Dear Fellow Shareholders:

      It is my pleasure to tell you that the fiscal year ended January 31, 1998,
set new records for your  company.  Sales  climbed to an all-time  high of $47.3
million  compared with $41.8 million in fiscal 1997.  Net income  increased to a
record  $1,600,000  from the prior year's net profit of $1,063,000.  Stated on a
diluted per share basis, earnings reached $0.61, which represented a gain of 49%
over the $0.41 per share profit in fiscal 1997.

      Fiscal  1998 saw major  progress  regarding  our  ongoing  plans to reduce
production costs while simultaneously improving the quality of our products. Our
new  factory in Mexico,  mentioned  in last  year's  letter,  is running at peak
efficiency. Augmenting the Mexican production is a new manufacturing facility in
China. The establishment of this factory further reduces the costs of several of
our major sales  items.  Also,  it enables us to compete more  efficiently  with
foreign manufacturers both in the United States and Pacific Rim markets.

      "Very  proud"  would be the phrase of choice to best  describe my feelings
regarding the ISO 9002  certification  of our Decatur,  Alabama  facility during
fiscal 1998. The entire staff worked  diligently as a team, and because of their
cooperation and resolve, came through the exacting  international  certification
process with flying colors.

      Another  of  this  past  year's   significant   accomplishments   was  the
installation and  implementation of a new computer software package to serve the
entire corporation.  It enables the company to maintain even better control over
its financial and inventory areas, and has already  confronted and complied with
- -- two  years  ahead  of time -- those  potential  computer  problems  generally
associated with the arrival of the year 2000.

      Lakeland's  relationships  with its prime vendors  continue to be firm and
cordial.  The licensing program with DuPont involving our most popular products,
Tyvek(R) and Tychem(R),  has proven to be very successful.  We have been advised
by DuPont and other  vendors that their  preparation  for the year 2000 is going
well. They do not expect major changes.

      On the financial  side, we concluded an agreement  with a major  financial
institution  allowing us to fund safely the growth we have enjoyed during fiscal
1998 and that which lies in your company's promising future.

      Importantly,  we have  enlarged  our  Internet  web site to  provide  both
potential  customers  and  shareholders  the ability to see what Lakeland has to
offer by way of a full product line.

      The  markets  we  are  selling  to   currently   are   expanding  as  more
manufacturers  become  aware  of the  savings  they  can  realize  by  providing
employees with appropriate safety clothing.  Additionally,  we are seeing a much
larger interest in chemical- and  biological-resistant  clothing. This is due to
the  unfortunate  threat of increased  terrorist  activities  using chemical and
biological agents throughout the world.


      I would like to extend my personal  thanks to the Board of  Directors  for
their valued advice and support of our efforts to steer Lakeland on a successful
course.  I would like to thank as well the members of our management  staff, all
of  our  employees  worldwide,  our  vendors  and  our  shareholders  for  their
unflagging  support.  We expect next year to be another  record breaker for your
company. 

Respectfully submitted,


/s/Raymond J. Smith
- -------------------
Raymond J. Smith
President and Chief Executive Officer

                                      -1-



SELECTED FINANCIAL DATA

                                                               (In thousands, except per share amounts)
                                                                     For the Years Ended January 31,
                                                1998            1997            1996            1995            1994
                                            -----------     -----------     -----------     -----------     -----------
                                                                                                
INCOME STATEMENT DATA:
Net sales .............................     $    47,263     $    41,792     $    40,189     $    35,185     $    30,143
Gross profit ..........................           9,195           7,237           6,288           6,346           4,763
Operating expenses (1) ................           6,157           5,212           4,882           4,704           4,739
Operating profit ......................           3,038           2,024           1,406           1,642              24
Income (loss) before income
 taxes and cumulative effect of change
 in accounting principle (2) ..........           2,590           1,576             956           2,000            (137)
Income (loss)  before
 cumulative effect of change
 in accounting principle ..............           1,600           1,063             587           1,421            (278)
Cumulative effect of change in
 accounting principle (3) .............             241
Net income (loss) .....................           1,600           1,063             587           1,421             (37)
Earnings (loss) per share - Basic (4)
 Income (loss) before cumulative
 effect of change in accounting .......     $       .63     $       .42     $       .23     $       .56     $      (.11)
 Cumulative effect of change in
 accounting principle .................            --              --              --              --               .10
                                            -----------     -----------     -----------     -----------     -----------

Net income (loss) .....................     $       .63     $       .42     $       .23     $       .56     ($      .01)
Earnings (loss) per share - Diluted (4)
Income (loss) before cumulative
 effect of change in accounting .......             .61             .41             .22             .54           (0.11)
Cumulative effect of change in
 accounting principle .................            --              --              --              --              0.10
                                            -----------     -----------     -----------     -----------     -----------

Net Income (loss) .....................     $       .61     $       .41     $       .22     $       .54     ($      .01)
                                            ===========     ===========     ===========     ===========     =========== 
Weighted average common
shares outstanding:
        Basic .........................       2,558,541       2,550,000       2,550,000       2,550,000       2,550,000
        Diluted .......................       2,627,425       2,609,700       2,635,506       2,641,000       2,550,000

BALANCE SHEET DATA (at end of year):
Working capital .......................     $    18,903     $    14,018     $    13,618     $     7,190     $     8,871
Total assets ..........................          25,812          18,573          19,263          15,562          13,103
Current liabilities ...................           5,007           2,920           3,894           6,813           2,464
L/T liabilities .......................           9,217           5,746           6,492             441           3,680
Stockholders' equity ..................     $    11,518     $     9,825     $     8,762     $     8,175     $     6,754



(1)  Includes a write-off of $583,669 in Notes  receivable due from one customer
     in 1994.
(2)  Includes   $625,000  gain  recorded  in  1995  relating  to  the  favorable
     settlement of an outstanding litigation.
(3)  Effective  February 1, 1993,  the Company  adopted  Statement  of Financial
     Accounting  Standards  No. 109,  "Accounting  for Income  Taxes" ("SFAS No.
     109"),  which  requires an asset and liability  approach to accounting  for
     income taxes. The cumulative effect as of February 1, 1993, of the adoption
     of SFAS No. 109, resulted in a fiscal 1994 benefit of $241,000.
(4)  Earnings  per share has been  restated  in  accordance  with SFAS No.  128,
     "Earnings Per Share".

                                      -2-

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

Fiscal Year Ended  January 31,  1998  Compared to Fiscal Year Ended  January 31,
1997

      Net sales for the year ended  January 31,  1998  increased  $5,471,000  or
13.1% to $47,263,000  from  $41,792,000  reported for the year ended January 31,
1997. Increased prices and unit shipments of various protective garment products
are the  principal  reason for this  upward  movement in sales.  This  industry,
however,  continues to be highly  competitive.  Net sales increased 10.2% during
the quarter  ended  January 31,  1998 as  compared  to the  immediate  preceding
quarter,  principally  as  the  result  of the  Company's  ability  to  maintain
inventory levels to meet sales demand.

      Gross profit as a percentage of net sales  increased to 19.5% for the year
ended January 31, 1998 from 17.3% reported for the prior year,  principally  due
to price  increases  instituted  at the  beginning of the fiscal year and market
price stabilization during the course of the year. The prior year was negatively
affected as a result of the competitive  and economic  climate of the protective
clothing  industry.  Margins decreased to 16.5% during the quarter ended January
31,  1998  as  compared  to the  immediate  preceding  quarter  due  to  meeting
competitive  pricing situations and additionally some products imported for sale
during the fourth quarter were sold at lower margins.

      Operating  expenses as a percentage of net sales increased to 13% for year
ended  January  31, 1998 from 12.5% for the prior year,  as sales  continued  to
increase  at a rate of 13%  without a  corresponding  increase  in  selling  and
general and administrative expenses.

      Interest   expense   decreased   slightly   consistent  with   outstanding
borrowings.

      As a result of the foregoing, operating results increased to net income of
$1,600,000  (up 50.5%) for the year ended  January  31,  1998 from net income of
$1,063,000 for the year ended January 31, 1997.

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

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

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

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

      Interest expense remained the same consistent with outstanding borrowings.

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

                                      -3-

LIQUIDITY AND  CAPITAL RESOURCES

      Lakeland  has  historically  met  its  cash  requirements   through  funds
generated from operations and borrowings under a revolving  credit facility.  On
December 12, 1997,  the Company  entered into a new $10 million  facility with a
financial  institution.  This  facility  matures on November 30, 1999.  Interest
charges under this credit facility are calculated on various  optional  formulas
using LIBOR or the 30 day  commercial  paper rates,  as defined.  The  Company's
January 31, 1998 balance sheet shows a strong current ratio and working  capital
position and management believes that its positive financial position,  together
with its new 2 year credit  facility  and  proposed  amendment  to increase  the
facility by $3 million, will provide sufficient funds for operating purposes for
the next twelve months.

         The Company has substantially completed its program to prepare computer
systems  and  applications  for the Year  2000.  The  Company  expects  to incur
additional internal staff costs as well as consulting and other expenses related
to enhancements necessary to complete the systems for the Year 2000. The Company
is also  communicating  with  customers  and  suppliers  with  whom it  conducts
business to help identify and resolve any potential Year 2000 issues. Management
has not quantified the remaining Year 2000 compliance and related expenses to be
incurred,  however,  management  believes  the  remaining  costs will not have a
material affect on its financial position.

IMPACT OF INFLATION

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

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

      Prior to September 9, 1986,  there was no public  market for the Company's
Common Stock. On September 9, 1986, the effective date of the Company's  initial
public   offering,   the   Company's   Common   Stock   began   trading  in  the
over-the-counter  market.  On June 2, 1987,  the  Company's  Common  Stock began
trading in the over-the-counter market as a National Market Issue. The Company's
Common Stock trades on The Nasdaq  Stock Market under the symbol  "LAKE".  It is
listed in major publications under "Lakeland".

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




                                                     Fiscal 1998                           Fiscal 1997
                                             --------------------------             -------------------------
                                              High                Low                High                 Low
                                              ----                ---                ----                 ---
                                                                                                
      First Quarter                           3 7/8             2 13/16             4 1/4                3 1/8
      Second Quarter                          5 9/16            3 15/32             4 5/8                2 3/4
      Third Quarter                           9                 4 3/4               4 1/16               3
      Fourth Quarter                         10                 6 3/4               3 1/2                2 3/4
      First Quarter fiscal 1998              10 1/2             7 3/4               3 3/4                2 13/16
      (through April 17, 1998)


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

      As of April 10, 1998, there were 135 holders of record of the Common Stock
of  the  Company.  There  are  believed  to  be  in  excess  of  500  beneficial
shareholders  in  addition to those of record,  since over 1 million  shares are
held in street name by Cede & Co. a large financial clearing house.

                                      -4-

                         REPORT OF INDEPENDENT CERTIFIED
                               PUBLIC ACCOUNTANTS



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


We have  audited  the  accompanying  consolidated  balance  sheets  of  Lakeland
Industries,  Inc. and  Subsidiaries  (the  "Company") as of January 31, 1998 and
1997, and the related  consolidated  statements of income,  stockholders' equity
and cash flows for each of the three years in the period ended January 31, 1998.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the consolidated  financial  position of the
Company as of January 31, 1998 and 1997, and the  consolidated  results of their
operations and their  consolidated cash flows for each of the three years in the
period ended January 31, 1998, in conformity with generally accepted  accounting
principles.

We have also audited Schedule II - Valuation and Qualifying Accounts for each of
the three years in the period  ended  January 31,  1998.  In our  opinion,  this
schedule presents fairly, in all material respects,  the information required to
be set forth therein.




/s/GRANT THORNTON LLP
- ---------------------
GRANT THORNTON LLP


Melville, New York
April 15, 1998


                                      -5-



                                  Lakeland Industries, Inc.
                                      and Subsidiaries

                                 CONSOLIDATED BALANCE SHEETS

                                         January 31,



                              ASSETS                                1998           1997
                                                                -----------     -----------
                                                                          
CURRENT ASSETS
    Cash and cash equivalents .............................     $   222,700     $   504,940
    Accounts receivable, net of allowance for doubtful
        accounts of $203,000 and $150,000 at January 31,
        1998 and 1997, respectively .......................       6,953,538       5,893,594
    Inventories ...........................................      15,858,052       9,894,156
    Deferred income taxes .................................         511,000         469,000
    Other current assets ..................................         364,697         176,901
                                                                -----------     -----------


        Total current assets ..............................      23,909,987      16,938,591


PROPERTY AND EQUIPMENT, net ...............................       1,392,346         989,667


EXCESS OF COST OVER FAIR VALUE OF NET ASSETS
    ACQUIRED, net of accumulated amortization of $218,000
    and $198,000 at January 31, 1998 and 1997, respectively         327,120         347,116


OTHER ASSETS ..............................................         182,412         297,742
                                                                -----------     -----------


                                                                $25,811,865     $18,573,116
                                                                ===========     ===========


The accompanying notes are an integral part of these statements.


                                       -6-



                              Lakeland Industries, Inc.
                                   and Subsidiaries

                        CONSOLIDATED BALANCE SHEETS (continued)

                                      January 31,



         LIABILITIES AND STOCKHOLDERS' EQUITY                 1998            1997
                                                          -----------     -----------
                                                                    
CURRENT LIABILITIES
    Accounts payable ................................     $ 4,294,241     $ 2,534,999
    Accrued compensation and benefits ...............         283,187         223,090
    Other accrued expenses ..........................         379,143         112,224
    Current portion of long-term liabilities ........          50,000          50,000
                                                          -----------     -----------

          Total current liabilities .................       5,006,571       2,920,313


LONG-TERM LIABILITIES ...............................       9,216,669       5,745,789


DEFERRED INCOME TAXES ...............................          71,000          82,000

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
    Preferred stock, $.01 par; 1,500,000 shares
        authorized;  none issued
    Common  stock, $.01 par;  10,000,000     shares
        authorized; 2,610,472 and 2,550,000 shares issued
        and outstanding at January 31, 1998 and 1997,
        respectively ................................          26,105          25,500
    Additional paid-in capital ......................       6,073,358       5,981,226
    Retained earnings ...............................       5,418,162       3,818,288
                                                          -----------     -----------

                                                           11,517,625       9,825,014
                                                          -----------     -----------

                                                          $25,811,865     $18,573,116
                                                          ===========     ===========


The accompanying notes are an integral part of these statements.

                                         -7-



                                    Lakeland Industries, Inc.
                                        and Subsidiaries

                                CONSOLIDATED STATEMENTS OF INCOME

                                  Fiscal year ended January 31,

                                                    1998             1997              1996
                                               ------------      ------------      ------------
                                                                              
Net sales ................................     $ 47,262,519      $ 41,792,469      $ 40,188,916
Cost of goods sold .......................       38,067,351        34,555,786        33,901,232
                                               ------------      ------------      ------------

          Gross profit ...................        9,195,168         7,236,683         6,287,684
                                               ------------      ------------      ------------
Operating expenses
    Selling and shipping .................        3,001,500         2,569,702         2,691,193
    General and administrative ...........        3,155,605         2,625,866         2,163,621
    Research and development .............             --              16,718            27,298
                                               ------------      ------------      ------------

          Total operating expenses .......        6,157,105         5,212,286         4,882,112
                                               ------------      ------------      ------------
          Operating profit ...............        3,038,063         2,024,397         1,405,572
                                               ------------      ------------      ------------
Other (expense) income
    Interest expense .....................         (497,739)         (510,757)         (511,180)
    Interest income ......................           35,371            27,293            19,938
    Other income .........................           14,179            35,363            41,292
                                               ------------      ------------      ------------

                                                   (448,189)         (448,101)         (449,950)
                                               ------------      ------------      ------------

          Income before income taxes .....        2,589,874         1,576,296           955,622

Income tax expense .......................         (990,000)         (513,000)         (369,000)
                                               ------------      ------------      ------------

          NET INCOME .....................        1,599,874         1,063,296           586,622

Net income per common share
    Basic ................................     $        .63      $        .42      $        .23
                                               ============      ============      ============
    Diluted ..............................     $        .61      $        .41      $        .22
                                               ============      ============      ============

Weighted average common shares outstanding
    Basic ................................        2,558,541         2,550,000         2,550,000
                                               ============      ============      ============
    Diluted ..............................        2,627,425         2,609,700         2,635,506
                                               ============      ============      ============

The accompanying notes are an integral part of these statements.

                                      -8-



                                         Lakeland Industries, Inc.
                                             and Subsidiaries

                              CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                            Fiscal years ended January 31, 1998, 1997 and 1996


                                                              Additional
                                      Common stock              paid-in        Retained
                                 Shares         Amount         capital         earnings          Total
                                ---------     -----------     -----------     -----------     -----------
                                                                                   
Balance, January 31, 1995       2,550,000     $    25,500     $ 5,981,226     $ 2,168,370     $ 8,175,096

Net income ..............                                                         586,622         586,622
                                ---------     -----------     -----------     -----------     -----------


Balance, January 31, 1996       2,550,000          25,500       5,981,226       2,754,992       8,761,718

Net income ..............                                                       1,063,296       1,063,296
                                ---------     -----------     -----------     -----------     -----------


Balance, January 31, 1997       2,550,000          25,500       5,981,226       3,818,288       9,825,014

Net income ..............                                                       1,599,874       1,599,874

Exercise of stock options          60,472             605          92,132                          92,737
                                ---------     -----------     -----------     -----------     -----------


Balance, January 31, 1998       2,610,472     $    26,105     $ 6,073,358     $ 5,418,162     $11,517,625
                                =========     ===========     ===========     ===========     ===========



The accompanying notes are an integral part of this statement.

                                      -9-



                                          Lakeland Industries, Inc.
                                               and Subsidiaries
                                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                        Fiscal year ended January 31,

                                                                     1998             1997              1996
                                                                -----------      -----------      -----------
                                                                                           
Cash flows from operating activities
Net income ................................................     $ 1,599,874      $ 1,063,296      $   586,622
Adjustments to reconcile net income to net cash
(used in) provided by operating activities
Deferred income taxes .....................................         (53,000)         (70,000)           5,000
Depreciation and amortization .............................         435,849          342,963          272,135
Gain on sale of property ..................................             --            (4,530)            --
(Increase) decrease in operating assets
Accounts receivable .......................................      (1,059,944)        (913,620)        (571,104)
Inventories ...............................................      (5,963,896)       1,350,085       (2,385,943)
Other current assets ......................................         (54,602)         314,415
Other assets ..............................................          23,688          (46,653)         130,550
Increase (decrease) in operating liabilities
Accounts payable ..........................................       1,759,242         (930,553)         641,004
Accrued expenses and other liabilities ....................         355,463              759            6,108
                                                                -----------      -----------      -----------

Net cash (used in) provided by operating activities .......      (2,957,326)       1,106,162       (1,645,353)
                                                                -----------      -----------      -----------

Cash flows from investing activities
Purchases of property and equipment - net .................        (803,487)        (283,358)        (577,756)
Principal payments on note receivable .....................           7,104            7,082            6,015
Proceeds from sale of property ............................            --             10,414             --
                                                                -----------      -----------      -----------

Net cash used in investing activities .....................        (796,383)        (265,862)        (571,741)
                                                                -----------      -----------      -----------
Cash flows from financing activities
Net borrowings (reductions) under line of credit agreements       3,416,232         (700,000)       2,485,150
Proceeds from exercise of stock options ...................          92,737             --               --
Deferred financing costs ..................................         (37,500)            --            (23,335)
                                                                -----------      -----------      -----------

Net cash provided by (used in) financing activities .......       3,471,469         (700,000)       2,461,815
                                                                -----------      -----------      -----------
NET (DECREASE) INCREASE IN CASH AND
CASH EQUIVALENTS ..........................................        (282,240)         140,300          244,721

Cash and cash equivalents at beginning of year ............         504,940          364,640          119,919
                                                                -----------      -----------      -----------

Cash and cash equivalents at end of year ..................     $   222,700      $   504,940      $   364,640
                                                                ===========      ===========      ===========


The accompanying notes are an integral part of these statements.

                                      -10-

                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                         January 31, 1998, 1997 and 1996

        NOTE A - NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

      1.   Business

           Lakeland  Industries,   Inc.  and  Subsidiaries  (the  "Company"),  a
           Delaware  corporation,  organized in April 1982, is engaged primarily
           in  the  manufacture  of  disposable  and  reusable  protective  work
           clothing.  The principal market for the Company's  products is in the
           United States.  No customer  accounted for more than 10% of net sales
           during the fiscal years ended January 31, 1998, 1997 and 1996.

      2.   Principles of Consolidation

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

      3.   Inventories

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

      4.   Property and Equipment

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

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

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


      6.   Income Taxes

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

                                      -11-

                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996


NOTE A (continued)

      7.   Earnings Per Share

           In fiscal 1998, the Company adopted Statement of Financial Accounting
           Standards  ("SFAS") No. 128,  "Earnings  Per Share,"  which  requires
           public  companies  to  present  basic  earnings  per  share  and,  if
           applicable,  diluted  earnings per share. In accordance with SFAS No.
           128, all  comparative  periods  have been  restated as of January 31,
           1998.  Basic  earnings  per share are based on the  weighted  average
           number  of  common  shares  outstanding   without   consideration  of
           potential  common stock.  Diluted earnings per share are based on the
           weighted  average  number  of  common  and  potential  common  shares
           outstanding.  The calculation  takes into account the shares that may
           be issued upon exercise of stock options,  reduced by the shares that
           may be repurchased  with the funds received from the exercise,  based
           on the average price during the fiscal year.

      8.   Statement of Cash Flows

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

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

                                        1998           1997              1996
                                        ----           ----              ----

           Interest paid              $446,550        $494,102        $431,555
 
           Income taxes paid           825,648         325,242         618,853


      9.   Concentration of Credit Risk

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


      10.  Foreign Operations and Foreign Currency Translation

           The Company maintains  manufacturing  operations and uses independent
           contractors  in Mexico and the  People's  Republic of China.  It also
           maintains  a sales and  distribution  entity  located in Canada.  The
           Company is vulnerable to currency risks in these countries.

           The  monetary  assets  and  liabilities  of  the  Company's   foreign
           operations  are  translated  into U.S.  dollars at  current  exchange
           rates,  while  nonmonetary  items are translated at historical rates.
           Revenues and expenses are generally  translated  at average  exchange
           rates for the year.  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.

                                      -12-

                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE A (continued)

      11.   Use of Estimates

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

      12.   New Pronouncement Not Yet Adopted

           In  February  1998,  the  FASB  issued  SFAS  No.  132,   "Employers'
           Disclosures About Pensions and Other Postretirement  Benefits," which
           is effective for the Company's  fiscal year ending  January 31, 1999.
           This statement standardizes the disclosure  requirements for pensions
           and other postretirement benefits, requires additional information on
           changes in the benefit  obligation and fair values of plan assets and
           eliminates certain disclosures that are no longer useful. Adoption of
           SFAS  No.  132 is not  expected  to  have a  material  effect  on the
           Company's financial statements.

NOTE B - NOTE RECEIVABLE

           In October  1994,  the Company sold its Ohio facility to an unrelated
           third party for $187,500 ($25,000 cash and a $162,500 mortgage note).
           The selling price of the property  approximated the net book value at
           the time of sale.  The  mortgage  note is payable  in 47  consecutive
           monthly  payments of $1,523,  including  principal and interest at an
           annual rate of 8%, until October 1998 when the entire unpaid  balance
           of the indebtedness shall be due and payable. This note is secured by
           a mortgage  on real  estate  located  in the City of Newark,  Licking
           County, Ohio. The unpaid balance was $140,251 and $147,355 at January
           31, 1998 and 1997, respectively.

NOTE C - INVENTORIES

           Inventories consist of the following at January 31:

                                                  1998                   1997
                                              ------------           ----------
               Raw materials                  $  2,672,719           $2,669,254
               Work-in-process                   4,168,376            3,124,141
               Finished goods                    9,016,957            4,100,761
                                              ------------           ----------
                                              $ 15,858,052           $9,894,156
                                              ============           ==========

                                      -13-

                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE D - PROPERTY AND EQUIPMENT

           Property and equipment consist of the following at January 31:


                                                   Useful life
                                                    in years                1998                 1997
                                                   -----------           ----------           ----------
                                                                                     
  Machinery and equipment                            3 - 10              $3,076,002           $2,409,648
                                                                         ----------           ----------
  Furniture and fixtures                             3 - 10                 223,190              157,722
  Leasehold improvements                           Lease term               257,252              185,587
                                                                         ----------           ----------

                                                                          3,556,444            2,752,957
  Less accumulated depreciation and amortization                          2,164,098            1,763,290
                                                                         ----------           ----------

                                                                         $1,392,346           $  989,667
                                                                         ==========           ==========


NOTE E - FAIR VALUE OF FINANCIAL INSTRUMENTS

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

NOTE F - LONG-TERM LIABILITIES

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


                                                                1998                  1997
                                                             ----------           ----------
                                                                            
           Revolving credit facility                         $8,816,232           $5,400,000
           Pension liability (Note K)                           450,437              395,789
                                                             ----------           ----------
                                                              9,266,669            5,795,789
           Less current portion of pension liability             50,000               50,000
                                                             ----------           ----------

           Long-term liabilities                             $9,216,669           $5,745,789
                                                             ==========           ==========



           During  December  1997,  the Company  entered into a new  $10,000,000
           secured  revolving  credit facility (the "facility") with a financial
           institution  with an initial  expiration  date of November  30, 1999.
           Borrowings under the facility bear interest at a rate per annum equal
           to the  one-month  LIBOR or the  30-day  commercial  paper  rate,  as
           defined,  plus 1.75%,  with interest payable monthly.  At January 31,
           1998, interest on outstanding  borrowings was based on the commercial
           paper  rate  option  (7.2%).   The  facility  is   collateralized  by
           substantially all the assets of the Company and guaranteed by certain
           of the Company's  subsidiaries.  The facility requires the Company to
           maintain a minimum tangible net worth, at all times.


                                      -14-

                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE F (continued)

           During  August  1995,   the  Company   entered  into  an  $8,000,000,
           three-year  secured revolving credit facility with a bank. Under this
           secured  revolving credit  facility,  which was replaced with the new
           facility in December 1997, the Company's maximum available borrowings
           were based upon eligible  accounts  receivable  and  inventories,  as
           defined.  Borrowings  under the revolving  credit  facility  incurred
           interest  at a rate per annum equal to the prime  commercial  lending
           rate or LIBOR plus 200 points. A fee of 1/2% per annum was charged to
           the  Company on the unused  portion  of such  facility.  The loan was
           collateralized by substantially all the assets of the Company.

           The maximum  amounts  borrowed  under the  revolving  lines of credit
           during  the  fiscal  years  ended  January  31,  1998 and  1997  were
           $10,000,000 and $7,000,000,  respectively,  and the average  interest
           rate during each period was 7.5%.

NOTE G - COMMITMENTS AND CONTINGENCIES

      1.   Employment Contracts

           The Company has employment  contracts with three  principal  officers
           expiring  through  January 2001.  Such  contracts  are  automatically
           renewable for one- or two-year  terms,  unless 30 to 120 days' notice
           is given by either party. Pursuant to such contracts,  the Company is
           committed to aggregate base  remuneration  of $572,500,  $572,500 and
           $397,500 for the fiscal years ended January 31, 1999,  2000 and 2001,
           respectively.

      2.   Leases

           The  Company  leases  the  majority  of its  premises  under  various
           operating  leases  expiring  through  fiscal 2003.  The lease for the
           manufacturing  facility  (located  in  Decatur,  Alabama)  is  with a
           partnership whose partners are principal officers and stockholders of
           the  Company.  This lease  expires on August  31,  1999 and  requires
           annual  payments of  approximately  $365,000  plus certain  operating
           expenses.  The  Company  also  leases  two  manufacturing  facilities
           pursuant to  month-to-month  leases  from an officer of the  Company.
           Monthly  payments are $3,100.  In  addition,  the Company has several
           operating  leases for machinery and  equipment.  

           In January 1998, the Company entered into a month-to-month  lease for
           a  manufacturing  facility in the  People's  Republic  of China.  The
           lessor is a partnership of which the Company's directors, one officer
           and  four  employees  hold   partnership   interests.   This  leasing
           arrangement requires monthly payments of $3,024.


           Total rental  expense  under all  operating  leases is  summarized as
           follows:


                                                                       Total                 Rentals
                                                 Gross                sublease               paid to
                                                 rental                rental                related
                                                 expense               income                parties
                                                 -------               ------                -------
                                                                                  
               Year ended January 31,
                   1998                         $621,162              $  9,704             $405,120
                   1997                          581,161                 3,024              392,160
                   1996                          483,690                20,011              369,150

                                      -15-

                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE G (continued)

           Minimum  annual  rental  commitments  for the  remaining  term of the
           Company's  noncancellable  operating leases relating to manufacturing
           facilities,  office space and  equipment  rentals at January 31, 1998
           are summarized as follows:

               Year ending January 31,
                   1999                                      $  626,695
                   2000                                         411,815
                   2001                                         108,652
                   2002                                          35,902
                   2003                                          23,200
                                                             ----------
                                                             $1,206,264
                                                             ==========


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

      3.   Services Agreement

           Pursuant  to the terms of a  services  agreement  with an  affiliated
           entity,  principally  owned by a principal officer and stockholder of
           the Company, the affiliate provides professional and/or skilled labor
           to a division of the  Company,  as needed,  at  contractual  rates of
           compensation.  Such  agreement is cancelable by either the Company or
           the affiliate upon thirty days' written notice. Costs incurred by the
           Company  in  connection  with  such  agreement  aggregated  $552,000,
           $426,000 and  $520,000  for the fiscal years ended  January 31, 1998,
           1997 and 1996, respectively.

      4.   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  adverse  effect  on  the
           consolidated  financial  position  or  results of  operations  of the
           Company.

      5.   Self-insurance

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


NOTE H - STOCKHOLDERS' EQUITY AND STOCK OPTIONS

           The  Nonemployee  Directors'  Option  Plan  (the  "Directors'  Plan")
           provides for an automatic one-time grant on options to purchase 5,000
           shares  of  common  stock to each  nonemployee  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  become  exercisable  commencing  six months from the date of
           grant and expire six years from the date of grant.  In addition,  all
           nonemployee  directors re-elected to the Company's Board of Directors
           at any  annual  meeting  of the  stockholders  will be  automatically
           granted  additional  options to

                                      -16-

                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE H (continued)

           purchase 1,000 shares of common stock on each of such dates. In April
           1997, the Company  extended the term on 5,000 expiring options for an
           additional six years.

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

           The Company has adopted the  disclosure  provisions  of SFAS No. 123,
           "Accounting for Stock-Based  Compensation"  ("SFAS 123"). The Company
           applies  APB  Opinion  No.  25,   "Accounting  for  Stock  Issued  to
           Employees," and related  interpretations  in accounting for its plans
           and does  not  recognize  compensation  expense  for its  stock-based
           compensation   plans.   If  the  Company  had  elected  to  recognize
           compensation  expense  based upon the fair value at the date of grant
           for  awards  under  these  plans   consistent  with  the  methodology
           prescribed  by SFAS 123, the effect on the  Company's  net income and
           earnings  per share for the year ended  January 31, 1996 would not be
           material in relation to the consolidated financial statements and the
           Company's  net  income  and  earnings  per share for the years  ended
           January 31,  1998 and 1997 would be reduced to the pro forma  amounts
           indicated below:



                                                           1998                  1997
                                                        ----------           ----------
                                                                       
               Net income per common share
                   As reported                          $1,599,874           $1,063,296
                   Pro forma                             1,584,144              974,555
               Basic earnings per common share
                   As reported                                $.63                 $.42
                   Pro forma                                   .62                  .38
               Diluted earnings per common share
                   As reported                                $.61                 $.41
                   Pro forma                                   .60                  .37



           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,  1998,  1997 and 1996,
           respectively:  expected  volatility  of 52%,  57% and 43%;  risk-free
           interest rates of 6.5%, 7% and 6%; and expected life of six years for
           all periods.

           Additional  information  with respect to the Company's  plans for the
           fiscal years ended  January 31, 1998,  1997 and 1996 is summarized as
           follows:

                                      -17-

                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE H (continued)


                                                                                  1998
                                                     -------------------------------------------------------------
                                                           Directors' Plan                    Incentive Plan
                                                     ---------------------------         ------------------------- 
                                                                       Weighted-                         Weighted-
                                                       Number           average           Number          average
                                                         of            exercise             of           exercise
                                                       shares            price            shares           price
                                                       ------            -----            ------           -----
                                                                                                   
           Shares under option
               Outstanding at beginning of year       18,000            $1.90             150,000         $2.36
               Granted                                 7,000             3.78                   -             -
               Exercised                             (10,000)            1.44             (50,472)         1.54
               Expired                                (5,000)            1.56                   -             -
                                                     -------                              -------               

           Outstanding at end of year                 10,000             3.85              99,528          2.77
                                                     =======                              =======              


           Options exercisable at year-end            10,000             3.85              99,528          2.77

           Weighted-average remaining contractual
             life of options outstanding              4.5 years                            3.5 years

           Weighted-average fair value per share
             of options granted during 1998                                2.25                                 -




                                                                                  1997
                                                     -------------------------------------------------------------
                                                           Directors' Plan                    Incentive Plan
                                                     ---------------------------         ------------------------- 
                                                                       Weighted-                         Weighted-
                                                       Number           average           Number          average
                                                         of            exercise             of           exercise
                                                       shares            price            shares           price
                                                       ------            -----            ------           -----
                                                                                                   
           Shares under option
               Outstanding at beginning of year       18,000            $1.90             150,000         $2.13
               Granted                                     -                -              34,000          3.50
               Expired                                     -                -             (34,000)         2.50

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

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

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

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

                                      -18-

                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

NOTE H (continued)



                                                                                  1996
                                                     -------------------------------------------------------------
                                                           Directors' Plan                    Incentive Plan
                                                     ---------------------------         ------------------------- 
                                                                       Weighted-                         Weighted-
                                                       Number           average           Number          average
                                                         of            exercise             of           exercise
                                                       shares            price            shares           price
                                                       ------            -----            ------           -----
                                                                                                   
               Shares under option
                   Outstanding at beginning of year   17,000            $1.76             150,000            $2.13
                   Granted                             1,000             4.25                   -
                                                      ------            -----             -------            -----

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


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


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


           Summarized  information about stock options outstanding under the two
           plans at January 31, 1998 is as follows:


                                        Options outstanding and exercisable
                                 -----------------------------------------------
                                                     Weighted-
                                   Number             average
                                 outstanding         remaining         Weighted-
                                     at             contractual         average
              Range of             January            life in          exercise
           exercise prices        31, 1998             years             price
           ---------------        --------             -----             -----
                                                                    
         $2.25 - $3.38             70,528              1.00             $2.45
          3.39 -  5.12             39,000              7.50              3.62
                                  -------              ----             -----

         $2.25 - $5.12            109,528              3.58             $2.88


                                      -19-

                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996


NOTE I - EARNINGS PER COMMON SHARE

           The following  table sets forth the  computation of basic and diluted
           earnings per share at January 31:


                                                                      1998               1997              1996
                                                                   ----------         ----------       -----------
                                                                                              
           Numerator
               Net income                                          $1,599,874         $1,063,296       $   586,622
                                                                   ==========         ==========       ===========
           Denominator
               Denominator for basic earnings per share
                  (weighted-average shares)                         2,558,541          2,550,000         2,550,000
               Effect of dilutive securities:
                  Stock options                                        68,884             59,700            85,506
                                                                   ----------         ----------        ----------
               Denominator for diluted earnings per share
                  (adjusted weighted-average shares) and
                  assumed conversions                               2,627,425          2,609,700         2,635,506
                                                                   ==========         ==========       ===========

           Basic earnings per share                                $      .63         $      .42        $      .23
                                                                   ==========         ==========       ===========
           Diluted earnings per share                              $      .61         $      .41        $      .22
                                                                   ==========         ==========       ===========

NOTE J - INCOME TAXES

           The provision for income taxes is summarized as follows:


                                                 Year ended January 31,
                                   -------------------------------------------------
                                       1998                1997               1996
                                   -----------           --------           --------
                                                                   
               Current
                   Federal         $   938,000           $603,000           $382,000
                   State               105,000            (20,000)           (18,000)
                                   -----------           --------           --------

                                     1,043,000            583,000            364,000

               Deferred                (53,000)           (70,000)             5,000
                                   -----------           --------           --------

                                   $   990,000           $513,000           $369,000
                                   ===========           ========           ========

                                      -20-

                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996

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


                                                                                 Year ended January 31,
                                                                     ---------------------------------------------
                                                                      1998                1997               1996
                                                                      ----                ----               ----
                                                                                                      

               Statutory rate                                        34.0%               34.0%               34.0%
               State income taxes, net of Federal tax benefit         2.7                 (.4)                (.4)
               Nondeductible expenses                                  .5                  .8                 1.7
               Operating losses generating no current tax benefit     2.5                 1.8                 2.5
               Change in deferred assets                             (2.0)               (4.4)                 .5
               Other                                                   .5                  .7                  .3
                                                                     ----                ----                ----

               Effective rate                                        38.2%               32.5%               38.6%
                                                                     ====                ====                ==== 

           The tax effects of temporary  differences which give rise to deferred
           tax assets at January  31, 1998 and 1997 are  summarized  as follows:
           January 31,


                                                                       1998         1997
                                                                    --------     --------
                                                                           
         Deferred tax assets
           Inventories .........................................     $284,000     $302,500
           Net operating loss carryforward - Canadian subsidiary      100,500       53,000
           Accounts receivable .................................       75,000       57,000
           Accrued compensation and other ......................       51,500       56,500
                                                                     --------     --------
 
             Gross deferred tax assets .........................      511,000      469,000
                                                                     --------     --------
         Deferred tax liabilities
           Depreciation ........................................       71,000       82,000
                                                                     --------     --------
 
             Gross deferred tax liabilities ....................       71,000       82,000
                                                                     --------     --------
 
           Net deferred tax asset ..............................     $440,000     $387,000
                                                                     ========     ========

           Net  operating  loss  carryforwards  of  $287,000  applicable  to the
           Canadian subsidiary expire in fiscal 2003 through 2005.

                                      -21-

                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996


NOTE K - BENEFIT PLANS

           Defined Benefit Plan

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

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

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


                                                                      1998               1997               1996
                                                                   ---------          ---------          ---------
                                                                                                
           Normal cost                                             $   1,613          $   1,613          $   1,613
           Interest cost on projected benefit obligation              63,772             62,259             60,611
           Actual return on assets                                   (16,168)           (92,226)           (40,653)
           Net amortization and deferral                             (10,771)            71,026             25,159
                                                                   ---------          ---------          ---------

           Net periodic pension cost                                $ 38,446           $ 42,672           $ 46,730
                                                                    ========           ========           ========



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


                                                                  1998           1997
                                                               ---------      ---------
                                                                        
Actuarial present value of benefit obligations
  Vested benefits                                              $ 917,791      $ 863,621
                                                               ---------      ---------

Projected benefit obligation                                     917,791        863,621

Plan assets at fair market value                                 467,354        467,832
                                                               ---------      ---------

Projected benefit obligation in excess of plan assets            450,437        395,789

Unrecognized (loss) gain                                         (19,112)        16,945
Unrecognized net obligation at transition amortized
  over a 15-year period                                          (69,358)       (79,213)
Required minimum liability (also included as a
  component of other assets)                                      88,470         62,268
                                                               ---------      ---------

Pension cost liability (included in long-term liabilities)     $ 450,437      $ 395,789
                                                               =========      =========


                                      -22-

                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1998, 1997 and 1996


NOTE K (continued)


           An  assumed  discount  rate  of 7.5%  was  used  in  determining  the
           actuarial  present  value  of  benefit  obligations  for all  periods
           presented.  The expected  long-term rate of return on plan assets was
           8% for all periods presented. At January 31, 1998,  approximately 73%
           of the plan's assets were held in mutual funds invested  primarily in
           equity  securities,  approximately  15% was  invested in money market
           instruments  and the remaining 12% was invested in equity  securities
           and debt instruments.

           Defined Contribution Plan

           Pursuant to the terms of the Company's 401(k) plan, substantially all
           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 18% of the  employee's  compensation.  The  Company  made
           discretionary contributions of $18,950 in fiscal 1998.

NOTE L - MAJOR SUPPLIER

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

                                      -23-

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

Directors:

Raymond J. Smith, Chairman

Christopher J. Ryan

John J. Collins, Jr.
 Senior Vice President of Liberty
 Brokerage, Inc.

Eric O. Hallman
 Officer of Sylvan -Lawrence

Walter J. Raleigh
 Senior Advisor to CMI Industries, Inc.


Market Makers:

Troster Singer Corp.

Legg Mason Wood Walker Inc.

Mayer & Schweitzer Inc.

Nash Weiss/Div of Shatkin Inv.

Herzog, Heine, Geduld, Inc.


Officers:

Raymond J. Smith, President

Christopher J. Ryan
 Executive Vice President of Finance
 and Secretary

James M. McCormick
 Vice President and Treasurer

Harvey Pride, Jr.
 Vice President, Manufacturing


Auditors:

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

Counsel:

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


Transfer Agent:

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


Executive Offices:

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


Subsidiaries:

Lakeland Protective Wear, Inc.
(Canada)
Lakeland de Mexico S.A. de C.V.
Laidlaw, Adams & Peck, Inc.


      Exhibits to Lakeland Industries,  Inc.'s 1998 Form 10 - K are available to
shareholders for a fee equal to Lakeland's cost in furnishing such exhibits,  on
written  request to the  Secretary,  Lakeland  Industries,  Inc.,  711-2 Koehler
Avenue, Ronkonkoma, New York 11779.

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

                                      -24-