FORM 10-K

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
 
[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

  For the fiscal year ended January 31, 1996

                                       OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
  THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

  For the transition period from_________________to___________________

  Commission file number 0-18183

                            G-III APPAREL GROUP, LTD.
             (Exact name of registrant as specified in its charter)

       Delaware                                              41-1590959
   (State or other jurisdiction of                          (I.R.S. Employer
   incorporation or organization)                           Identification No.)

345 West 37th Street, New York, New York                     10018
(Address of principal executive offices)                     (Zip Code)

Registrant's telephone number, including area code: (212) 629-8830

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act:  Common Stock,
$.01 par value.

     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 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 the Form 10-K or any amendment to this
Form 10-K. [ ]

     As of March 31, 1996, the aggregate market value of the registrant's voting
stock held by non-affiliates of the registrant (based on the last sale price for
such shares as quoted by the Nasdaq National Market) was $7,819,461.

     The number of  outstanding  shares of the  registrant's  Common Stock as of
March 31, 1996 was 6,465,836.

     Documents  incorporated by reference:  Certain portions of the registrant's
definitive  Proxy  Statement  relating  to the  registrant's  Annual  Meeting of
Stockholders  to be held on or about  June 20,  1996,  to be filed  pursuant  to
Regulation  14A of the  Securities  Exchange Act of 1934 with the Securities and
Exchange Commission, are incorporated by reference into Part III of this Report.







                                     PART I

ITEM 1.    BUSINESS


General

          G-III Apparel  Group,  Ltd.  (the  "Company")  designs,  manufactures,
imports  and  markets an  extensive  range of leather  and  non-leather  apparel
including  coats,  jackets,  pants,  skirts and other sportswear items under its
"G-III"`TM', "Siena"`TM', "Siena Studio"`TM', "Colebrook and  Co."`TM' and "J.L.
Colebrook"`TM' labels, and under private retail and licensed labels. The Company
commenced  operations  in 1974,  initially  selling  moderately  priced  women's
leather  coats and jackets under its G-III label.  The Company has  continuously
expanded  its  product  lines and began  selling  higher  priced,  more  fashion
oriented  women's leather  apparel under its Siena and "Cayenne"`TM' (now called
Siena  Studio)  labels  in 1981 and 1988,  respectively.  In 1988,  the  Company
introduced a line of men's leather apparel,  presently  consisting  primarily of
jackets and coats sold under the G-III  label.  In 1990,  the  Company  formed a
textile division, which designs, imports and markets a moderately priced line of
women's textile  outerwear and sportswear  under the J.L.  Colebrook  label. The
Company  replaced  the  Cayenne  label  with  the  Siena  Studio  label  for its
mid-priced  line of women's  leather  apparel during 1991 and introduced a men's
textile  apparel line in the fall of 1992. In 1993,  the Company formed a Woolen
Coat  Division  which  designs, manufactures,  imports and markets a  moderately
priced line of women's coats and rainwear.  In 1993, the Company  entered into a
licensing  agreement with NFL  Properties to market a line of outerwear  apparel
with NFL team logos.  The Company  believes  that the sale of licensed  products
will help it to expand its  business  and, in 1995,  the Company  entered into a
licensing agreement with Kenneth Cole Productions to design and market a line of
women's leather and woven outerwear under the Kenneth Cole label.

          Sales of  moderately  priced  women's  leather  apparel  accounted for
approximately  44% of the  Company's  net sales in the fiscal year ended January
31, 1996, compared to 46% in the fiscal year ended January 31, 1995. The Company
sells  to  approximately  2,500  customers,   including   nationwide  chains  of
department  and specialty  retail stores,  price clubs and individual  specialty
boutiques.

          During  1995,  the  Company   continued  the   implementation  of  its
restructuring  program  started in 1994 which was  intended  to  strengthen  the
Company's  core  product  lines,  improve  long-term  profitability  and enhance
shareholder  value.  In 1995, the Company  consolidated  merchandise  divisions,
closed certain manufacturing and other facilities,  reduced inventory, decreased
borrowing  levels and lowered its  personnel  and  administrative  expenses.  In
March  1996,  the Company  sub-leased  one of its  warehouses to a third party,
thereby  consolidating  its warehouse  operations into one location and reducing
its warehouse and distribution expenses.

          In the fiscal  year ended  January  31,  1996,  substantially  all the
Company's  products  were  manufactured  for the Company by foreign  independent
contractors,  located  principally in South Korea, China and Indonesia and, to a
lesser extent,  in India,  Philippines,  Hong Kong and Eastern Europe.  A select
number of  garments  were  also  manufactured  for the  Company  by  independent
contractors located in the New York City area.


                                       -2-







          References to the Company  include the operations of all the Company's
subsidiaries.

Products - Development and Design

          The Company  manufactures  and markets a full line of women's  leather
apparel in "junior,"  "missy,"  and "half sizes" and an outerwear  line of men's
leather  apparel at a wide range of retail sales prices.  The Company's  product
offerings also include textile outerwear, woolen coats and sportswear.

          The G-III  line of  women's  apparel  consists  of  moderately  priced
women's  leather  apparel,  which  typically sells at retail prices from $30 for
sportswear items to $400 for coats.  The Siena line of apparel,  which caters to
the higher priced, more fashion-conscious female consumer,  typically has retail
prices from $200 for  sportswear  items to $1,000 for coats.  Siena Studio,  the
Company's  bridge-priced  line of  fashion  oriented  women's  leather  apparel,
primarily consists of jackets and skirts with retail prices from $100 for skirts
to $500 for  outerwear.  Products in the men's line of leather  outerwear,  sold
under the G-III label,  typically  have retail prices  between $75 and $400. The
moderately priced line of women's textile  outerwear and sportswear,  sold under
the J.L.  Colebrook  label,  has retail prices in the range of $70 to $120.  The
men's textile  apparel line,  consisting of  moderately  priced  outerwear,  has
retail prices ranging from $50 to $175.  The  moderately  priced line of women's
coats,  sold under the Vision  label,  has retail prices in the range of $100 to
$200.

          The Company works with retail chains in developing  product lines sold
under private  retail  labels.  With regard to private label sales,  the Company
meets  frequently  with buyers who custom  order  products by color,  fabric and
style.  These  buyers may provide  samples to the  Company or may select  styles
already  available in the  Company's  showrooms.  The Company has  established a
reputation  among such  buyers for the  ability to arrange  for  manufacture  of
apparel on a reliable, expeditious and cost-effective basis.

          The Company's  in-house  designers are  responsible for the design and
look of the  Company's  products.  The Company  responds to style changes in the
apparel industry by maintaining a continuous program of style, color and type of
leather and fabric selection.  In designing new products and styles, the Company
attempts to incorporate current trends and consumer preferences in the Company's
traditional product offerings.  The Company seeks to design products in response
to  anticipated  trends in  consumer  preferences,  rather  than to  attempt  to
establish market trends and styles.

          Design   personnel  meet  regularly  with  the  Company's   sales  and
merchandising  departments  to  review  market  trends,  sales  results  and the
popularity of the Company's latest products. In addition, representatives of the
Company  regularly  attend trade and fashion  shows and shop at fashion  forward
stores in the United  States,  Europe and the Far East, and present sample items
to the  Company  along with their  evaluation  of the styles  expected  to be in
demand in the  United  States.  The  Company  also  seeks  input  from  selected
customers  with  respect  to  product  design.  The  Company  believes  that its
sensitivity to the needs of its retail  customers,  coupled with the flexibility
of its  production  capabilities  and its  continual  monitoring  of the  retail


                                       -3-





market,  enables the Company to modify  designs  and order  specifications  in a
timely fashion.

          The  Company's  arrangements  with  selected  overseas  factories  for
textile  apparel  enables  it to conduct  test-marketing,  in  cooperation  with
specialty  retailers and  department  stores,  prior to full  manufacturing  and
marketplace introduction of certain styles and products. Testmarketing typically
involves  introducing a new style into approximately 20 to 30 store locations in
certain  major  markets.  If the Company  finds  acceptance  of the product on a
consumer level,  the Company proceeds with full-scale  manufacturing  and market
introduction.

Leather Apparel

        Manufacturing

          Substantially all the Company's products are imported from independent
manufacturers  located  primarily in South Korea,  Indonesia and China and, to a
lesser extent,  in India,  the  Philippines  and Hong Kong. A selected number of
garments  are also  manufactured  for the  Company  by  independent  contractors
located in the New York City area. In addition, the Company owns 100% and 39% of
two  factories in Asia where  leather  garments are being  manufactured  for the
Company.

          The Company has a branch office in Seoul, South Korea, which acts as a
liaison  between the Company and the various  manufacturers  located  throughout
South Korea, Indonesia and China used to produce the Company's leather and woven
garments.  Upon receipt from the Company's  headquarters  of  production  orders
stating the number,  quality and types of garments  needed to be produced,  this
liaison  office  negotiates  and places  orders  with one or more South  Korean,
Indonesian and Chinese manufacturers. In allocating production among independent
suppliers,  the  Company  considers  a number of  criteria,  including  quality,
availability  of  production  capacity,  pricing  and  ability to meet  changing
production  requirements.  At January 31, 1996, the South Korean office employed
15 persons.

          In connection  with the foreign  manufacture of the Company's  leather
apparel,  manufacturers  purchase  skins and necessary  "submaterials"  (such as
linings,  zippers,  buttons and trimmings)  according to parameters specified by
the Company.  Prior to commencing the  manufacture  of garments,  samples of the
skins and  submaterials  are sent to the South  Korean  liaison  office  and the
Company's  New York  offices  for  approval.  Employees  of the  liaison  office
regularly  inspect and supervise the manufacture of the products for the Company
in order to ensure timely delivery, maintain quality control, monitor compliance
with Company manufacturing specifications and inspect finished apparel.

          Because of the nature of leather  skins,  the  manufacture  of leather
apparel is  performed  manually.  A pattern  is used in cutting  hides to panels
which are  assembled in the  factory.  All  submaterials  are also added at this
time.  Products are inspected  throughout this process to insure that design and
quality  specifications  of the order,  as  provided by the  Company,  are being
maintained  as the garment is  assembled.  After  pressing,  cleaning  and final
inspection,  the garment is labeled and hung awaiting  shipment.  A final random
inspection occurs when the garments are packed for shipment.


                                       -4-







          The Company arranges for the production of apparel on a purchase order
basis,  with  each  order  to a  foreign  manufacturer  generally  backed  by an
irrevocable international letter of credit.  Substantially all letters of credit
arranged  by the  Company  require  as a  condition  of  release of funds to the
manufacturer,  among  others,  that an  inspection  certificate  be  signed by a
representative  of the  Company.  Accordingly,  if an order is not  filled  by a
foreign manufacturer,  the letter of credit is not paid and the Company does not
bear the risk of liability for the goods being manufactured. The Company assumes
the risk of loss on an F.O.B. basis when goods are delivered to a shipper and is
insured against casualty losses arising during shipping.

          As is customary in the leather  industry,  the Company has not entered
into any long-term contractual  arrangement with any contractor or manufacturer.
In order to  provide  for more  efficient  communications  and  operations  with
certain of the larger leather  apparel  manufacturers,  in addition to utilizing
its South Korean branch office,  the Company has historically  placed orders for
leather  apparel with two of its largest  manufacturers  through an  established
buying agent located in New York City. The buying agent,  under the  supervision
of  Company  personnel  located  in  the  United  States  and  South  Korea,  is
responsible for procuring  sufficient  contract  production  capacity from these
manufacturers to meet the forecasted demand for the Company's products.  For the
fiscal years ended January 31, 1994, 1995 and 1996,  approximately  26%, 16% and
13%,  respectively,  of the Company's  products  were produced by  manufacturers
working  through the  Company's  buying  agent.  The Company  believes  that the
production  capacity of foreign  manufacturers with which it has developed or is
developing a  relationship  is adequate to meet the  Company's  leather  apparel
production  requirements for the foreseeable  future.  The Company believes that
alternative foreign leather apparel manufacturers are readily available and that
the loss of any manufacturer or the buying agent would not materially  adversely
affect the Company's operations.

          The Company's  arrangements with foreign  manufacturers of its apparel
are  subject to the usual risks of doing  business  abroad,  including  currency
fluctuations,  political instability and potential import restrictions. Although
the  Company's  operations  have not  been  materially  affected  by any of such
factors to date, due to the significant  portion of the Company's garments which
are produced  abroad,  any  substantial  disruption  of its  relationships  with
foreign  manufacturers  could  adversely  affect the  Company's  operations.  In
addition,  since the Company  negotiates  its  purchase  orders with its foreign
manufacturers in United States dollars, if the value of the United States dollar
against local currencies was to go down, these  manufacturers might increase the
United States dollar prices  charged to the Company for products.  Virtually all
the Company's  imported leather products and raw materials are subject to United
States Customs duties of approximately 6%.

          A majority of all finished  goods  manufactured  abroad are shipped to
the  Company's  New  Jersey  warehouse  and  distribution   facility  for  final
inspection and  allocation and reshipment to customers.  The goods are delivered
to the Company and its customers by independent  shippers,  choosing the form of
shipment (principally ship, truck or air) based upon a customer's needs and cost
and time considerations.



                                       -5-







        Marketing and Distribution

          The Company's products are sold primarily to department, specialty and
mass  merchant  retail  stores  in the  United  States.  The  Company  sells  to
approximately  2,500  customers,  ranging from  national and regional  chains of
specialty retail and department stores,  whose annual purchases from the Company
exceed  $1,000,000,  to small specialty  stores whose annual  purchases from the
Company are less than  $1,000.  No customer  accounted  for more than 10% of the
Company's net sales in the fiscal years ended January 31, 1995 or 1996.

          Almost all of the Company's sales to date have been made in the United
States. The Company has also marketed its products in Canada and Mexico.

          Retail sales of outerwear apparel have  traditionally been seasonal in
nature. Although the Company sells its apparel products throughout the year, net
sales in the months of June through November accounted for approximately 74% and
82% of Company  net sales  during the fiscal  years  ended  January 31, 1995 and
1996, respectively. The June through November time frame is expected to continue
to provide a disproportionate amount of the Company's net sales.

          Along  with the  Company's  foreign  offices,  the  Company's  trading
company  subsidiary,  Global  International  Trading Company,  located in Seoul,
Korea, assists in providing services to the Company's  customers.  As of January
31, 1996, Global International Trading Company employed 26 persons.

          The Company's  products are sold primarily  through a direct  employee
sales  force  which  consisted  of 22  employees  as of January  31,  1996.  The
Company's  principal  executives  are  also  actively  involved  in sales of its
products.  A limited  amount of the Company's  products are also sold by various
retail buying offices located throughout the country. Final authorization of all
sales of products is solely  through the Company's New York  showroom,  enabling
the Company's  management to deal directly with,  and be readily  accessible to,
major customers,  as well as to control more  effectively the Company's  selling
operations.

          The Company  primarily  relies on its reputation and  relationships in
the  industry to generate  business.  The  Company  believes it has  developed a
significant  customer  following and positive  reputation in the industry,  as a
result of, among other things,  standards of quality control,  on-time delivery,
competitive  pricing and  willingness  and ability to assist  customers in their
merchandising  of the  Company's  products.  In addition,  the Company has, to a
limited  extent,  advertised its products and engaged in cooperative ad programs
with retailers.  The Company believes it has developed brand awareness,  despite
the absence of general advertising,  primarily through its reputation,  consumer
acceptance and the fashion press.

          In late  December  1990,  the Company  opened its first retail  outlet
store in  Secaucus,  New  Jersey.  The outlet  store was  intended to assist the
Company  in  determining  sales  trends of various  styles,  colors and skin and
fabric types and enable the Company to sell damaged  merchandise which cannot be
resold at regular prices. During fiscal 1994, the Company opened four new retail
outlet  stores  and  added  two  additional   stores  during  fiscal  1995.  The
performance  of these outlet  stores has resulted in the decision by the Company
to discontinue operations at several locations. The

                                      -6-







Company expects  to  close at least three of these locations during fiscal 1997,
one  of  which was closed in March 1996. The Company believes that there will be
no  material  affect  on  the  financial statements or operations of the Company
as a result of implementing  these actions.  No additional  stores  are  planned
to be opened during fiscal 1997. Company product represents approximately 85% of
the  products offered  in  its  outlet  stores.  The  balance  of  the  products
offered  are accessories.

        Licensing

          The  Company  presently  has  license  agreements  with  Kenneth  Cole
Productions,   National   Football   League   Properties,   NASCAR  and  several
universities  located  in the United  States.  The  Company  plans to seek other
opportunities to enter into trademark license  agreements in order to expand its
product offerings under nationally recognized labels.

        Raw Materials

          Most  products  manufactured  for the  Company  are  purchased  by the
Company on a finished  goods basis.  Raw materials used in the production of the
Company's  leather  apparel  are  available  from  numerous  sources  and are in
adequate  supply.  The Company is not aware of any manufacturer of the Company's
apparel not being able to satisfy its  requirements  for any such raw  materials
due to an inadequacy of supply.

          The leather  apparel  industry  competes with  manufacturers  of other
leather  products  for the supply of  leather.  Leather  skins are a  byproduct.
Accordingly,  raw  material  costs are  impacted by changes in meat  consumption
worldwide as well as by the popularity of leather products.

Textile Apparel

          The Company also produces outerwear from a variety of textiles such as
wools,  cottons and synthetic blends,  suitable for leisure and active wear. The
Company designs, imports and markets a moderately priced line of women's textile
outerwear and  sportswear  under the J.L.  Colebrook  label,  with retail prices
ranging  from  $70 for a  spring  jacket  to $120  for a fall  jacket.  The Coat
Division  markets  moderately  priced women's  woolen coats and raincoats,  sold
under the Vision label,  with retail prices ranging from $100 to $200. The men's
textile apparel line consists of moderately priced outerwear.

          The Company's  development and design process as well as its marketing
and  distribution  strategies for textile  apparel are similar to those employed
for its leather  apparel.  See  "Products-Development  and Design" and  "Leather
Apparel -- Marketing and  Distribution" of this Item 1 above.  Textile outerwear
is  manufactured  for the  Company by several  independent  contractors  located
primarily  in  the  Far  East  and  Eastern  Europe  and,  to a  lesser  extent,
domestically.   Manufacturers  produce  finished  garments  in  accordance  with
production   samples   approved  by  the  Company  and  obtain  necessary  quota
allocations and other requisite customs clearances.



                                            -7-






          To facilitate  better  service for the  Company's  textile and leather
apparel customers and accommodate and control the volume of manufacturing in the
Far East,  the Company has an office in Hong Kong.  Similar to the Seoul office,
the Hong Kong  office  acts as a liaison  between  the  Company  and the various
manufacturers of textile and leather apparel located in Hong Kong and China. The
Company  utilizes  its  domestic  and Hong  Kong  office  employees  to  monitor
production at each manufacturer's facility to ensure quality control, compliance
with the Company's  specifications  and timely delivery of finished  garments to
the  Company's  distribution  facilities  or  customers.  The Hong  Kong  office
employed 12 persons as of January 31, 1996.

          The  Company's   arrangements  with  its  textile   manufacturers  and
suppliers are subject to the risks attendant to doing business abroad, including
the  availability  of quota and other requisite  customs  clearances for textile
apparel,  the imposition of export duties,  political and social instability and
currency  fluctuations.  United States customs  duties on the Company's  textile
apparel  presently range from 5% to 30%,  depending upon the type of fabric used
and how the  garment is  constructed.  The  Company  monitors  duty,  tariff and
quota-related  developments  and seeks to  minimize  its  potential  exposure to
quota-related risks through, among other measures,  geographical diversification
of its  manufacturing  sources  and shifts of  production  among  countries  and
manufacturers.


Backlog

          A significant  portion of the Company's orders are short-term purchase
orders from  customers  who place  orders on an as-needed  basis.  The amount of
unfilled orders at any time has not been indicative of future sales. Information
relative to open purchase orders at any date may also be materially affected by,
among other things,  the timing of the initial  showing of apparel to the trade,
as well as by the timing of recording of orders and shipments.  As a result, the
Company does not believe that the amount of its unfilled  customer orders at any
time is meaningful.

Trademarks

          Several  trademarks  have been granted  federal  trademark  protection
through registration with the U.S. Patent and Trademark Office, including G-III,
Registration  No.  1,620,028,   Avalanche,   Registration  No.  1,717,128,  J.L.
Colebrook,  Registration No. 1,662,115, Laura Renee, Registration No. 1,639,803,
Laura Jeffries,  Registration No.  1,760,704,  Colebrook Kids,  Registration No.
1,769,358, Urban Cowboy, Registration No. 1,814,466,  Cayenne,  Registration No.
1,573,488,  G-III Outerwear Company Store,  Registration No.  1,854,354,  JLC (&
design),  Registration No. 1,916,591, JLC Outerwear (& design), Registration No.
1,936,763,  J.L.C.  (& design),  Registration  No.  1,915,105  and Last  Resort,
Registration No. 1,656,870.

          G-III has  applications  for  registrations  pending  before  the U.S.
Patent and Trademark Office for G-IV.



                                            -8-







          The  following   foreign   trademarks  have  been  granted   trademark
protection  in other  countries  including  G-III in  France,  Registration  No.
93/465340, G-III in Canada, Registration No. 426,770, J.L. Colebrook in Germany,
Registration No. 2,057,353, J.L. Colebrook in Canada,  Registration No. 433,107,
J.L. Colebrook, in France,  Registration No. 93/465,341, J.L. Colebrook in Great
Britain,  Registration No. B1533687, and J.L. Colebrook in Benelux, Registration
No. 530,517.

          The following  foreign  trademark  applications are pending  including
J.L.C. (& design) in Canada and JLC (& design) in Canada.

          Although the Company  regards its  trademarks  as valuable  assets and
intends to vigorously enforce its trademark rights, the Company does not believe
that any  failure to obtain  federal  trademark  registrations  for which it has
applied would have a material adverse effect on the Company.

Competition

          The apparel business is highly  competitive.  The Company has numerous
competitors with respect to the sale of leather and textile  apparel,  including
distributors that import leather apparel from abroad and domestic retailers with
established foreign manufacturing capabilities.  Sales of the Company's products
are affected by style,  price,  quality and general fashion trends.  The Company
may also be deemed to compete with  vertically-integrated  apparel manufacturers
that also own retail stores.  In addition,  the Company competes for supplies of
raw materials and manufacturing and tanning capacity.

Employees

          As of January 31, 1996,  the Company had 275 full-time  employees,  of
whom 63 worked in executive,  administrative or clerical capacities,  101 worked
in design and  manufacturing,  68 worked in warehouse  facilities,  22 worked in
sales and 21 worked in the Retail  Outlet  Division.  The Company  employs  both
union  and non-union  personnel and believes that the Company's  relations  with
its employees are good. The Company has never  experienced  any  interruption of
any of its operations due to a labor disagreement with its employees.

          The Company is a party to an agreement with the  Amalgamated  Clothing
and Textile  Workers Union (the "Union"),  covering  approximately  59 full-time
employees as of January 31, 1996. This  agreement,  which is currently in effect
through  October 30, 1996,  automatically  renews on an annual basis  thereafter
unless terminated by the Company or the Union prior to August 30 of that year.



                                            -9-






EXECUTIVE OFFICERS OF THE REGISTRANT

          The following table sets forth certain information with respect to the
executive officers and significant employees of the Company.



                                                                                       Executive
                                                                                       Officer or
                                                                                      Significant
                                                                                        Employee
             Name                  Age                     Position                      Since
            -----                  ---                     --------                      -----
                                                                      

Morris Goldfarb                     45      President and Chief Executive                 1974
                                            Officer, Director
Aron Goldfarb                       73      Chairman of the Board, Director               1974
Alan Feller                         54      Executive Vice President, Chief               1990
                                            Operating Officer, Treasurer and
                                            Secretary, Director
Carl Katz                           55      Executive Vice President of                   1981
                                            Siena, Director
Jeanette Nostra-Katz                44      Executive Vice President                      1981
Frances Boller-Krakauer             30      Vice President - Men's Sales of               1993
                                            G-III
Edward Goldstein                    47      Vice President - JL Colebrook                 1994
                                            Division of G-III
Deborah Huffman                     41      Vice President - Women's Sales                1989
                                            of G-III
Keith Sutton Jones                  47      Vice President - Foreign                      1989
                                            Manufacturing of G-III
Michael Laskau                      40      Vice President - JL Colebrook                 1994
                                            Division of G-III
Karen Wells                         31      Vice President - Fashion Design               1990
                                            and Imports of G-III



          Morris  Goldfarb is the President and Chief  Executive  Officer of the
Company,  as well as one of its directors.  He has served as either President or
Vice President of G-III Leather Fashions,  Inc. ("G-III") since its formation in
1974 and as President of the Siena  division  since its  formation in 1981.  Mr.
Goldfarb is responsible for the foreign  manufacture,  marketing,  merchandising
and financing of the G-III line of apparel.  He also has overall  responsibility
for developing  selling programs,  customer  relations and administration of the
Company. Mr. Goldfarb is also a director of Grand Casinos, Inc.

          Aron  Goldfarb  is  Chairman  of the  Board  of the  Company,  and its
founder.  Mr. Goldfarb served as either President or Vice President of G-III and
as a Vice

                                      -10-






President of Siena since their  respective  formations  and, since January 1995,
has served as a consultant to the Company.

          Alan Feller has been  employed  by the Company as its Chief  Financial
Officer since January 1990 and was elected the Vice President of  Administration
and Finance,  Treasurer and Secretary of the Company in March 1990 and Executive
Vice President and Chief Operating  Officer in June 1995. Mr. Feller was elected
a Director of the Company in April 1995.

          Carl Katz has been  employed as an Executive  Vice  President of Siena
since August 1989 and, prior  thereto,  as a Vice President of Siena since 1981.
Mr. Katz  supervises the  merchandising  and designs,  as well as production and
pattern and sample making,  for the Siena and Licensing  divisions.  Mr. Katz is
also a director of the Company.

          Jeanette  Nostra-Katz  has been the  Executive  Vice  President of the
Company since March 1992.  Ms.  Nostra-Katz's  responsibilities  for the Company
include sales for the Women's Leather Division, marketing, public relations, and
operations  as they relate to sales.  Since  August  1989,  she has served as an
Executive  Vice  President of Siena.  Ms.  Nostra-Katz  has been employed by the
Company since 1981 in various capacities.

          Frances  Boller-Krakauer is Vice President -- Men's Sales of G-III and
has held the position  since  February  1993.  Prior to February  1993, she held
various sales positions in the Men's  Division.  Ms. Krakauer joined the Company
in March 1989.

          Deborah  Huffman is the Vice President -- Women's Sales of G-III.  Ms.
Huffman is responsible  for sales and marketing of the women's  leather  apparel
line.  She  served  previously  as Vice  President,  Imports  since  June  1989,
coordinating production and merchandising.

          Edward Goldstein is a Vice President -- JL Colebrook Division of G-III
and has been employed in such  capacity  since June 1994.  His  responsibilities
include  the  coordination  of  the  sales   organization  as  well  as  product
development and administration of the division. For seven years prior to joining
G-III, Mr. Goldstein was Vice President of the outerwear product line for Lerner
New York, a division of The Limited Inc.

          Keith Sutton Jones is the Vice President -- Foreign  Manufacturing  of
G-III  and  has  been  employed  in  such  capacity   since  January  1989.  His
responsibilities  include  coordinating  and  controlling  all  aspects  of  the
Company's Far Eastern sourcing and production.

          Michael Laskau is a Vice  President -- JL Colebrook  Division of G-III
and has been employed in such  capacity  since July 1994.  His  responsibilities
include  coordinating the production and  merchandising of the Company's textile
apparel. For the 18 years prior to joining the Company, Mr. Laskau was in charge
of production and sourcing at Junior Gallery, an importer of apparel.

                                      -11-







          Karen  Wells is the Vice  President  -- Fashion  Design and Imports of
G-III  and  has  been   employed  in  such  capacity   since  March  1992.   Her
responsibilities  include the sourcing of factories,  coordination of production
and  merchandising and design  supervision for the Women's  Division.  Ms. Wells
also manages the Company's  private label and special  order  programs.  For the
four years prior to March 1992,  Ms.  Wells was the Fashion  Designer of women's
apparel for G-III.

          Aron  Goldfarb and Morris  Goldfarb are father and son,  respectively.
Carl Katz and Jeanette Nostra Katz are married to each other.

ITEM 2.        PROPERTIES

          The Company's  executive  offices and office support  departments  are
located in a five story 32,000  square foot  building at 345 West 37th Street in
New York City. This property is leased pursuant to a sublease from a corporation
owned by Morris Goldfarb and Aron Goldfarb, the Company's President and Chairman
of the Board,  respectively,  for which the Company pays rent monthly, plus real
estate  taxes. For the fiscal  years ended  January 31, 1995 and 1996, the total
payments   for  the  premises   were   approximately   $334,000  and   $327,000,
respectively.

          During January 1994, the Company moved its G-III Women's, Siena, Siena
Studio and JL Colebrook showrooms and support staff to two floors at 512 Seventh
Avenue,  which is one of the leading  outerwear  apparel  buildings  in New York
City.  The Men's  Leather  Division,  Colebrook  Men's  Division  and  Licensing
Division were also moved to 512 Seventh Avenue in March 1995. The Company leases
an  aggregate  of  approximately  31,800  square feet in this  building  through
January 31, 2003 at a current aggregate annual rental of approximately $486,000.

          The  Company's  warehouse  and  distribution   facility,   located  in
Secaucus,  New Jersey,  contains approximately 107,000 square feet, plus a 3,000
square foot retail outlet store.  This facility is leased through March, 2000 at
an annual rent of  approximately  $482,000.  The lease  provides  for two option
renewal  terms of five years  each with  rental  for the  renewal  term based on
market rates. A majority of the Company's  finished goods are shipped to the New
Jersey distribution facilities for final reshipment to customers.

          In  March  1996,  the  Company   subleased  its  other  warehouse  and
distribution facility in Secaucus, New Jersey to an unaffiliated third party and
consolidated all of its warehouse and  distribution  operations at one location.
The sub-lease  is co-extensive  with the lease term, which extends through March
2000,  although the  sub-lessee  has the right to terminate the sub-lease at any
time on six months  notice.  The  sub-lease  provides  for the sub-lessee to pay
rent of  approximately  $700,000  per year to the Company and for the Company to
pay all  operating  costs of the  facility  except for  utilities  and  internal
maintenance. The Company's annual rent obligation to the lessor of this facility
increases  from  approximately  $750,000  to  $937,000  during  the  term of the
sub-lease.



                                      -12-






          The Company has a 700 square foot showroom  located in the  California
Apparel Mart in Los Angeles.  The facility is leased through  February 28, 1997,
at a rent of approximately $36,000 per year.

          The Company  leases five retail outlet stores in addition to the store
at its distribution facility. These leases terminate between June 1996 and March
2000 and  generally  require  payment of fixed rent plus a  percentage  of sales
above  a pre-determined  level. The Company expects to close three stores during
1996,  one of which was closed in March 1996.  Aggregate  rental expense for the
five retail  outlet  stores  (plus the store  closed in March  1996)  during the
fiscal year ended January 31, 1996 was approximately $281,000.

          Leases with  provisions  for  increasing  rents have been expensed and
accrued on a straight-line basis over the life of the lease.


ITEM 3.   LEGAL PROCEEDINGS

          None.

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

          None.




                                            -13-






                                     PART II

ITEM 5.  MARKET  FOR THE  REGISTRANT'S COMMON  EQUITY AND  RELATED  STOCKHOLDER
         MATTERS


Market For Common Stock

          The Common Stock is publicly traded in the over-the-counter market and
is quoted on the Nasdaq National Market System under the trading symbol "G-III".
The following table sets forth,  for the fiscal periods shown,  the high and low
last sales  prices for the Common  Stock,  as  reported  by the Nasdaq  National
Market.




                                                   High Prices      Low Prices
                                                   -----------      -----------
                                                              
Fiscal 1995
- -----------
Fiscal Quarter ended April 30, 1994                 $6 1/2            $4 3/8
Fiscal Quarter ended July 31, 1994                   5                 3 3/8
Fiscal Quarter ended October 31, 1994                4 3/8             3
Fiscal Quarter ended January 31, 1995                3 1/2             1 1/4

Fiscal 1996
- -----------
Fiscal Quarter ended April 30, 1995                 $2 5/16           $1 11/32
Fiscal Quarter ended July 31, 1995                   2 9/16            1 1/4
Fiscal Quarter ended October 31, 1995                4 5/8             1 5/8
Fiscal Quarter ended January 31, 1996                3 7/8             2 1/4

Fiscal 1997
- -----------
First Quarter ended April 30, 1996                  $ 3 3/16          $ 2 1/4
(through March 31, 1996)


          The last  sales  price  of  the  Common  Stock  as  reported  by  the
Nasdaq National Market on March 31, 1996 was $2.5625 per share.

          On March 31,  1996, there were 98 holders of record and,  the Company
believes, approximately 1,600 beneficial owners of the Common Stock.

Dividend Policy

          The  Board of  Directors  currently  intends  to  follow  a policy  of
retaining any earnings to finance the continued  growth and  development  of the
Company's  business  and  does  not  anticipate  paying  cash  dividends  in the
foreseeable future. Any future determination as to the payment of cash dividends
will be dependent upon the Company's financial condition,  results of operations
and other factors deemed relevant by the Board of Directors.  Certain agreements
related to the  financing of the building  containing  the  Company's  executive
offices prohibit the payment of cash dividends without consent. In addition, the
Company's  loan agreement  prohibits the payment of cash  dividends  without the
consent of the banks. See "Management's Discussion and

                                      -14-






Analysis of Financial  Condition  and Results of  Operations  --  Liquidity  and
Capital Resources" in Item 7 below.




ITEM 6.        SELECTED CONSOLIDATED AND COMBINED FINANCIAL DATA

          In  January 1993,  the  Company  and  each of its subsidiaries changed
their fiscal  year-end from July 31 to January 31. The selected consolidated and
combined financial data set forth below for each of the two years ended July 31,
1992, for the  six-month transition  period ended January 31, 1993 and the years
ended  January 31, 1994,  1995  and  1996  have  been  derived  from the audited
consolidated and  combined  financial  statements  of  the  Company. The audited
financial  statements for the years ended July 31, 1991 and 1992 and six  months
ended January 31, 1993  are not included in this filing. The information for the
twelve  month  period ended January 31, 1993 is unaudited  and  is included  for
comparative purposes only. The selected consolidated and combined financial data
set forth below for the twelve months ended January 31, 1993 are unaudited  and,
in  the  opinion  of the Company,  reflect  all adjustments  (consisting only of
normal  recurring adjustments) necessary for a fair  presentation  thereof.  The
selected consolidated and combined financial data should be read in  conjunction
with "Management's Discussion and Analysis of Financial Condition and Results of
Operations"  (Item 7 of this  Report)  and the  audited  consolidated  financial
statements and related notes thereto included elsewhere herein.




                                      -15-







                 (In thousands, except share and per share data)





                                                                                                     
                                                             Twelve                                  
                                                   Six       Months                                  
                                                 Months      Ended                                   
                                                  Ended    January                                   
                        Year Ended July 31,(1)  January 31,    31,         Year Ended January 31,
                         --------------------  ----------  ---------- ----------------------------

                                                                                                     
                            1991       1992       1993        1993       1994       1995       1996
                         ---------- ---------- ----------  ----------  ---------  --------- --------
                                                                     
Income Statement Data:
Net Sales...............   $141,973   $175,478    $116,208   $195,731  $208,877   $171,441  $121,663
Cost of goods sold......    124,628    153,014      98,283    167,660   181,270    146,484    97,769
                            -------    -------     -------    -------   -------    -------   -------
Gross profit............     17,345     22,464      17,925     28,071    27,607     24,957    23,894
Selling, general &                                                                                   
  administrative expenses    13,717     15,555      10,794     18,853    22,869     25,823    21,769
Unusual or non-                                                                                      
  recurring charges.....          0          0           0          0         0     11,320         0
                            -------    -------     -------    -------   -------    -------   -------

Operating profit (loss).      3,628      6,909       7,131      9,218     4,738    (12,186)    2,125
Interest expense........      1,303      1,305       1,019      1,879     2,339      3,959     2,433
                            -------    -------     -------    -------   -------    -------   -------
Income before                                                                                        
  income taxes (loss)...      2,325      5,604       6,112      7,339     2,399    (16,145)     (308)
Income taxes (benefit)..        982      2,283       2,619      3,081     1,064     (4,087)       89
                            -------    -------     -------    -------   -------    -------   -------
Net income (loss)                                                                                    
  before minority interest    1,343      3,321       3,493      4,258     1,335    (12,058)     (397)
Minority interest.......          0          0           0          0         0        324         0
                            -------    -------     -------    -------   -------    -------   -------
Net income (loss).......   $  1,343   $  3,321    $  3,493   $  4,258  $  1,335   $(11,734)     (397)
                            -------    -------     -------    -------   -------    -------   -------
                            -------    -------     -------    -------   -------    -------   -------

Primary:
  Net income (loss)                                                                           
   per common share(2)..      $0.21      $0.51       $0.53      $0.65     $0.20     $(1.82)   $(0.06)
                            -------    -------     -------    -------   -------    -------   -------
                            -------    -------     -------    -------   -------    -------   -------

Weighted average                                                                                     
  shares outstanding(2).  6,451,631  6,511,565   5,574,450  6,514,750 6,600,692  6,459,381 6,459,975
Fully Diluted:
  Net income (loss)                                                                           
   per common share(2)..      $0.21      $0.51       $0.53      $0.65     $0.20     $(1.82)   $(0.06)
                            -------    -------     -------    -------   -------    -------   -------
                            -------    -------     -------    -------   -------    -------   -------

Weighted average                                                                                     
  shares outstanding(2).  6,451,631  6,511,565   6,662,067  6,529,750 6,600,692  6,459,381 6,459,975






                                      As of July 31,(1)                      As of January 31,
                               ---------------------------------      ------------------------------
                                 1991        1992        1993            1994       1995       1996 
                               ---------  ----------  -----------     ----------  ---------  -------
                                                                          
Balance Sheet Data:
Working capital...............  $ 29,449    $ 31,882   $ 35,055       $ 31,494    $ 22,602   $22,224
Total assets..................    60,085      88,837     57,522         67,571      54,572    41,257
Short-term debt...............    19,666      43,874     10,078         13,179      13,480     3,551
Long-term debt,                                                                                 
  excluding current portion...       897       1,073        988            794       1,479       919
Total stockholders' equity....    33,651      36,972     40,465         41,835      30,101    29,716




(1) Effective  January  31, 1993,  the  Company  and  its subsidiaries adopted a
    January 31 fiscal year-end.

(2) Net income per common share for the six and twelve months ended  January 31,
    1993, and for the years  ended July 31, 1991 and 1992,  has been  calculated
    based on a  weighted  average number of outstanding common shares and common
    stock equivalents,  and gives effect to a 5% stock dividend paid in February
    1993.


                                            -16-







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

          References  to fiscal years refer to the year ended January 31 of that
year.

Results of Operations

          The following table sets forth selected  operating data of the Company
as a percentage of net sales for the periods indicated below:




                                                              Year Ended January 31,
                                                          ---------------------------------
                                                             1994         1995       1996
                                                          ---------     --------   --------
                                                                        
Net sales..............................................       100.0%      100.0%      100.0%

Cost of goods sold.....................................        86.8        85.4        80.4
                                                          ---------     --------   --------
Gross profit...........................................        13.2        14.6        19.6

Selling, general and administrative expenses...........        10.9        15.1        17.9

Unusual or nonrecurring charges........................         0.0         6.6         0.0
                                                          ---------     --------   --------


Operating profit (loss)................................         2.3        (7.1)        1.7

Interest expense.......................................         1.1         2.3         2.0
                                                          ---------     --------   --------


Income (loss) before income taxes......................         1.2        (9.4)       (0.3)

Income taxes (benefit) before minority interest........         0.5        (2.4)        0.0

Minority interest......................................         0.0          .2         0.0
                                                          ---------     --------   --------


Net income (loss)......................................         0.7        (6.8)       (0.3)
                                                          ---------     --------   --------
                                                          ---------     --------   --------



 

        General

          As part of the Company's  efforts to reduce  operating costs, and as a
result of its increasing  use of customer  letter of credit  transactions  where
finished goods are shipped  directly to the customer,  the Company carried lower
levels of  inventory  during  fiscal  1996.  Carrying  lower levels of inventory
reduced the Company's inventory exposure as retailers remained cautious in their
ordering  patterns and resulted in reduced bank  borrowings  and lower  interest
expense during fiscal 1996. The ability to operate with lower  inventory  levels
enabled the Company to sublet one of its distribution  facilities in March 1996,
which will reduce warehouse and distribution expenses.

          The weak retail  environment  adversely  impacted the Company's  sales
volume in fiscal  1995 and 1996.  In  addition,  a  significant  portion  of the
decrease in net sales was attributable to the recognition by the Company of only
commission  income  on  certain  types  of sales  ("customer  letter  of  credit
transactions") where the Company's

                                      -17-







customer  provided  a letter of  credit  which was  transferred  by the  Company
directly to the overseas manufacturer or where the Company's customer provided a
letter of credit directly to the overseas  manufacturer.  Prior to the middle of
fiscal 1995, the customer usually provided a letter of credit to the Company and
the  Company  opened a letter of credit to the  manufacturer.  Accounting  rules
require  the  Company  to  recognize  only  commission  income  with  respect to
transactions  where  the  Company  does not open a letter  of  credit.  Although
customer letter of credit  transactions  result in reporting lower net revenues,
the  gross  margin  on such  transactions  is  generally  the  same as when  the
Company's credit is utilized for these types of transactions and the full amount
of the  sale  is  reported.  The  Company  expects  that it  will  increase  its
utilization of these types of customer  letter of credit  transactions in fiscal
1997.
 
          The  Company  recognized  $11.3  million of  unusual or  non-recurring
charges in fiscal 1995.  As a result of the unusually  warm fall of 1994,  which
adversely  affected  the sales of  outerwear  apparel at the retail  level,  the
Company's  receipt of reorders  from its  customers  was below  expectations  in
fiscal 1995.  The Company  reviewed its  inventory  levels and  salability as of
October 31, 1994 and determined that its markdown reserve should be increased by
$5.7 million as of that date. In addition,  as the result of lower than expected
shipments  during the fourth  quarter of fiscal 1995, an  additional  reserve of
$476,000  was  provided as of January 31, 1995.  In  addition,  a  restructuring
reserve of an aggregate of $5.1 million was  established  as of January 31, 1995
to provide  for the  potential  loss of the  Company's  investment  in a leather
garment factory ($2.5 million),  the write-off of unamortized leasehold fixtures
due to the  closing of the  Company's  domestic  factory and  relocation  of its
showrooms ($1.7 million),  certain other fixed asset  write-offs  ($581,000) and
the severance  agreement  with the Chairman of the Board who retired  January 1,
1995 ($334,000).

Year Ended January 31, 1996 ("fiscal 1996") Compared
to Year Ended January 31, 1995 ("fiscal 1995")

          Net sales  were  $121.7  million  in fiscal  1996  compared  to $171.4
million in fiscal 1995. Approximately $31.3 million of the decrease in net sales
in  fiscal  1996  was  due to the  continued  weakness  in the  retail  business
environment,  primarily  lower sales of leather  outerwear  (a decrease of $16.2
million) and non-leather outerwear (a decrease of $10.1 million). The balance of
the  decrease  (approximately  $18.4  million)  was the  result  of the  Company
recognizing  only  commission  income with respect to customer  letter of credit
transactions.  If the  Company  had  recognized  the full  amount of sales  from
customer letter of credit  transactions in fiscal 1995 and 1996, net sales would
have been  $163.6  million in fiscal 1996  compared to $195.0  million in fiscal
1995.

          Gross  profit  was $23.9  million  in fiscal  1996  compared  to $25.0
million in fiscal 1995. As a percentage of net sales,  gross profit was 19.6% in
fiscal 1996 compared to 14.6% in fiscal 1995.  While the use of customer  letter
of credit  transactions  does not impact  gross profit  dollars,  it does affect
gross profit as a percentage  of net sales since net  revenues  recognized  from
such transactions are lower. Had the Company recognized the full amount of sales
from customer letter of credit transactions, gross profit as a percentage of net
sales in fiscal  1996 would have been 14.6%  compared  to 12.8% in fiscal  1995.
This increase in the gross profit percentage

                                      -18-







was a result of improved margins in a majority of product lines, as well as cost
reductions  resulting  from  closure  of the  Company's  domestic  manufacturing
facilities.

          Selling,  general  and  administrative  expenses  of $21.8  million in
fiscal 1996 were  approximately  $4.0  million  lower than the $25.8  million in
fiscal 1995. As a percentage of net sales,  selling,  general and administrative
expenses  were  17.9% in fiscal  1996  compared  to 15.1% in fiscal  1995.  This
increase as a percentage of net sales was attributable to the lower reported net
sales in fiscal  1996.  The  decrease  in selling,  general  and  administrative
expenses was the result of the  implementation of a cost reduction program which
began in the  second  half of fiscal  1995.  This  program  resulted  in reduced
expenses from the implementation of a salary reduction for mid-level and  senior
executives  and  a  reduction  in  the  number  of  employees   ($1.6  million),
consolidating the operations of certain divisions ($783,000),  lower advertising
and other marketing expenditures  ($675,000) and lower shipping costs related to
lower  warehouse  volume  ($535,000).  The Company will  continue to monitor its
levels of  selling,  general and  administrative  expenses  and expects  certain
increases in these  expenses in fiscal 1997  primarily  related to the increased
offering of licensed product.

          Interest  expense  was $2.4  million in fiscal  1996  compared to $4.0
million in fiscal 1995.  This decrease is attributable to lower direct bank debt
balances as the result of lower inventory levels maintained during fiscal 1996.

          As a result of the  foregoing,  the  Company  incurred  a loss  before
income  taxes of  $308,000 in fiscal  1996  compared to $16.1  million in fiscal
1995. As discussed above,  fiscal 1995 results included  nonrecurring or unusual
charges of $11.3 million.

          Despite  incurring a loss in fiscal 1996,  the Company had tax expense
of $89,000  due to  foreign  income  taxes  and  resolution  of  a  Federal  tax
examination, compared to a tax benefit of $4.1 million in fiscal 1995.

          The Company  incurred a net loss of  $397,000,  or $.06 per share,  in
fiscal 1996  compared  to a net loss of $11.7  million,  or $1.82 per share,  in
fiscal 1995.

        Year Ended January 31, 1995 Compared
        to Year Ended January 31, 1994 ("fiscal 1994")

          Net sales  were  $171.4  million  in fiscal  1995  compared  to $208.9
million in fiscal 1994. Approximately $23.6 million of the decrease in net sales
during  fiscal  1995  resulted  from  the  recognition  by the  Company  of only
commission income with respect to customer letter of credit  transactions  which
were first utilized in the middle of fiscal 1995. If the Company  recognized the
full amount of sales from customer letter of credit  transactions,  net sales in
fiscal  1995 would have been  approximately  $195.0  million  compared to $208.9
million in fiscal 1994. This decrease in net sales was primarily attributable to
a decrease of sales relating to the Company's women's apparel business.

          Gross  profit was $25.0  million  in fiscal  1995  compared  to  $27.6
million in fiscal 1994. As a percentage of net sales,  gross profit was 14.6% in
fiscal 1995

                                      -19-






compared  to  13.2%  in  fiscal  1994.  The use of  customer  letter  of  credit
transactions  caused the increase in gross profit as a percentage of sales since
net  sales  recognized  from  such  transactions  were  lower.  Had the  Company
recognized  the full amount of such sales,  gross profit as a percentage  of net
revenues in fiscal 1995 would have been 12.8%  compared to 13.2% in fiscal 1994.
The reduction in the gross margin  percentage was the result of lower margins in
the fourth  quarter of fiscal  1995 as the Company  reduced its selling  prices,
both in response to the lack of product demand caused by the unusually mild fall
and early winter seasons and as part of its strategy to reduce inventory levels.

          Selling,  general  and  administrative  expenses  of $25.8  million in
fiscal 1995 were  approximately  $2.9 million  higher than the $22.9  million in
fiscal 1994. As a percentage of net sales,  selling,  general and administrative
expenses  were 15.1% in fiscal 1995  compared to 10.9% in fiscal 1994.  In part,
this increase as a percentage of net sales was the result of lower  reported net
sales. The increase in these expenses resulted in part from expenses  associated
with the Company's new divisions,  retail ($934,000),  licensing  ($501,000) and
woolen coats  ($130,000),  which were in the start up phase in fiscal 1994,  and
three new  product  lines in fiscal  1995  ($660,000).  In  addition,  increased
overseas  operating  costs  ($350,000) and general and  administrative  expenses
($900,000)  accounted  for the  balance of the  increase.  In the second half of
fiscal  1995,  the  Company  began to  implement  policies to reduce its overall
levels of selling,  general and  administrative  expenses.  The Company  reduced
personnel  levels,  implemented  a salary  reduction  for  mid-level  and senior
executives and discontinued or consolidated several merchandise divisions.


          Interest  expense  of  $4.0 million in fiscal  1995  was  $1.7 million
higher than the $2.3 million in interest expense in fiscal 1994. The increase is
attributable  to higher  interest  rates charged the Company,  as well as higher
loan balances.

          The  effective  income  tax  benefit  rate in fiscal  1995 was  25.3%,
compared to an effective  income tax rate of 44.4% in fiscal 1994. The lower tax
benefit rate in 1995 was due to the  availability of certain state and local tax
benefits related to the taxable loss in fiscal 1995 and the non-recurring charge
which,  in  accordance  with the  criteria  set  forth in  Financial  Accounting
Standards Board Statement No. 109, were not recognized.

          As a  result  of the  foregoing,  including  unusual  or  nonrecurring
charges  described in "General"  above which resulted in an after-tax  charge to
earnings of $8.5 million,  the Company incurred a net loss of $11.7 million,  or
$1.82 per  share,  in fiscal  1995  compared  to  reporting  net  income of $1.3
million, or $.20 per share, in fiscal 1994.

Liquidity and Capital Resources

          The  Company  has a  loan  agreement,  which  expires  May  31,  1996,
providing the Company with a collateralized  working capital line of credit with
three banks for a maximum  amount of $48 million  (reduced to $40 million  after
January  31,  1996,  of which a maximum of $40  million  (reduced to $32 million
after  January  31,  1996)  is  available  for  direct  borrowing  and  bankers'
acceptances and the unused balance

                                      -20-







for letters of credit.  Amounts available for borrowing are subject to borrowing
base formulas and over advances  specified in the agreement.  Direct  borrowings
under the line of credit bear  interest at the agent bank's prime rate (8.25% as
of April 15,  1996) plus  2.0%.  The  amount  borrowed  under the line of credit
varies based  on  the  Company's  seasonal  requirements.  The   Company  is  in
discussions with its banks to extend the loan  agreement  to  May 31, 1997 under
terms similar  to  the  existing loan agreement.  The maximum amount outstanding
(i.e., open letters of credit, bankers' acceptances and direct borrowings) under
the Company's loan agreement  was  approximately  $64.0  million,  $63.0 million
and  $46.7  million  during  fiscal  1994, 1995  and  1996, respectively.  As of
January 31, 1996,  there  were no  outstanding  direct  borrowings,  no bankers'
acceptances  and  $4.1 million  of  contingent  liability  under open letters of
credit,  as  compared to $10.2 million  outstanding  in  direct  borrowings,  no
bankers'  acceptances  and  $6.0 million  of  contingent  liability  under  open
letters of credit as of  January 31, 1995.  The Company  carried lower levels of
inventory in fiscal 1996 compared to fiscal 1995 and, as a result, its borrowing
 requirements  were lower in fiscal 1996.

          In  recognition  of  the  highly  seasonal  nature  of  the  Company's
business, the Company's loan agreement provides for certain loan overadvances in
excess of the borrowing base formulas.  As a result of the Company's outstanding
borrowings exceeding the permitted  overadvance levels,  during fiscal 1995, the
Company's two principal stockholders jointly and severally guaranteed up to $2.5
million of the Company's  line of credit  obligations.  In addition,  one of the
principal  stockholders has pledged 250,000 shares of Common Stock as additional
security for the loan agreement.

          The Company's wholly owned Indonesian  subsidiary has a line of credit
with a bank for approximately  $3.5 million which is supported by a $2.0 million
stand-by  letter of credit issued under the Company's  domestic credit facility.
As of January 31, 1996,  the borrowing by the  Indonesian  subsidiary  under its
line of credit approximated $3.0 million.

          Historically,  the  Company's  business has not  required  significant
capital  expenditures.  The Company's capital  expenditures  were  approximately
$1,158,000  and  $902,000  for  fiscal  1995  and  1996,  respectively.  Capital
expenditures  were used primarily for additional  computer  upgrades,  leasehold
improvements and furniture, fixtures and equipment in fiscal 1995 and 1996.

Impact of Inflation and Foreign Exchange

          The results of  operations  of the  Company for the periods  discussed
have  not  been   significantly   affected  by  inflation  or  foreign  currency
fluctuation.  The  Company  negotiates  its  purchase  orders  with its  foreign
manufacturers in United States dollars. Thus, notwithstanding any fluctuation in
foreign currencies,  the Company's cost for any purchase order is not subject to
change after the time the order is placed.  However,  if the value of the United
States dollar  against local  currencies was to go down,  certain  manufacturers
might increase their United States dollar prices for products.


                                      -21-





PROSPECTIVE FINANCIAL STANDARDS

In March 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 121, Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to be Disposed Of ("SFAS No. 121").
SFAS No. 121 requires that long-lived assets and certain identifiable
intangibles held and used by an entity be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be recoverable. If the sum of the expected future cash flows
(undiscounted and without interest) is less than the carrying amount of the
asset, an impairment loss is recognized. Measurement of that loss would be based
on the fair value of the asset. SFAS No. 121 also generally requires long-lived
assets and certain identifiable intangibles to be disposed of to be reported at
the lower of the carrying amount or the fair value less cost to sell. SFAS No.
121 is effective for the Company's 1997 fiscal year-end. The Company has made no
assessment of the potential impact of adopting SFAS No. 121 at this time.

In October 1995, the Financial Accounting Standards Board issued SFAS No. 123,
Accounting for Stock-Based Compensation. SFAS No. 123 defines a fair value based
method of accounting for an employee stock option. Fair value of the stock
option is determined considering factors such as the exercise price, the
expected life of the option, the current price of the underlying stock and its
volatility, expected dividends on the stock, and the risk-free interest rate for
the expected term of the option. Under the fair value based method, compensation
cost is measured at the grant date based on the fair value of the award and is
recognized over the service period. A company may elect to adopt SFAS No. 123 or
elect to continue accounting for its stock option or similar equity awards using
the intrinsic method, where compensation cost is measured at the date of grant
based on the excess of the market value of the underlying stock over the
exercise price. If a company elects not to adopt SFAS No. 123, then it must
provide pro forma disclosure of net income and earnings per share, as if the
fair value based method has been applied.

SFAS No. 123 is effective for transactions entered into for fiscal years that
begin after December 15, 1995. Pro forma disclosures for entities that elect to
continue to measure compensation cost under the old method must include the
effects of all awards granted in fiscal years that begin after December 15,
1994. It is currently anticipated that the Company will continue to account for
stock-based compensation plans under the intrinsic method and pro forma
disclosures will be made. Therefore, SFAS No. 123 is not expected to have any
effect on the Company's consolidated financial statements.





ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

          Financial  statements and supplementary data required pursuant to this
Item begin on page F-1 of this Report.

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

          None.


                                      -22-







                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

          The information  contained under the heading "Proposal No. 1- Election
of Directors" in the Company's  definite Proxy Statement (the "Proxy Statement")
relating to the Company's  Annual Meeting of Stockholders to be held on or about
June 20, 1996, to be filed pursuant to Regulation 14A of the Securities Exchange
Act of 1934 with the Securities and Exchange  Commission is incorporated  herein
by  reference.  For  information  concerning  the  executive  officers and other
significant  employees of the Company, see  "Business-Executive  Officers of the
Registrant" in Item 1 above of this Report.

ITEM 11.  EXECUTIVE COMPENSATION

          The information  contained under the heading "Executive  Compensation"
in the Company's Proxy Statement is incorporated herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

          The  information  contained under the heading  "Security  Ownership of
Common Stock by Certain  Stockholders  and  Management"  in the Company's  Proxy
Statement is incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

          The information contained under the heading "Certain Relationships and
Related Transactions" in the Company's Proxy Statement is incorporated herein by
reference.


                                      -23-






                                     PART IV


ITEM 14.  EXHIBITS,  FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

          (a) 1.     Financial Statements.

              2.     Financial Statement Schedules.

              The  Financial  Statements  and  Financial Statement Schedules are
              listed in the accompanying index to financial statements beginning
              on page F-1 of this report.

              3.     Exhibits:

              3.1    Certificate of Incorporation.(1)

              3.2    By-Laws of G-III Apparel Group, Ltd. (the "Company").(1)

              10.1   Employment Agreement, dated February  1,  1994,   between
                     the Company and Morris Goldfarb.(5)

              10.2   Agreement,  dated  December  19,  1994,    between    the
                     Company and Aron Goldfarb.(6)

              10.3   Second Amended and Restated   Loan    Agreement,    dated
                     June 12, 1995, by and among G-III Leather Fashions,  Inc.
                     ("G- III"), the banks signatories thereto (the  "Banks"),
                     and National Westminster Bank USA ("NatWest"), as  Agent,
                     Collateral Monitoring Agent and issuing   Bank  for  such
                     Banks.(7)

              10.4   Lease Agreement, dated as of October 20, 1987,   between
                     3738 West Company and G-III.(2)

              10.5   Lease  Agreement, dated  as  of   September    14,   1989,
                     between 3738 West Company and G-III.(2)

              10.6   Sublease Agreement, dated  March 9,  1990,   between   GWC
                     Investments and the Company.(3)

              10.7   Agreement  of   Sub-Sublease,  dated  December 27,   1995,
                     and First Amendment thereto,  dated  February   16,  1996,
                     between the Company and Europe Craft Imports, Inc.


                                            -24-





             10.8    Lease, dated September   21,    1993,    between    Hartz
                     Mountain  Associates and the Company.(4)

             10.9    Lease, dated June 1, 1993,  between  512   Seventh   Avenue
                     Associates ("512") and the Company.(5)

             10.10   Lease, dated January 31,   1994,   between   512   and  the
                     Company.(6)

             10.11   G-III Apparel Group, Ltd.   1989  Stock  Option  Plan,   as
                     amended.(5)

             10.12   G-III Apparel Group, Ltd.   Stock   Option  Plan  for  Non-
                     Employee Directors.(3)

             22      Subsidiaries of the Company.(5)

             23      Consent of Grant Thornton LLP, dated April 19, 1996.

             27      Financial Data Schedule Article 5.

        (b)    Reports on Form 8-K:

               None.

__________________

(1)     Previously filed as an exhibit to the Company's Registration   Statement
        on  Form  S-1  (no. 33-31906),  which  exhibit is incorporated herein by
        reference.

(2)     Previously  filed  as  an  exhibit  to the Company's  Annual  Report  on
        Form  10-K  for the  fiscal  year ended  July 31,  1989,  which  exhibit
        is  incorporated  herein by reference.

(3)     Previously  filed  as  an  exhibit  to  the Company's Annual  Report  on
        Form  10-K  for the  fiscal  year ended  July 31,  1991,  which  exhibit
        is  incorporated  herein by reference.

(4)     Previously  filed  as  an  exhibit to the  Company's  Annual  Report  on
        Form  10-K  for the  fiscal  year ended  July 31,  1992,  which  exhibit
        is  incorporated  herein  by reference.

(5)     Previously filed  as  an  exhibit  to the  Company's  Annual  Report  on
        Form  10-K for  the  fiscal year  ended January 31, 1994, which  exhibit
        is   incorporated herein by reference.

(6)     Previously filed as  an  exhibit  to  the  Company's  Annual  Report  on
        Form 10-K for the fiscal year ended January  31,  1995,   which  exhibit
        is   incorporated herein by reference.

(7)     Previously  filed as an exhibit to the Company's  Quarterly   Report  on
        Form  10-Q  for  the  Quarter  ended  July 31,  1995,  which  exhibit is
        incorporated  herein  by reference.



          Exhibits  have been  included in copies of this Report  filed with the
Securities and Exchange Commission.  The Company will provide, without charge, a
copy of these exhibits to each  stockholder upon the written request of any such
stockholder  therefor.  All such  requests  should be directed to G-III  Apparel
Group, Ltd., 345 West 37th Street, New York, New York 10018, Attention: Mr. Alan
Feller, Secretary.


                                      -25-





                                   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.
 
                                            G-III APPAREL GROUP, LTD.



                                            By /s/ Morris Goldfarb
                                               -----------------------------
                                               (Morris Goldfarb), (President
                                                and Chief Executive Officer)
April 26, 1996

          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.




           Signature                                 Title                             Date
           ---------                                 -----                             ----
                                                                        
/s/ Morris Goldfarb               Director, President and Chief                 April 26, 1996
- ----------------------            Executive Officer (principal executive
   (Morris Goldfarb)              officer)


/s/ Alan Feller                   Director, Executive Vice President and        April 26, 1996
- ----------------------            Chief Operating Officer (principal
   (Alan Feller)                  financial and accounting officer)


/s/ Aron Goldfarb                 Director and Chairman of the Board            April 26, 1996
- -----------------------
  (Aron Goldfarb)

/s/ Lyle Berman                   Director                                      April 26, 1996
- -----------------------
   (Lyle Berman)

/s/ Thomas J. Brosig              Director                                      April 26, 1996
- -----------------------
   (Thomas J. Brosig)

/s/ Willem van Bokhorst           Director                                      April 26, 1996
- -----------------------
  (Willem van Bokhorst)

/s/ Sigmund Weiss                 Director                                      April 26, 1996
- -----------------------
   (Sigmund Weiss)

/s/ George J. Winchell            Director                                      April 26, 1996
- -----------------------
   (George J. Winchell)

/s/ Carl Katz                     Director                                      April 26, 1996
- ------------------------
   (Carl Katz)





                                      -26-







                            G-III Apparel Group, Ltd.

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                        AND FINANCIAL STATEMENT SCHEDULES
                                  (ITEM 14(a))




                                                                                             Page
                                                                                             ----

                                                                                          
Report of Independent Certified Public Accountants                                            F-2


Financial Statements

    Consolidated Balance Sheets - January 31, 1995 and 1996                                   F-3

    Consolidated Statements of Operations - Years Ended
       January 31, 1994, 1995 and 1996                                                        F-5

    Consolidated Statement of Stockholders' Equity - Years Ended
       January 31, 1994, 1995 and 1996                                                        F-6

    Consolidated Statements of Cash Flows - Years Ended
       January 31, 1994, 1995 and 1996                                                        F-7

    Notes to Consolidated Financial Statements                                                F-9


Financial Statement Schedules

    II - Valuation and Qualifying Accounts                                                    S-1






All other schedules for which provision is made in the applicable regulations of
the Securities and Exchange Commission are not required under the related
instructions or are inapplicable and, accordingly, are omitted.









                         REPORT OF INDEPENDENT CERTIFIED
                               PUBLIC ACCOUNTANTS



Board of Directors and Stockholders
   G-III APPAREL GROUP, LTD.


We have audited the  accompanying  consolidated  balance sheets of G-III Apparel
Group,  Ltd. and  subsidiaries  as of January 31, 1995 and 1996, and the related
consolidated  statements of operations,  stockholders' equity and cash flows for
each of the three years in the period ended  January 31, 1996.  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 financial  statements  referred to above present fairly, in
all material  respects,  the  consolidated  financial  position of G-III Apparel
Group,  Ltd.  and  subsidiaries  as of  January  31,  1995  and  1996,  and  the
consolidated  results of their operations and their  consolidated cash flows for
each of the three years in the period ended January 31, 1996, in conformity with
generally accepted accounting principles.

We have also audited  Schedule II of G-III Apparel Group,  Ltd. and subsidiaries
as of January 31, 1995 and 1996, and for the periods then ended. In our opinion,
this  schedule  presents  fairly,  in all  material  respects,  the  information
required to be set forth therein.





GRANT THORNTON LLP


New York, New York
April 19, 1996



                                      F-2





                   G-III Apparel Group, Ltd. and Subsidiaries

                           CONSOLIDATED BALANCE SHEETS

                                   January 31,
               (in thousands, except share and per share amounts)







                            ASSETS                                       1995               1996
                                                                       --------           ------

CURRENT ASSETS
                                                                                         
   Cash                                                                $  1,421           $  7,617
   Accounts receivable                                                   15,269             11,764
   Allowance for doubtful accounts and
     sales discounts                                                     (1,855)            (2,769)
   Inventories                                                           25,532             14,207
   Prepaid income taxes                                                   4,204                502
   Prepaid expenses and other current assets                                466                968
                                                                       --------           --------

         Total current assets                                            45,037             32,289



PROPERTY, PLANT AND EQUIPMENT, NET                                        7,015              6,324



DEFERRED INCOME TAXES                                                     1,717              1,717



OTHER ASSETS                                                                803                927
                                                                       --------           --------

                                                                        $54,572            $41,257
                                                                         ======             ======





The accompanying notes are an integral part of these statements.



                                      F-3





                   G-III Apparel Group, Ltd. and Subsidiaries

                           CONSOLIDATED BALANCE SHEETS

                                   January 31,
               (in thousands, except share and per share amounts)





              LIABILITIES AND STOCKHOLDERS' EQUITY                        1995              1996
                                                                        --------          ------

CURRENT LIABILITIES
                                                                                         
   Notes payable                                                         $12,907          $  2,980
   Current maturities of obligations under capital
      leases                                                                 573               571
   Accounts payable                                                        3,947             2,469
   Accrued expenses                                                        2,152             1,751
   Accrued nonrecurring charges                                            2,856             2,294
                                                                         -------           -------

         Total current liabilities                                        22,435            10,065

OBLIGATIONS UNDER CAPITAL LEASE                                            1,479               919

NONRECURRING CHARGES - LONG-TERM                                             557               557

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
   Preferred stock, 1,000,000 shares authorized;
      no shares issued and outstanding in all periods
   Common stock - $.01 par  value;  authorized,
      20,000,000  shares; issued and outstanding,
      6,459,381 and 6,465,836 shares on January 31,
      1995 and 1996, respectively                                             65                65
   Additional paid-in capital                                             23,603            23,615
   Retained earnings                                                       6,433             6,036
                                                                         -------           -------

                                                                          30,101            29,716
                                                                          ------            ------

                                                                         $54,572           $41,257
                                                                          ======            ======








The accompanying notes are an integral part of these statements.



                                      F-4





                   G-III Apparel Group, Ltd. and Subsidiaries

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (in thousands, except per share data)





                                                                    Year ended January 31,
                                                           --------------------------------------
                                                              1994            1995          1996
                                                           --------        --------      --------

                                                                                     
Net sales                                                  $208,877        $171,441      $121,663
Cost of goods sold                                          181,270         146,484        97,769
                                                            -------         -------      --------

        Gross profit                                         27,607          24,957        23,894

Selling, general and administrative expenses                 22,869          25,823        21,769

Nonrecurring or unusual charges                                              11,320
                                                           --------        --------     ---------
        Operating profit (loss)                               4,738         (12,186)        2,125

Interest and financing charges, net                           2,339           3,959         2,433
                                                          ---------       ---------       -------

        Income (loss) before income taxes and
          minority interest                                   2,399         (16,145)         (308)

Income taxes (benefit)                                        1,064          (4,087)           89
                                                           --------        --------     ---------

        Net income (loss) before minority interest            1,335         (12,058)         (397)

Minority interest                                                               324
                                                           --------        --------     ---------
        NET INCOME (LOSS)                                 $   1,335       $ (11,734)    $    (397)
                                                          =========         =======      ========-

Income (loss) per common share
  Primary
    Net income (loss) per common share                         $.20           $(1.82)       $(.06)
                                                                ===            =====         ==== 
    Weighted average number of shares outstanding             6,601           6,459         6,460
                                                          =========       =========     =========

  Fully diluted
    Net income (loss) per common share                         $.20          $(1.82)        $(.06)
                                                                ===           =====          ==== 
    Weighted average number of shares outstanding             6,601           6,459         6,460
                                                          =========       =========     =========






The accompanying notes are an integral part of these statements.



                                      F-5





                   G-III Apparel Group, Ltd. and Subsidiaries

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                   Years ended January 31, 1994, 1995 and 1996
                                 (in thousands)







                                                       Additional
                                         Common         paid-in         Retained
                                          stock         capital         earnings          Total
                                         ------        ----------     ------------      ----------
                                                                                 
Balance as of January 31, 1993             $65           $23,569          $ 16,832         $40,466

Net income for the year                                                      1,335           1,335
Employee stock options exercised                              34                                34
                                          ----         ---------      ------------      ----------

Balance as of January 31, 1994              65            23,603            18,167          41,835

Net loss for the year                                                      (11,734)        (11,734)
                                          ----        ----------           -------         -------

Balance as of January 31, 1995              65            23,603             6,433          30,101

Employee stock options exercised                              12                                12
Net loss for the year                                                         (397)           (397)
                                          ----        ----------          --------       ---------

BALANCE AS OF JANUARY 31, 1996             $65           $23,615          $  6,036        $ 29,716
                                           ===           =======          ========        ========







The accompanying notes are an integral part of this statement.



                                      F-6





                   G-III Apparel Group, Ltd. and Subsidiaries

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)





                                                                   Year ended January 31,
                                                            --------------------------------------
                                                             1994           1995           1996
                                                            -------       --------        ------- 

                                                                                      
Cash flows from operating activities
   Net income (loss)                                        $ 1,335       $(11,734)      $   (397)
                                                             ------        -------        ------- 
   Adjustments to reconcile net income (loss) to
     net cash (used in) provided by operating
     activities
       Nonrecurring or unusual charges                                       8,720
       Depreciation and amortization                          1,013          1,231          1,576
       Deferred income tax benefit                              (61)          (214)
         Changes in operating assets and liabilities,
          net of effect from purchase of PT
          Hwakang Indawa
            Accounts receivable                              (1,676)         1,831          4,419
            Inventories                                      (1,275)         9,264         11,325
            Prepaid income taxes                               (224)        (3,980)         3,702
            Prepaid expenses and other current
              assets                                           (790)           954           (502)
            Other assets                                        187            178            (48)
            Accounts payable and accrued
              expenses                                        5,738         (5,323)        (2,441)
            Income taxes payable                               (308)
                                                             ------        -------        -------

                                                              2,604         12,661         18,031
                                                             ------        -------        -------

        Net cash provided by operating
          activities                                          3,939            927         17,634
                                                             ------      ---------        -------

Cash flows from investing activities
   Capital expenditures                                      (3,553)        (1,158)          (902)
   Capital dispositions                                          16             81             17
   Investment in foreign subsidiaries                          (756)          (249)           (76)
                                                            -------      ---------     ---------- 

        Net cash used in investing activities                (4,293)        (1,326)          (961)
                                                             ------       --------      --------- 






                                      F-7





                   G-III Apparel Group, Ltd. and Subsidiaries

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                                 (in thousands)







                                                                   Year ended January 31,
                                                          ----------------------------------------
                                                             1994           1995           1996
                                                          --------       ----------     ----------

                                                                                      
Cash flows from financing activities
   Decrease in bankers' acceptances
     and notes, net                                       $   (416)      $     (93)     $  (9,927)
   Payments for capital lease obligations                     (194)           (468)          (562)
   Proceeds from capital lease obligation                                    1,548
   Proceeds from exercise of stock options                      34                             12
                                                          --------       ------------  ----------

      Net cash (used in) provided by financing
         activities                                           (576)            987        (10,477)
                                                           -------       ---------        ------- 

      NET (DECREASE) INCREASE IN CASH
         AND CASH EQUIVALENTS                                 (930)            588          6,196

Cash and cash equivalents at beginning of year               1,763             833          1,421
                                                            ------       ---------       --------

Cash and cash equivalents at end of year                  $    833       $   1,421       $  7,617
                                                          ========       =========       ========


Supplemental disclosures of cash flow information:
   Cash paid during the year for
      Interest                                             $ 1,999        $  3,037      $   2,293
      Income taxes                                           1,722              57            227








The accompanying notes are an integral part of these statements.



                                      F-8





                   G-III Apparel Group, Ltd. and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                         January 31, 1994, 1995 and 1996



NOTE A - SIGNIFICANT ACCOUNTING POLICIES

A summary of the significant  accounting  policies  consistently  applied in the
preparation of the accompanying consolidated financial statements follows:

1. Business Activity and Principles of Consolidation

   As used in these financial statements, the term "Company" refers to G-III
   Apparel Group, Ltd. and its wholly-owned subsidiaries. The Company designs,
   manufactures, imports and markets an extensive range of leather and textile
   apparel which is sold to retailers throughout the United States.

   The Company consolidates the accounts of all its majority-owned subsidiaries.
   All material intercompany balances and transactions have been eliminated.

2. Use of Estimates

   In preparing financial statements in conformity with generally accepted
   accounting principles, management is required to make estimates and
   assumptions that affect the reported amounts of assets and liabilities, the
   disclosure of contingent assets and liabilities at the date of the financial
   statements, and the reported amounts of revenues and expenses during the
   reporting period. Actual results could differ from those estimates.

3. Acquisition

   Effective April 1, 1993, a wholly-owned subsidiary of the Company acquired,
   in exchange for $500,000, a 51% stock ownership interest of PT Hwakang
   Indawa, a leather apparel manufacturer located in Indonesia. In May 1995, the
   Company acquired the remaining 49% stock ownership for $61,000. The Company
   has accounted for the transactions using the purchase method of accounting
   and has consolidated the results of operations commencing April 1, 1993. The
   cost in excess of fair value of net assets acquired of approximately $94,000
   was recorded as other assets and during fiscal 1995 was written off as
   part of the Company's intention to close the facility as described in Note B.
   The Company initially recorded a minority interest of approximately $342,000.




                                      F-9





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE A (CONTINUED)

   The Company entered into a joint venture agreement with a Chinese entity
   principally to operate a factory located in the People's Republic of China.
   The Company invested $542,000 to obtain a 39% interest in the joint venture
   company. The joint venture company has an initial term of twenty years and
   proposes to distribute profits, if any, annually. The Company accounts for
   the joint venture company using the equity method of accounting commencing in
   fiscal 1995.

4. Revenue Recognition

   Sales are recognized when merchandise is shipped.

5. Inventories

   Inventories are stated at the lower of cost (determined by the first-in,
   first-out method) or market.

6. Depreciation and Amortization

   Depreciation and amortization are provided by straight-line methods in
   amounts sufficient to relate the cost of depreciable assets to operations
   over their estimated service lives.

   The following are the estimated lives of the Company's fixed assets:



                                                              
                     Machinery and equipment                   5 to 7 years
                     Transportation equipment                  5 years
                     Furniture and fixtures                    5 years
                     Computer equipment                        5 years
                     Building                                  20 years


   Leasehold improvements are amortized over the lives of the respective leases
   or the service lives of the improvements, whichever is shorter.

7. Income Taxes

   Deferred income tax asset reflects the tax effects of temporary differences
   between the carrying amounts of assets and liabilities for financial
   reporting purposes and the amounts used for income tax purposes.



                                      F-10





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE A (CONTINUED)

8. Cash Equivalents

   The Company considers all highly liquid debt instruments purchased with a
   maturity of three months or less to be cash equivalents.

9. Net Income (Loss) Per Common Share

   Net income (loss) per share of common stock is based on the weighted average
   number of common shares and the dilutive common equivalent shares outstanding
   during each of the periods. Primary and fully diluted earnings per share
   include the dilutive effect of unexercised stock options.

10. Fair Value of Financial Instruments

   Based on borrowing rates currently available to the Company for bank loans
   with similar terms and maturities, the fair value of the Company's short-term
   debt approximates the carrying value. Furthermore, the carrying value of all
   other financial instruments potentially subject to valuation risk
   (principally consisting of cash, accounts receivable and accounts payable)
   also approximates fair value.

11. Reclassifications

   Certain reclassifications have been made to conform to the 1996 presentation.


NOTE B - NONRECURRING OR UNUSUAL CHARGES

During the fourth quarter of fiscal year 1995, the Company formulated plans to
close its domestic manufacturing facility, to sell or liquidate an Asian
factory, to reduce costs and to streamline and consolidate operations. Lost
revenues from these closings are not considered significant. In addition, due to
the unseasonably warm fall and winter in the United States, the Company recorded
significant write-downs of its inventory. These activities resulted in
nonrecurring or unusual charges



                                      F-11





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE B (CONTINUED)

of $11.3 million, of which $5.6 million was recorded in the fourth quarter of
1995. The Company has not anticipated any recoveries through the sale of its
Asian factory. Such recoveries could reduce the accrued charges in the future;
however, the Company cannot be assured that any such recoveries will occur.
Based on current estimates, management believes that existing accruals are
adequate to cover the items presented below.

    The status of the components of the nonrecurring charge was:



                                                    Balance at          Current        Balance at
                                                    January 31,         period         January 31,
                                                       1995            activity           1996
                                                   -----------       -----------      ------------
                                                   -------------------(000's)---------------------

                                                                                  
        Severance and related costs                  $  334             $(173)         $   161
        Closure of domestic and foreign
           facilities                                 3,079              (389)           2,690
                                                     ------             -----            -----

                                                     $3,413             $(562)          $2,851
                                                     ======             =====            =====



NOTE C - FUTURE EFFECT OF RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In March 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 121, Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to be Disposed Of ("SFAS No. 121").
SFAS No. 121 requires that long-lived assets and certain identifiable
intangibles held and used by an entity be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be recoverable. If the sum of the expected future cash flows
(undiscounted and without interest) is less than the carrying amount of the
asset, an impairment loss is recognized. Measurement of that loss would be based
on the fair value of the asset. SFAS No. 121 also generally requires long-lived
assets and certain identifiable intangibles to be disposed of to be reported at
the lower of the carrying amount or the fair value less cost to sell. SFAS No.
121 is effective for the Company's 1997 fiscal year-end. The Company has made no
assessment of the potential impact of adopting SFAS No. 121 at this time.



                                      F-12





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE C (CONTINUED)

In October 1995, the Financial Accounting Standards Board issued SFAS No. 123,
Accounting for Stock-Based Compensation. SFAS No. 123 defines a fair value based
method of accounting for an employee stock option. Fair value of the stock
option is determined considering factors such as the exercise price, the
expected life of the option, the current price of the underlying stock and its
volatility, expected dividends on the stock, and the risk-free interest rate for
the expected term of the option. Under the fair value based method, compensation
cost is measured at the grant date based on the fair value of the award and is
recognized over the service period. A company may elect to adopt SFAS No. 123 or
elect to continue accounting for its stock option or similar equity awards using
the intrinsic method, where compensation cost is measured at the date of grant
based on the excess of the market value of the underlying stock over the
exercise price. If a company elects not to adopt SFAS No. 123, then it must
provide pro forma disclosure of net income and earnings per share, as if the
fair value based method has been applied.

SFAS No. 123 is effective for transactions entered into for fiscal years that
begin after December 15, 1995. Pro forma disclosures for entities that elect to
continue to measure compensation cost under the old method must include the
effects of all awards granted in fiscal years that begin after December 15,
1994. It is currently anticipated that the Company will continue to account for
stock-based compensation plans under the intrinsic method and pro forma
disclosures will be made. Therefore, SFAS No. 123 is not expected to have any
effect on the Company's consolidated financial statements.


NOTE D - INVENTORIES

    Inventories consist of:


                                                                                 January 31,
                                                                         -------------------------
                                                                          1995              1996
                                                                         -----------(000's)-------

                                                                                         
       Finished goods                                                    $23,107           $12,112
       Work-in-process                                                        52                49
       Raw materials                                                       2,373             2,046
                                                                         -------           -------

                                                                         $25,532           $14,207
                                                                         =======           =======




                                      F-13






                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                        January 31, 1994, 1995 and 1996



NOTE E - PROPERTY, PLANT AND EQUIPMENT

    Property, plant and equipment at cost consist of:



                                                                                January 31,
                                                                        ------------------------------
                                                                         1995               1996
                                                                        -------          ----------- 
                                                                        -----------(000's)------------

                                                                                        
       Machinery and equipment                                         $  1,367          $  1,259
       Leasehold improvements                                             3,045             3,110
       Transportation equipment                                             199               252
       Furniture and fixtures                                             1,187             1,293
       Computer equipment                                                 1,962             2,135
       Land and building                                                  1,673             1,821

       Property under capital leases (Note G)
          Land                                                               55                55
          Building                                                          185               185
          Computer equipment                                                465               465
          Machinery and equipment                                           404               404
          Leasehold improvement                                           1,791             1,791
                                                                        -------           -------

                                                                         12,333            12,770

       Less accumulated  depreciation and amortization
          (including  $771,000 and $809,000 on property
          under capital leases at January 31, 1995 and
          1996, respectively)                                             5,318             6,446
                                                                        -------           -------

                                                                       $  7,015          $  6,324
                                                                        =======           =======


    Property,  plant  and  equipment  include  assets  with a net book  value of
    $1,737,000  attributable  to  the  Asian  operation which are being held for
    sale.




                                      F-14






                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE F - NOTES PAYABLE

Notes payable consist of the following:



                                                              January 31,
                                                        ------------------------
                                                        1995               1996
                                                        ----               -----
                                                        ---------(000's)--------
                                                                     
Short-term notes payable                               $10,200            $ --

Foreign notes payable                                    2,707             2,980
                                                       -------           -------

                                                       $12,907           $ 2,980
                                                       =======           =======


The Company has a loan agreement with three banks which expires on May 31,
1996. The agreement provides for $48,000,000 in borrowings through January 30,
1996, and $40,000,000 through May 31, 1996, of which $32,000,000 is available
for direct borrowings and the unused balance for letters of credit. All
amounts available for borrowing are subject to borrowing base formulas.

The Company is currently in discussions with its banks to extend its existing 
loan agreement through May 31, 1997 under terms similar to the existing
agreement.

Bankers' acceptances were issued during the year under the existing loan
agreement and bore interest at the prevailing acceptance rate plus 1-3/4%.
Short-term notes payable are payable on demand and bear interest at the
prevailing prime rate (8-1/2% at January 31, 1996), plus 2%. The extended loan
agreement will provide for direct borrowings at the prime rate plus 1-3/4%. All
borrowings are collateralized by the assets of the Company. The principal
stockholders of the Company have issued a personal guarantee for a portion of
the borrowings. In addition, the President of the Company has pledged 250,000 of
his shares of the Company's common stock as collateral. The loan agreement
requires the Company, among other covenants, to maintain certain earnings and
tangible net worth levels, and prohibits the payment of cash dividends.

The weighted average interest rates were 8.7% and 10.36% as of January 31, 1995
and 1996, respectively.




                                      F-15




                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE F (CONTINUED)

At January 31, 1995 and 1996, the Company was contingently liable under letters
of credit in the amount of approximately $6,000,000 and $4,100,000,
respectively.

Foreign notes payable represent borrowings by P.T. Hwakang Indawa under a line
of credit of approximately $3.5 million with an Indonesian bank. This is
supported by a $2 million stand-by letter of credit issued under the Company's
domestic line of credit. In conjunction with the Company's intention to close
the facility, the Company has provided for the stand-by letter of credit as
part of its accrued nonrecurring charges (Note B).


NOTE G - CAPITAL LEASE OBLIGATIONS

In September 1986, the New York City Industrial Development Agency ("Agency")
issued $1,442,000 of floating rate Industrial Development Revenue Bonds to a
commercial bank for the purpose of acquiring and renovating real property
located at 345 West 37th Street in New York. The bonds bear interest at 92% of
the bank's prime rate, which was 8.5% at January 31, 1996, plus 1.48% per annum.
Simultaneously, the Agency leased the property to 345 West 37th Corp. ("345
West"), a company under the management and control of two principal
stockholders, for 15 years. 345 West, in turn, subleased the property to G-III
Leather Fashions, Inc. ("G-III"), a subsidiary of the Company, on the same
terms. Concurrent with the execution of the lease and sublease agreements, 345
West, G-III and Siena Leather Ltd. ("Siena"), another subsidiary of the Company,
entered into lease guarantee agreements whereby they jointly and severally
guaranteed the payments and obligations under the lease and the payment of
principal and interest on the bonds. In addition, the two principal stockholders
of the Company have personally guaranteed the debt. The accompanying financial
statements reflect the above lease between G-III and 345 West as a capitalized
lease (Note L).

In fiscal 1995, the Company entered into several agreements for the sale and
leaseback of the renovations of its showroom and warehouse and the computer
system installed for the retail stores. The assets were sold for $1,548,000 (the
book value of the assets).



                                      F-16





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE G (CONTINUED)

The transaction has been accounted for as a capital lease, wherein the property
remains on the books and will continue to be depreciated. A financing obligation
representing the proceeds has been recorded. The Company has the option to
purchase the property at the end of the lease.

In addition, certain equipment leases have been treated as capital leases. The
present values of minimum future obligations are calculated based on interest
rates at the inception of the leases. The following schedule sets forth the
future minimum lease payments under capital leases at January 31, 1996:


                                                              
         Year ending January 31,                                     (000's)
            1997                                                   $   679
            1998                                                       430
            1999                                                       272
            2000                                                       168
            2001                                                       104
            2002 and thereafter                                         75
                                                                   -------
         Net minimum lease payments                                  1,728

         Less amount representing interest                           (238)
                                                                   -------
         Present values of minimum lease payments                   $1,490
                                                                   =======

         Current portion                                           $   571
         Noncurrent portion                                            919
                                                                   -------
                                                                   $ 1,490
                                                                   =======





                                      F-17





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE H - INCOME TAXES

Income taxes are provided for under Statement of Financial Accounting Standards
No. 109, Accounting for Income Taxes.

The Internal Revenue Service has recently concluded its examination of the
Company's 1990 through 1993 tax returns. The Company has made the additional tax
payments resulting from the exam.

The income tax provision (benefit) is comprised of the following:




                                                                     Year ended January 31,
                                                            -----------------------------------------
                                                              1994             1995          1996
                                                            --------         --------       -------
                                                            ------------------(000's)-----------------
                                                                                       
        Current
           Federal                                          $   745        $  (3,940)        $(271)
           State and city                                       268               18           164
           Foreign                                              111               49           196
                                                            -------       ----------          ----

                                                              1,124           (3,873)           89

        Deferred                                                (60)            (214)           -
                                                            -------        ---------          ----

                                                             $1,064        $  (4,087)        $  89
                                                            =======        =========         =====
        Earnings (loss) before
           income taxes
            United States                                    $2,071         $(15,701)        $(775)
            Non-United States                                   328             (444)          467





                                      F-18





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE H (CONTINUED)

The significant components of the Company's deferred tax asset at January 31,
1995 and 1996 are summarized as follows:



                                                                             1995              1996
                                                                           -------           ------
                                                                          -----------(000's)---------
                                                                                         
        Provision for bad debts and sales allowances                      $    559          $    626
        Depreciation                                                           580               837
        Inventory write-downs                                                  482               319
        Nonrecurring charges                                                 1,191             1,005
        Straight-line lease                                                    248               247
        Other                                                                   47               (17)
                                                                           -------           ------- 
                                                                             3,107             3,017
        Deferred tax asset valuation allowance                              (1,390)           (1,300)
                                                                           -------           ------- 
                                                                           $ 1,717           $ 1,717
                                                                           =======           =======


A valuation allowance is provided when it is more likely than not that some
portion or all of the deferred tax asset will not be realized. The Company has
established valuation allowances for state and local net operating loss
carryforwards. The valuation allowance at January 31, 1996, reduced the net
deferred tax asset to an amount realizable based upon taxes paid for prior years
and future operating results. The Company has state and local net operating loss
carryforwards of $12,349,000, which will be available to offset its earnings
during the carryforward period. If not used, these carryforwards begin to expire
in 2010.



                                      F-19





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE H (CONTINUED)

The following is a reconciliation of the statutory Federal income tax rate to
the effective rate reported in the financial statements:



                                                          Year ended               Year ended                    YEAR  ENDED
                                                       January 31, 1994         January 31, 1995               JANUARY 31, 1996
                                                     ----------------------    ----------------------        ---------------------
                                                                  Percent                    Percent                      PERCENT
                                                                    of                         of                           OF
                                                    Amount        income       Amount         income         AMOUNT       INCOME
                                                    (000's)                    (000's)                       (000'S)
                                                                                                            
Provision (benefit) for Federal
  income taxes at the
  statutory rate                                    $   816         34.0%     $(5,489)        (34.0)%     $  (105)        (34.0)%
State and city income taxes, net
  of Federal income
  tax benefit                                           177          7.4           11           0.1            98          31.8
Effect of foreign taxable
  income (loss)                                          18          0.7          200           1.2            37          12.0
Valuation allowance for
   deferred taxes                                                               1,390           8.6           (90)        (29.2)
Effect of tax examination                                                                                     154          50.0
Other, net                                               53          2.2         (199)         (1.2)           (5)         (1.7)
                                                    -------         ----        -------        ----         -------        ----

Actual provision (benefit) for
  income taxes                                      $ 1,064         44.3%     $(4,087)        (25.3)%     $    89          28.9%
                                                    =======         ====        =======        ====         =======        ====





                                      F-20





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE I - COMMITMENTS AND CONTINGENCIES

The Company currently leases warehousing, executive and sales facilities, and
transportation equipment. Leases with provisions for increasing rents have been
expensed and accrued for on a straight-line basis over the life of the lease.
Future minimum rental payments for operating leases having noncancellable lease
periods in excess of one year as of January 31, 1996 are:


                                                                     
                    Year ending January 31,                           (000's)
                       1997                                           $2,020
                       1998                                            1,895
                       1999                                            1,927
                       2000                                            1,449
                       2001                                              571
                       2002 and thereafter                               956
                                                                      ------
                                                                      $8,818
                                                                      ======


Rent expense on the above operating leases (including amounts leased from 345
West - Note L) for the years ended January 31, 1994, 1995 and 1996 was
approximately $1,954,000, $2,604,000 and $2,060,000, respectively.

In April 1988, 345 West received a loan from the New York Job Development
Authority ("Authority") to assist 345 West in its renovation of the 345 West
property. The loan is for a period of 15 years and is presently repayable in
monthly installments of $11,000, which includes interest at a variable rate
(8.25% at January 31, 1996). The loan is financed by long-term bonds issued by
the Authority. Both G-III and Siena and the two principal stockholders of the
Company have signed corporate and personal guarantees for this loan. The
outstanding principal of this debt was approximately $803,000 and $732,000 as of
the years ended January 31, 1995 and 1996, respectively. In conjunction with the
Company's intention to close this domestic facility (described in Note B),
the Company has reflected $669,000 and $605,000 of the balance of the loan as
an accrued nonrecurring charge at January 31, 1995 and 1996, respectively.





                                      F-21





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE I (CONTINUED)

The Company has an employment agreement with its chief executive officer which
expires on January 31, 1997. Thereafter, the agreement shall automatically be
renewed for successive one-year terms, unless either party shall give the other
not less than 90 days' prior written notice of intent not to renew. The
agreement provides for a base salary and bonus payments that vary between 3% and
6% of pretax income in excess of $2 million. If, after a change in control of
the Company, as defined in the agreement, the chief executive officer's
employment is terminated: (i) by the Company without cause, or (ii) by him
because of a material breach of the agreement by the Company, then the chief
executive officer has the right to receive an amount equal to 2.99 times his
base salary and bonus. The agreement also provides for supplemental pension
payments of $50,000 per year provided that the Company achieves net income, as
defined, in excess of $1,500,000.


NOTE J - COMMON STOCK AND ADDITIONAL PAID-IN CAPITAL

Certain agreements entered into by the Company in connection with loans by the
Agency and Authority relating to the building located at 345 West 37th Street in
New York City and the bank agreements, prohibit the payment of cash dividends
without consent.

Stock Options

The Company's 1989 Stock Option Plan provides for 1,130,000 shares of the
Company's common stock to be reserved for issuance in connection with stock
options. The Board, or a committee thereof, has discretionary authority to
determine the types of stock options to be granted, the persons among those
eligible to whom options will be granted, the number of shares to be subject to
such options and the terms of the options.



                                      F-22





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE J (CONTINUED)

In addition, in connection with the chief executive officer's employment
agreement, the Company granted options to purchase 100,000 shares of common
stock at $4.00 per share exercisable over a ten-year period. The options vest
over a five-year period beginning February 1, 1995. In December 1994, the
Company repriced the above options to $2.00 per share, the current market value
at the date of repricing.

During the 1995 fiscal year, the Company granted 50,000 options to its principal
stockholders in consideration for certain agreements made by the principal
stockholders with the Company's banks. At the time of issuance, the options were
exercisable at a higher price than the current market price. Half of the options
are exercisable at $5.50 per share, the balance of the options are exercisable
at $6.50 per share.

A Non-Employee Directors Stock Option Plan was adopted in 1991 under which
options for a maximum of 31,500 shares of common stock may be issued.

As of January 31, 1996, the following options are granted and outstanding:



                                                                             Non-Employee Directors
                                             Stock Option Plan (1)                   Plan (1)
                                        ----------------------------       --------------------------
                                         Number                             Number
                                           of                                 of
                                         shares      Option prices (2)      shares      Option prices
                                         -------     -----------------      ------      -------------
                                                                             
      Outstanding, January 31, 1993     581,175                              8,400 

         Granted                         75,000     $  4.250 - $ 8.000
         Exercised                       (7,750)                 4.405
         Cancelled                      (27,950)       4.405 -   7.619      (2,100)    $7.738
                                       --------                             ------

      Outstanding, January 31, 1994
         (carried forward)              620,475                              6,300





                                      F-23





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE J (CONTINUED)



                                                                              Non-Employee Directors
                                               Stock Option Plan (1)                 Plan (1)
                                          ----------------------------      ------------------------
                                           Number                            Number
                                             of                                of
                                           shares     Option prices (2)      shares    Option prices
                                           ------     -----------------      ------    -------------
                                                                          
       Outstanding, January 31, 1994
          (carried forward)               620,475                             6,300

          Granted                         257,675      $3.625 - $6.50         5,000     $3.625
          Exercised
          Cancelled                       (79,325)
                                          --------                           ------

       Outstanding, January 31, 1995      798,825       2.00                 11,300

          Granted                          95,000       1.625 - 2.75          5,000      2.25
          Exercised                        (6,455)      2.00
          Cancelled                       (15,350)      2.00
                                          -------                            ------

       OUTSTANDING, JANUARY 31, 1996      872,020                            16,300
                                          =======                            ======

       As of January 31, 1996
          Exercisable                     446,748      $2.00 - $6.50          6,040     $3.625 - $7.738
          Available for future grants     257,980                            15,200



(1)  Except for the options  issued in connection  with the  stockholders'
     personal  guarantees,  as  described  above,  the options vest over a
     one-to-five  year  period  and  will  expire  from  December  1999 to
     December 2005.

(2)  In December 1994,  the Company  repriced certain outstanding  options to
     $2.00 per share, the current market value at the date of repricing.



                                      F-24





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE K - MAJOR VENDORS AND CUSTOMERS

For the years ended January 31, 1994, 1995 and 1996, the Company purchased 26%,
16% and 13%, respectively, of total purchases through one buying agent. The
Company believes that alternative foreign leather apparel manufacturers are
readily available and that the loss of any manufacturer or the buying agent
would not materially adversely affect the Company's operations.

For the years ended January 31, 1994, 1995 and 1996, no customer accounted for
more than 10% of the Company's net sales. The Company estimates an allowance for
doubtful accounts based on the creditworthiness of its customers as well as
general economic conditions. Consequently, an adverse change in those factors
could affect the Company's estimate.


NOTE L - RELATED PARTY TRANSACTIONS

During the years ended January 31, 1994, 1995 and 1996, G-III leased space from
345 West (Notes G and I). Operating expenses paid by G-III to 345 West during
the years ended January 31, 1994, 1995 and 1996, amounted to approximately
$173,000, $181,000 and $173,000, respectively.


NOTE M - PENSION PLANS

The Company maintains a 401(k) profit-sharing plan and trust for nonunion
employees. The Company matches 50% of employee contributions up to 3% of the
participant's compensation. The Company's matching contributions amounted to
approximately $82,000, $113,000 and $108,000 for the years ended January 31,
1994, 1995 and 1996, respectively.

G-III contributed approximately $65,000, $67,000 and $39,000 for the years ended
January 31, 1994, 1995 and 1996, respectively, to a multi-employer pension plan
for employees covered by a collective bargaining agreement. This plan is not
administered by G-III and contributions are determined in accordance with the
provisions of a negotiated labor contract. Information with respect to G-III's
proportionate share of the excess, if any, of the actuarial computed value by
vested benefits over the total of the pension plan's net assets is not available
from the plan's administrator.



                                      F-25





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE N - QUARTERLY FINANCIAL DATA (UNAUDITED)

Summarized quarterly financial data in thousands except per share numbers for
the fiscal years ended January 31, 1995 and 1996 are as follows:



                                                                                   October       January
                                                  April 1994      July 1994         1994          1995
                                                 1st Quarter     2nd Quarter     3rd Quarter   4th Quarter
                                                 ------------    -----------     -----------   -----------
                                                                                    
      January 31, 1995
         Net sales                                  $20,157       $48,160        $73,626        $29,498
         Gross margin                                 1,557         8,518         12,928          1,954
         Net income (loss)                           (2,930)          634           (452)        (8,986)

         Net income (loss) per common share
           Primary
            Net income (loss) per share              $(0.45)         $0.10         $(0.07)        $(1.40)
           Fully diluted
            Net income (loss) per share              $(0.45)         $0.10         $(0.07)        $(1.40)


                                                                                 OCTOBER         JANUARY
                                                  APRIL 1995      JULY 1995       1995            1996
                                                  1ST QUARTER    2ND QUARTER    3RD QUARTER    4TH QUARTER
                                                  -----------    -----------    -----------    -----------
      JANUARY 31, 1996
         NET SALES                                  $ 9,275       $36,032        $57,695      $18,661
         GROSS MARGIN                                   663         9,594         12,237        1,400
         NET INCOME (LOSS)                           (3,035)        1,719          3,353       (2,434)

         NET INCOME (LOSS) PER COMMON SHARE
           PRIMARY
            NET INCOME (LOSS) PER SHARE              $(0.47)         $0.27          $0.50        $(.38)
           FULLY DILUTED
            NET INCOME (LOSS) PER SHARE              $(0.47)         $0.27          $0.50        $(.38)






                                      F-26





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1994, 1995 and 1996



NOTE N (CONTINUED)

In the fourth quarter of 1995, the Company recorded a nonrecurring charge of
$5,620,000 (see Note B) and additional bad debt expense of approximately
$779,000. Other fluctuations are primarily the result of the seasonality of the
Company's business.




                                      F-27








                   G-III Apparel Group, Ltd. and Subsidiaries

                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS




           Column A                                   Column B                 Column C                   Column D         Column E
           --------                                  ---------                 --------                  ---------        ---------

                                                                               Additions
                                                                      ---------------------------
                                                                          (1)               (2)
                                                     Balance at       Charged to          Charged                         Balance at
                                                      beginning        costs and         to other        Deductions         end of
          Description                                 of period        expenses          accounts            (a)            period
          -----------                                ----------       ----------         --------        ----------       ----------
                                                                                           
Year ended January 31, 1995
   Deducted from asset accounts
      Allowance for doubtful accounts                 $1,364           $  676                              $1,255          $  785
      Allowance for sales discounts                      820            3,105                               2,855           1,070
                                                      ------            -----                               -----           -----

                                                      $2,184           $3,781                              $4,110          $1,855
                                                      ======           ======                              ======          ======


YEAR ENDED JANUARY 31, 1996
   DEDUCTED FROM ASSET ACCOUNTS
      ALLOWANCE FOR DOUBTFUL ACCOUNTS                 $  785           $1,644                              $  717          $1,712
      ALLOWANCE FOR SALES DISCOUNTS                    1,070            2,556                               2,569           1,057
                                                      ------            -----                               -----           -----

                                                      $1,855           $4,200                              $3,286          $2,769
                                                      ======           ======                              ======          ======




(a)  Accounts written off as uncollectible.




                                      S-1



                                STATEMENT OF DIFFERENCES
               The trademark symbol shall be expressed as..........`TM'