and Mifflin Valley, Inc. and Lease Agreement
                and Employment Contract between Lakeland Industries, Inc., and
                Michael Gallen (Incorporated by reference to exhibit 10.15,
                10.16, and 10.17 of Lakeland Industries, Inc.'s Quarterly Report
                on form 10-Q filed September 7, 2005)

        10.17   Supply Agreement and Option to Purchase, between Lakeland
                Industries, Inc.'s subsidiary RFB Lakeland Industries Private
                Ltd. and RFB Latex Private, Ltd. (Incorporated by reference to
                exhibits 10.18 and 10.19 of Lakeland Industries Inc.'s Quarterly
                Report on form 10-Q filed December 12, 2005)

        10.18   Asset Purchase Agreement upon exercising of option, between
                Lakeland Industries, Inc. and RFB Lakeland Industries Private
                Ltd. (Incorporated by reference to exhibits 10.20 of Lakeland
                Industries Inc.'s Quarterly Report on form 10-Q filed December
                12, 2005)

        10.19   Employment Agreements, between RFB Lakeland Industries Private
                Ltd. and P.S. Ratra and Kamal Ratra (Incorporated by reference
                to exhibits 10.21 and 10.22 of Lakeland Industries, Inc.'s
                Quarterly Report on Form 10-Q filed December 12, 2005)

        10.20   Shareholder Agreement, between Lakeland Industries, Inc. and
                P.S. Ratra (Incorporated by reference to exhibit 10.23 of
                Lakeland Industries, Inc.'s Quarterly Report on form 10-Q filed
                December 12, 2005)

                                       71


        10.21*  Lease Agreement, dated March 1, 2006, between Carlos Tornquist
                Bertrand, as lessor, and Lakeland Industries, Inc., as lessee

        10.22*  Lease Agreement, dated 2006, between Michael Robert Kendall,
                June Jarvis, and Barnett Waddingham Trustees Limited, as lessor,
                and Lakeland Industries, Inc., as lessee

        14.1    Lakeland Industries, Inc. Code of Ethics

        21.1    Subsidiaries of Lakeland Industries, Inc. (wholly-owned):

                        Lakeland Protective Wear, Inc.
                        Lakeland de Mexico S.A. de C.V.
                        Laidlaw, Adams & Peck, Inc. and Subsidiary (Meiyang
                        Protective Products Co., Ltd.)
                        Weifang Lakeland Safety Products Co. Ltd.
                        Qing Dao MayTung Healthcare Co., Ltd.
                        Lakeland Industries Europe Ltd.
                        Mifflin Valley, Inc.
                        RFB Lakeland Industries Private, Ltd.

     (b)Reports on Form 8 - K.

        The documents which we incorporate by reference consist of the documents
listed below that we have previously filed with the SEC:

        A - On November 9, 2005 the Company filed a Form 8-K notifying of a new
Employment Contract.
        B - On December 6, 2005 the Company filed a Form 8-K reporting notice of
a teleconference call on December 12, 2005 to discuss the results of the
Company's third quarter ended October 31, 2005.
        C - On December 12, 2005 the Company filed a Form 8-K regarding the
results for operations of the Company's third quarter ended October 31, 2005.

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


 * Enclosed herein


                                       72


                                   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.

Dated:   April 17, 2006
                                LAKELAND INDUSTRIES, INC.

                                By: /s/ Christopher J. Ryan
                                    --------------------------------------------
                                    Christopher J. Ryan, Chief Executive Officer
                                                and President

        Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated:




Name                                              Title                               Date
- ----                                              -----                               ----
                                                                            
/s/ Raymond J. Smith              Chairman of the Board                           April 17, 2006
- ----------------------------
Raymond J. Smith

/s/ Christopher J. Ryan           Chief Executive Officer, President,             April 17, 2006
- ----------------------------      General Counsel, Secretary and Director
Christopher J. Ryan

/s/ Gary Pokrassa                 Chief Financial Officer                         April 17, 2006
- ----------------------------
Gary Pokrassa

/s/ James M. McCormick            Controller and Treasurer                        April 17, 2006
- ----------------------------
James M. McCormick

/s/ Eric O. Hallman               Director                                        April 17, 2006
- ----------------------------
Eric O. Hallman

/s/ John J. Collins, Jr.          Director                                        April 17, 2006
- ----------------------------
John J. Collins, Jr.

/s/ Michael E. Cirenza            Director                                        April 17, 2006
- ----------------------------
Michael E. Cirenza

/s/ John Kreft                    Director                                        April 17, 2006
- ----------------------------
John Kreft

/s/ Stephen M. Bachelder          Director                                        April 17, 2006
- ----------------------------
Stephen M. Bachelder



                                       73