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, 1997

                                       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, 1997,  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 $11,536,906.

        The number of outstanding shares of the registrant's  Common Stock as of
March 31, 1997 was 6,477,656.

        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 19,  1997,  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' and "Colebrook and Co."'tm' labels,
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.

               The Company believes that the sale of licensed products will help
it to expand  its  business.  In 1993,  the  Company  entered  into a  licensing
agreement  with NFL  Properties  to market a line of outerwear  apparel with NFL
team logos. 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.  In 1996,  the Company  entered into an
agreement with the National Hockey League to market a line of outerwear  apparel
with the NHL team logos.  In February  1997,  the Company formed a joint venture
with Black Entertainment Television, Inc.
to produce a BET-branded clothing and accessory line.

               Sales of moderately  priced women's leather apparel accounted for
approximately  34% of the  Company's  net sales in the fiscal year ended January
31, 1997, compared to 44% in the fiscal year ended January 31, 1996. The Company
sells  to  approximately  2,300  customers,   including   nationwide  chains  of
department  and specialty  retail stores,  price clubs and individual  specialty
boutiques.

               During 1996,  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 1996, the Company  consolidated  merchandise  divisions,
reduced  inventory,  decreased  borrowing  levels  and  sub-leased  one  of  its
warehouses to a third party, thereby consolidating its warehouse operations into
one location and reducing its warehouse and distribution costs.

               In the fiscal year ended January 31, 1997,  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  and Hong Kong. The Company  manufactures
certain   products   at  its   wholly-owned   factory  in   Indonesia   and  its
partially-owned factory in Northern China.





 




A  select  number  of  garments  were  also  manufactured  for  the  Company  by
independent contractors located in the New York City area.

               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,  raincoats 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  Collection,  which caters to the
higher  priced,  designer  market,  typically  has retail  prices  from $300 for
sportswear items to $1,000 for coats. Siena Studio, the Company's  bridge-priced
line of women's leather apparel,  primarily  consists of jackets and skirts with
retail prices from $100 for skirts to $600 for outerwear.  Products in the men's
line of leather  outerwear,  sold under the G-III label,  typically  have retail
prices  between $40 and $400.  The  moderately  priced  line of women's  textile
outerwear  and  sportswear,  sold under the  Colebrook & Co.  label,  has retail
prices in the range of $50 to $130. The men's textile  apparel line,  consisting
of moderately priced outerwear,  has retail prices ranging from $25 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


                                       -3-





 




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 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. The Company
manufacturers  certain products at its wholly-owned factory in Indonesia and its
partially-owned  factory in Northern  China.  A selected  number of garments are
also manufactured for the Company by independent  contractors located in the New
York City area.

               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, 1997,  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


                                       -4-





 




shipment.  A final  random  inspection  occurs when the  garments are packed for
shipment.

               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, 1995, 1996 and 1997,  approximately  16%, 13% and
11%,  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  2,300  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.  In the fiscal  year ended  January 31,
1997, the Sam's Club and Wal-Mart  divisions of Wal-Mart Stores,  Inc. accounted
for an aggregate of 12.8% of the Company's net sales. 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 July  through  November  accounted  for
approximately  68% and 78% of Company  net sales  during the fiscal  years ended
January 31, 1996 and 1997, respectively. The July 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, 1997, Global International Trading Company employed 22 persons.

               The  Company's  products  are  sold  primarily  through  a direct
employee sales force which consisted of 25 employees as of January 31, 1997. 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.

               The Company opened its first retail outlet store in Secaucus, New
Jersey in December 1990 and opened six  additional  outlet stores in fiscal 1994
and 1995.  The outlet stores were 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 could not be resold at regular prices.
The Company decided to


                                       -6-





 




discontinue  operations  at certain  locations  and closed three  stores  during
fiscal 1997. No  additional  stores are planned to be opened during fiscal 1998.
There was no material  affect on the  financial  statements or operations of the
Company as a result of implementing these actions.

        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 Colebrook & Co. label.  The
Coat Division markets moderately priced women's woolen coats and raincoats, sold
under the Vision label.  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,  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.

               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, 1997.



                                       -7-





 




               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.

LICENSING

               The Company believes that the sale of licensed products will help
it to expand its business.  The Company  presently has license  agreements  with
Kenneth Cole Productions,  National Football League Properties,  National Hockey
League  Properties Inc., 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.

        In  February  1997,  the  Company  formed  a joint  venture  with  Black
Entertainment  Television,  Inc. to produce a BET-branded clothing and accessory
line.  BET Holdings Inc. has granted a ten year  exclusive  license to the joint
venture for the  manufacture and  distribution  of women's,  men's and children,
apparel and accessories  utilizing "BET," "Black  Entertainment  Television" and
other   BET-related   marks.   The   product   line  will  be  targated  to  the
African-American and urban consumer market.

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 for
G-III, Avalanche, J.L. Colebrook,  Laura Renee, Laura Jeffries,  Colebrook Kids,
Urban Cowboy,  Cayenne,  G-III  Outerwear  Company  Store,  JLC (& design),  JLC
Outerwear  (& design),  J.L.C.  (&  design),  and Last  Resort.  The Company has
applications for several additional registrations pending before the U.S. Patent
and Trademark Office.

               The Company has been granted  trademark  protection  for G-III in
France,  Canada and Mexico and for J.L.  Colebrook in Germany,  Canada,  Mexico,
France, Great


                                       -8-





 




Britain and  Benelux.  The Company  also has  several  additional  registrations
pending in the European Community and 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, 1997, the Company had 239 full-time  employees,
of whom 73 worked in executive, administrative or clerical capacities, 79 worked
in design and  manufacturing,  47 worked in warehouse  facilities,  25 worked in
sales and 15 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 not 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  39
full-time  employees as of January 31, 1997. This agreement,  which is currently
in effect  through  October 30,  1999,  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                     46      Chief Executive Officer,                      1974
                                            Director
Aron Goldfarb                       74      Chairman of the Board, Director               1974
Jeanette Nostra-Katz                45      President                                     1981
Alan Feller                         54      Executive Vice President, Chief               1990
                                            Operating Officer, Treasurer
                                            and Secretary, Director
Carl Katz                           56      Executive Vice President of                   1981
                                            Siena, Director
Frances Boller-Krakauer             31      Vice President - Men's Division               1993
                                            of G-III
Deborah Gaertner                    42      Vice President - Women's Sales                1989
                                            of G-III
Keith Sutton Jones                  48      Vice President - Foreign                      1989
                                            Manufacturing of G-III
Michael Laskau                      41      Vice President - Women's Non-                 1994
                                            Branded Division of G-III
Karen Wells                         32      Vice President - Fashion Design               1990
                                            and Imports of G-III




               Morris Goldfarb is the Chief Executive Officer of the Company, as
well as one of its directors.  Until April,  1997,  Mr.  Goldfarb also served as
President of the Company. He has served as either President or Vice President of
G-III Leather Fashions, Inc. ("G-III") since its formation in 1974. 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  from their  respective  formations  until  1994 and,  since
January 1995, has served as a consultant to the Company.

               Jeanette  Nostra-Katz  became  President  of the Company in April
1997. She had 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
Branded 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.

               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.

               Frances  Boller-Krakauer  is Vice  President -- Men's Division 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  Gaertner is the Vice  President  -- Women's  Non-Branded
Sales of G-III.  Ms.  Gaertner is  responsible  for sales and  marketing  of the
women's non- branded  apparel line.  She served  previously  as Vice  President,
Imports since June 1989, coordinating production and merchandising.

               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  --  Women's  Non-Branded
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.

               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.


                                      -11-





 





               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, 1996 and
1997,  the total  payments  for the  premises  were  approximately  $327,000 and
$325,000, respectively.

               The  Company's  sales  showrooms and support staff are located at
512 Seventh Avenue,  which is one of the leading  outerwear apparel buildings in
New York City.  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 sublease 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.

               The Company  leases three retail outlet stores in addition to the
store at its distribution  facility.  These leases terminate between August 1998
and  March  2000 and  generally  require  payment  of either  fixed  rent plus a
percentage  of sales  above a  pre-determined  level or rent  based  solely on a
percentage of sales. Aggregate rental expense for the three retail outlet stores
during the fiscal year ended January 31, 1997 was approximately $153,000.

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



                                      -12-





 





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.




Fiscal 1996                                        High Prices               Low Prices
- -----------                                        -----------               ----------
                                                                           
Fiscal Quarter ended April 30, 1995                      $2 15/16               $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
- -----------
Fiscal Quarter ended April 30, 1996                      $3 3/4                 $2 1/4
Fiscal Quarter ended July 31 ,1996                        3 11/16                2 5/16
Fiscal Quarter ended October 31, 1996                     3 1/8                  2 1/4
Fiscal Quarter ended January 31, 1997                     4                      2 5/8

Fiscal 1998
- -----------
Fiscal Quarter ended April 30, 1997                      $5 1/4                 $3 7/16
(through March 31, 1997)



               The last  sales  price of the  Common  Stock as  reported  by the
Nasdaq National Market on March 31, 1997 was $3.875 per share.

               On March 31,  1997,  there  were 86 holders  of record  and,  the
Company believes, approximately 1,465 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 Analysis of Financial
Condition and Results of Operations -- Liquidity and Capital  Resources" in Item
7 below.


                                      -14-





 






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 the year ended July 31, 1992,  for
the  six-month  transition  period  ended  January  31, 1993 and the years ended
January  31,  1994,  1995,  1996 and 1997 have  been  derived  from the  audited
consolidated  and combined  financial  statements  of the  Company.  The audited
financial  statements  for the years ended July 31,  1992,  the six months ended
January  31, 1993 and the year ended  January 31, 1994 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)




                                                   Six       Twelve
                                                 Months      Months
                                                  Ended       Ended    
                                               January 31, January 31,               Year Ended January 31,
                                               ----------- -----------  ------------------------------------------------
                                       1992       1993        1993        1994          1995            1996       1997
                                     --------  ----------- ---------- -------------  -----------    -----------  -------
                                                                                                
INCOME STATEMENT DATA:
Net Sales...........................  $175,478    $116,208    $195,731     $208,877     $171,441    $121,663    $117,645
Cost of goods sold..................   153,014      98,283     167,660      181,270      146,484      97,769      89,166
                                      --------    --------    --------     --------     --------     -------     -------
Gross profit........................    22,464      17,925      28,071       27,607       24,957      23,894      28,479
Selling, general &
  administrative expenses...........    15,555      10,794      18,853       22,869       25,823      21,769      22,433
Unusual or non-
  recurring charges.................     --          --          --           --          11,320       --          --
                                     ---------   ---------   ---------    ---------     --------   ---------    --------

Operating profit (loss).............     6,909       7,131       9,218        4,738      (12,186)      2,125       6,046
Interest expense....................     1,305       1,019       1,879        2,339        3,959       2,433       2,075
                                       -------     -------     -------      -------      -------      ------      ------
Income before
  income taxes (loss)...............     5,604       6,112       7,339        2,399      (16,145)       (308)      3,971
Income taxes (benefit)..............     2,283       2,619       3,081        1,064       (4,087)         89         885
                                       -------     -------     -------      -------     --------      ------      ------
Net income (loss)
  before minority interest..........     3,321       3,493       4,258        1,335      (12,058)       (397)      3,086
Minority interest...................      --          --          --           --            324         --          --
                                      --------    --------    --------     --------     --------     -------    --------
Net income (loss)...................  $  3,321    $  3,493    $  4,258     $  1,335    $ (11,734)    $  (397)   $  3,086
                                      ========    ========    ========     ========    =========     =======    ========
Primary:
  Net income (loss)
   per common share(2)..............     $0.51       $0.53       $0.65        $0.20       $(1.82)     $(0.06)      $0.46
                                     =========   =========   =========    =========   ==========     =======       =====
Weighted average
  shares outstanding(2)............. 6,511,565   5,574,450   6,514,750    6,600,692    6,459,381   6,459,975   6,745,939
Fully Diluted:
  Net income (loss)
   per common share(2)..............     $0.51       $0.53       $0.65        $0.20       $(1.82)     $(0.06)      $0.45
                                     =========   =========   =========    =========   ==========     =======       =====
Weighted average
  shares outstanding(2)............. 6,511,565   6,662,067   6,529,750    6,600,692    6,459,381   6,459,975   6,849,740


                                                            As of January 31,
                                                 ---------------------------------------
                               1992      1993      1994       1995     1996       1997
                              ------- ---------- --------- ---------- ---------  -------
BALANCE SHEET DATA:
Working capital............... $31,882  $35,055   $31,494     $22,602  $22,224   $24,497
Total assets..................  88,837   57,522    67,571      54,572   41,257    44,555
Short-term debt...............  43,874   10,078    13,179      13,480    3,551     3,835
Long-term debt,
  excluding current portion...   1,073      988       794       1,479      919       554
Total stockholders' equity....  36,972   40,465    41,835      30,101   29,716    32,825




(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 year ended July 31, 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

        Statements in this Annual Report on Form 10-K  concerning  the Company's
business outlook or future economic performance;  anticipated revenues, expenses
or other financial items; product introductions and plans and objectives related
thereto;  and statements  concerning  assumptions made or expectations as to any
future events,  conditions,  performance or other matters,  are "forward-looking
statements"  as  that  term  is  defined  under  the  Federal  securities  laws.
Forward-looking statements are subject to risks, uncertainties and other factors
which could cause actual results to differ  materially from those stated in such
statements.  Such risks,  uncertainties and factors include, but are not limited
to,  reliance  on foreign  manufacturers,  the nature of the  apparel  industry,
including changing consumer demand and tastes, seasonality,  customer acceptance
of new products,  the impact of competitive products and pricing,  dependence on
existing  management,  general  economic  conditions,  as  well as  other  risks
detailed in the Company's  filings with the Securities and Exchange  Commission,
including this Annual Report on form 10-K.

        The following  presentation of  management's  discussion and analysis of
the Company's  financial  condition and results of operations  should be read in
conjunction with the Company's Financial Statements,  accompanying notes thereto
and other financial information appearing elsewhere in this Report.

               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:





                                                            1995     1996       1997
                                                          ------    ------    -------
                                                                          
Net sales...............................................    100.0%   100.0%     100.0%

Cost of goods sold......................................     85.4     80.4       75.8
                                                           ------   ------    -------

Gross profit............................................     14.6     19.6       24.2

Selling, general and administrative expenses............     15.1     17.9       19.1

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

Operating profit (loss).................................     (7.1)     1.7        5.1

Interest expense........................................      2.3      2.0        1.8
                                                           ------   ------    -------

Income (loss) before income taxes.......................     (9.4)    (0.3)       3.3

Income taxes (benefit)..................................     (2.4)     0.0        0.7

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

Net income (loss).......................................     (6.8)    (0.3)       2.6
                                                           ------   ------    -------
                                                           ------   ------    -------






                                      -17-





 





        General

               The Company's  improved  operating results during fiscal 1997 are
attributable to its strategic  initiatives  which have been implemented over the
past  several  years.  While  sales  volume was  slightly  lower in fiscal  1997
compared to the prior year,  gross profit as a percentage of net sales  improved
as a result of the  increase in sales of branded  product.  Margin  improvements
were also realized in several of the Company's traditional product lines through
more aggressive pricing and more effective sourcing of product.

               During  fiscal  1996  and  fiscal  1997,  the  Company  continued
programs,  begun in fiscal 1995, to control its expense levels. The Company also
carried  lower  levels of  inventory  in fiscal 1996 which not only  reduced the
risks of being required to take markdowns on excess inventory,  but also reduced
bank borrowings and related  interest  expense.  The Company  continued to carry
lower  inventory  levels and reduce its  interest  expense in fiscal  1997.  The
ability to operate with lower inventory levels enabled the Company to sublet one
of its  distribution  facilities  in March 1996,  which  reduced  warehouse  and
distribution expenses.


YEAR ENDED JANUARY 31, 1997 ("FISCAL 1997") COMPARED
TO YEAR ENDED JANUARY 31, 1996 ("FISCAL 1996")

               Net sales were $117.6  million in fiscal 1997  compared to $121.7
million in fiscal 1996.  An increase of  approximately  $20.5 million in the net
sales of the  Company's  branded  product  was more than offset by a decrease of
approximately  $24.0 million in net sales of the Company's  traditional  leather
and woven product lines.

               Gross profit was $28.5  million in fiscal 1997  compared to $23.9
million in fiscal 1996. As a percentage of net sales,  gross profit was 24.2% in
fiscal 1997  compared to 19.6% in fiscal 1996.  The increase in the gross profit
percentage was the result of increased sales of branded product, which generates
higher gross margins,  as well as an improvement in the gross margin for several
of the Company's traditional product lines.

               Selling,  general and administrative  expenses were $22.4 million
in fiscal 1997  compared to $21.8 million in fiscal 1996. As a percentage of net
sales,  selling,  general and administrative  expenses were 19.1% in fiscal 1997
compared  to  17.9% in  fiscal  1996.  The  increase  in  selling,  general  and
administrative   expenses  is  primarily   attributable  to  costs  incurred  in
connection  with the  start-up  of new  divisions  ($829,000),  an  increase  in
compensation expense ($400,000), higher professional fees, primarily consultants
assisting the Company with strategic  planning  ($360,000)  and higher  overseas
travel costs  ($279,000).  These increases were offset in part by lower bad debt
expenses  due  to  lower   receivable   write-offs  and  recoveries  on  certain
receivables  previously written off ($700,000) and reduced distribution facility
costs as a result of subleasing one of the Company's distribution  facilities in
March 1996 ($582,000).


                                      -18-





 





               Interest  expenses  was $2.1  million in fiscal 1997  compared to
$2.4 million in fiscal 1996.  This decrease is  attributable  to lower bank debt
balances as the result of lower inventory levels maintained during fiscal 1997.

               As a result of the foregoing,  the Company realized income before
income  taxes of $4.0  million in fiscal 1997  compared to a loss before  income
taxes of $308,000 in fiscal 1996.

               Income  taxes for fiscal  1997 were  $885,000  compared to income
taxes of $89,000 in fiscal 1996 due to foreign  income taxes and the  resolution
of a Federal tax examination.  The Company's  effective tax rate for fiscal 1997
was 22.3% as a result of tax benefits in the amount  of $1,017,000  attributable
to the  utilization  of state net  operating  loss  carryforwards  and  deferred
tax benefits. The Company expects that such  tax benefits will be  significantly
lower in fiscal 1998.

               The Company had net income of $3.1  million,  or $0.46 per  share
on a primary basis, in fiscal 1997 compared to a net loss  of $397,000, or  $.06
per share, in fiscal 1996.


YEAR ENDED JANUARY 31, 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, where the Company's 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.  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 was a result of improved margins in
a majority of product lines, as well as cost


                                      -19-





 




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.

               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).

               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.


                                      -20-





 





LIQUIDITY AND CAPITAL RESOURCES

               The Company has a loan  agreement,  which  expires May 31,  1997,
providing the Company with a collateralized  working capital line of credit with
three banks for a maximum  amount of $48  million  through  October  30,  1996),
(reduced  to $40  million  after  October  30,  1996,  of which a maximum of $40
million  (reduced to $32 million after October 30, 1996) is available for direct
borrowing and bankers' acceptances and the unused balance 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 (8.5% as of April 15, 1997) plus
1.75%.  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, 1999 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  $63.0 million,  $46.7 million and $44.9 million during fiscal
1995,  1996 and 1997,  respectively.  As of  January  31,  1997,  there  were no
outstanding  direct  borrowings,  no  bankers'acceptances  and $4.8  million  of
contingent liability under open letters of credit, as compared to no outstanding
direct  borrowings,  no  bankers'  acceptances  and $4.1  million of  contingent
liability  under open  letters of credit as of January  31,  1996.  The  Company
carried  lower levels of  inventory  in fiscal 1997 and fiscal 1996  compared to
fiscal 1995 and, as a result,  its  borrowing  requirements  were lower in these
years.

               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 and
1996, 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.  It is expected that the provisions
of the extended loan agreement will not require either the personal  guaranty or
the pledge of stock by the principal stockholders.


               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, 1997,  the borrowing by the  Indonesian  subsidiary
under its line of credit approximated $3.5 million.

               Historically, the Company's business has not required significant
capital  expenditures.  The Company's capital  expenditures  were  approximately
$902,000  and  $507,000  for  fiscal  1996  and  1997,   respectively.   Capital
expenditures  were used primarily for additional  computer  upgrades,  leasehold
improvements and furniture, fixtures and equipment in fiscal 1996 and 1997.



                                      -21-





 




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.

FUTURE EFFECTS OF RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

        The  Financial   Accounting  Standards  Board  has  issued  Statment  of
Financial Accounting Standards No. 128, "Earnings Per Share," which is effective
for financial  statements  issued after December 15, 1997. Early adoption of the
new standard is not  permitted.  The new standard  eliminates  primary and fully
diluted  earnings  per  share and  requires  presentation  of basic and  diluted
earnings per share  together  with  disclosure of how the per share amounts were
computed. The effect of adopting this new standard has not been determined.


                                      -22-





 





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.



                                      -23-






 





                                    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  definitive  Proxy Statement (the "Proxy
Statement")  relating to the Company's Annual Meeting of Stockholders to be held
on or about  June  19,  1997,  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.


                                      -24-






 




                                     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      Third   Amended   and   Restated   Loan   Agreement,   dated  May
                         31,  1996,  by  and  among  G-III  Leather  Fashions,  Inc.  ("G-
                         III"),  the banks  signatories  thereto (the "Banks"),  and Fleet
                         Bank,   N.A.,   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.

               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)



                                      -25-



 





                

               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)

               10.13     Limited    Liability    Company    Agreement    of   BET   STUDIO
                         LLC,  dated  April 11,  1997,  between  G-III  Leather  Fashions,
                         Inc. and Black Entertainment Television, Inc.

               22        Subsidiaries of the Company.(5)

               23        Consent of Grant Thornton LLP, dated April 14, 1997.

               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, 1996,  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.




                                      -26-




 




                                   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),
                                               Chief Executive Officer)

April 30, 1997

               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, Chief Executive Officer             April 30, 1997
- ---------------------------       (principal executive officer)
   (Morris Goldfarb)


/s/ Alan Feller                   Director, Executive Vice President            April 30, 1997
- ---------------------------       and Chief Operating Officer
   (Alan Feller)                  (principal financial and accounting
                                  officer)


/s/ Aron Goldfarb                 Director and Chairman of the Board            April 30, 1997
- ---------------------------
   (Aron Goldfarb)


/s/ Lyle Berman                   Director                                      April 30, 1997
- ---------------------------
   (Lyle Berman)


- ---------------------------       Director                                      April   , 1997
   (Thomas J. Brosig)


/s/ Willem van Bokhorst           Director                                      April 30, 1997
- ---------------------------
  (Willem van Bokhorst)


/s/ Sigmund Weiss                 Director                                      April 30, 1997
- ---------------------------
   (Sigmund Weiss)


/s/ George J. Winchell            Director                                      April 30, 1997
- ---------------------------
   (George J. Winchell)


/s/ Carl Katz                     Director                                      April 30, 1997
- ---------------------------
   (Carl Katz)





                                      -27-






 



                            G-III APPAREL GROUP, LTD.

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




                                                                                          
Report of Independent Certified Public Accountants                                           F-2

Financial Statements:

               Consolidated Balance Sheets -
               January 31, 1996 and 1997                                                     F-3

               Consolidated Statements of Income -
               Years ended January 31, 1995, 1996 and 1997                                   F-5

               Consolidated Statement of Stockholders' Equity -
               Years ended January 31, 1995, 1996 and 1997                                   F-6

               Consolidated Statements of Cash Flows -
               Years ended January 31, 1995, 1996 and 1997                                   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.


                                      -28-






 





                         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, 1996 and 1997, and the related
consolidated statements of operations, stockholders' equity and cash flows for
each of the three years in the period ended January 31, 1997. 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, 1996 and 1997, and the
consolidated results of their operations and their consolidated cash flows for
each of the three years in the period ended January 31, 1997, in conformity with
generally accepted accounting principles.

We have also audited Schedule II of G-III Apparel Group, Ltd. and subsidiaries
for each of the three years in the period ended  January 31, 1997,  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 14, 1997



                                      F-2





                   G-III Apparel Group, Ltd. and Subsidiaries

                           CONSOLIDATED BALANCE SHEETS

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



                                                                          1996                 1997
                                                                        --------             ------
                                                                                            
                             ASSETS
CURRENT ASSETS
   Cash and cash equivalents                                            $  7,617              $13,067
   Accounts receivable                                                    11,764                9,870
   Allowance for doubtful accounts and
     sales discounts                                                      (2,769)              (2,694)
   Inventories                                                            14,207               13,986
   Prepaid income taxes                                                      502
   Prepaid expenses and other current assets                                 968                  969
                                                                         -------              -------

         Total current assets                                             32,289               35,198



PROPERTY, PLANT AND EQUIPMENT, NET                                         6,324                5,030



DEFERRED INCOME TAXES                                                      1,717                3,351



OTHER ASSETS                                                                 927                  976
                                                                         -------              -------
                                                                         $41,257              $44,555
                                                                         =======              =======


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                        1996                1997
                                                                        --------             ------
                                                                                            

CURRENT LIABILITIES
   Notes payable                                                        $  2,980             $  3,459
   Current maturities of obligations under capital
      leases                                                                 571                  376
   Income taxes payable                                                                           447
   Accounts payable                                                        2,469                2,169
   Accrued expenses                                                        1,751                2,101
   Accrued nonrecurring charges                                            2,294                2,149
                                                                         -------              -------

         Total current liabilities                                        10,065               10,701

OBLIGATIONS UNDER CAPITAL LEASE                                              919                  554

NONRECURRING CHARGES - LONG-TERM                                             557                  475

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, 6,465,836 and 6,477,156 shares on January 31, 1996
      and 1997, respectively                                                  65                   65
   Additional paid-in capital                                             23,615               23,638
   Retained earnings                                                       6,036                9,122
                                                                         -------              -------
                                                                          29,716               32,825
                                                                         -------              -------
                                                                         $41,257              $44,555
                                                                         =======              =======


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,
                                                            ----------------------------------------
                                                              1995            1996            1997
                                                            --------        --------        --------
                                                                                        
Net sales                                                   $171,441        $121,663        $117,645
Cost of goods sold                                           146,484          97,769          89,166
                                                            --------        --------        --------
    Gross profit                                              24,957          23,894          28,479
Selling, general and administrative expenses                  25,823          21,769          22,433
Nonrecurring or unusual charges                               11,320
                                                            --------        --------        --------
    Operating profit (loss)                                  (12,186)          2,125           6,046
Interest and financing charges, net                            3,959           2,433           2,075
                                                            --------        --------        --------
    Income (loss) before income taxes and
      minority interest                                      (16,145)           (308)          3,971
Income taxes (benefit)                                        (4,087)             89             885
                                                            --------        --------        --------
    Net income (loss) before minority interest               (12,058)           (397)          3,086
Minority interest                                                324
                                                            --------        --------        --------
    NET INCOME (LOSS)                                       $(11,734)       $   (397)       $  3,086
                                                            ========        ========        ========
Earnings (loss) per common share
  Primary
    Net income (loss) per common share                        $(1.82)          $(.06)           $.46
                                                              ======           =====            ====
    Weighted average number of shares outstanding              6,459           6,460           6,746
                                                            ========        ========        ========
  Fully diluted
    Net income (loss) per common share                        $(1.82)          $(.06)           $.45
                                                              ======           =====            ====
    Weighted average number of shares outstanding              6,459           6,460           6,850
                                                            ========        ========        ========



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, 1995, 1996 and 1997
                                 (in thousands)



                                                       Additional
                                         Common          paid-in          Retained
                                          stock          capital          earnings           Total
                                         ------        ----------         --------           -----
                                                                              
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
Employee stock options
   exercised                                                  23                                23
Net income for the year                                                      3,086           3,086
                                           ---           -------         ---------        --------
BALANCE AS OF JANUARY 31, 1997             $65           $23,638         $   9,122        $ 32,825
                                           ===           =======         =========        ========



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,
                                                            ---------------------------------------
                                                              1995            1996            1997
                                                            --------         -------        -------
                                                                                       
Cash flows from operating activities
   Net income (loss)                                        $(11,734)        $  (397)       $ 3,086
                                                            --------         -------        -------
   Adjustments to reconcile net income (loss) to
     net cash provided by operating
     activities
       Nonrecurring or unusual charges                         8,720
       Depreciation and amortization                           1,231           1,576          1,534
       Deferred income tax benefit                              (214)                        (1,634)
       Loss on disposition of fixed assets                                                      179
       Changes in operating assets and liabilities
         Accounts receivable                                   1,831           4,419          1,819
         Inventories                                           9,264          11,325            221
         Prepaid income taxes                                 (3,980)          3,702            502
         Prepaid expenses and other current
           assets                                                954            (502)            (1)
         Other assets                                            178             (48)           (49)
         Accounts payable and accrued
            expenses                                          (5,323)         (2,441)          (177)
         Income taxes payable                                                                   447
                                                            --------         -------        -------
                                                              12,661          18,031          2,841
                                                            --------         -------        -------
        Net cash provided by operating
          activities                                             927          17,634          5,927
                                                            --------         -------        -------
Cash flows from investing activities
   Capital expenditures                                       (1,158)           (902)          (507)
   Capital dispositions                                           81              17             88
   Investment in foreign subsidiaries                           (249)            (76)
                                                            --------         -------        -------
        Net cash used in investing activities                 (1,326)           (961)          (419)
                                                            --------       ---------       -------- 



                                      F-7





                   G-III Apparel Group, Ltd. and Subsidiaries

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



                                                                    Year ended January 31,
                                                              --------------------------------------
                                                               1995           1996            1997
                                                              ------        --------         -------
                                                                                        
Cash flows from financing activities
   Increase (decrease) in notes payable, net                  $  (93)       $ (9,927)        $   479
   Payments for capital lease obligations                       (468)           (562)           (560)
   Proceeds from capital lease obligation                      1,548
   Proceeds from exercise of stock options                                        12              23
                                                              ------        --------         -------
      Net cash provided by (used in) financing
         activities                                              987         (10,477)            (58)
                                                              ------        --------         -------
      NET INCREASE IN CASH AND
         CASH EQUIVALENTS                                        588           6,196           5,450
Cash and cash equivalents at beginning of period                 833           1,421           7,617
                                                              ------        --------         -------
Cash and cash equivalents at end of period                    $1,421        $  7,617         $13,067
                                                              ======        ========         =======
Supplemental disclosures of cash flow information:
   Cash paid during the period for
      Interest                                                $3,037        $  2,293         $ 2,047
      Income taxes                                                57             227           1,836



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, 1995, 1996 and 1997

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 wholly-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.  Joint Venture

        In fiscal 1995, 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 joint venture operations, which
        are not material, using the equity method of accounting.



                                      F-9





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE A (CONTINUED)

    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 live of the Company's fixed assets:

           Machinery and equipment                        5 to 7 years
           Transportation equipment                       5 years
           Furniture and fixtures                         5 years
           Computer equipment                             3 to 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.

        The Company annually evaluates the carrying value of its long-lived
        assets to evaluate whether changes have occurred that would suggest that
        the carrying amount of such assets may not be recoverable based on the
        estimated future undiscounted cash flows of the businesses to which the
        assets relate. Any impairment loss would be equal to the amount by which
        the carrying value of the assets exceeded its fair value.

    7.  Income Taxes

        Deferred income tax assets reflect 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, 1995, 1996 and 1997

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 outstanding during each of the periods,
        adjusted for the dilutive effect of common stock equivalents, when
        applicable.

  10.   Stock-Based Compensation

        The Company grants stock options for a fixed number of shares to
        employees and directors with an exercise price equal to or greater than
        the fair value of the shares at the date of grant. The Company has
        adopted the disclosure-only provision of SFAS No. 123, "Accounting for
        Stock-Based Compensation," which permits the Company to account for
        stock option grants in accordance with APB Opinion No. 25, "Accounting
        for Stock Issued to Employees." Accordingly, the Company recognizes no
        compensation expense for the stock option grants.

  11.   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.

  12.   Foreign Currency Translation

        The financial statements of subsidiaries outside the United States are
        generally measured using the local currency as the functional currency.
        Assets and liabilities are translated at the rates of exchange at the
        balance sheet date. Income and expense items are translated at average
        monthly rates of exchange. Gains and losses from foreign currency
        transactions of these subsidiaries are included in net earnings.



                                      F-11





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

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 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 or liquidation 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,
                                                           1996           activity            1997
                                                       ------------     ------------      --------
                                                       ---------------------(000's)-------------------
                                                                                    
        Severance and related costs                       $  161            $(161)
        Closure of domestic and foreign facilities         2,690              (66)           $2,624
                                                          ------            -----            ------
                                                          $2,851            $(227)           $2,624
                                                          ======            =====            ======



NOTE C - INVENTORIES

    Inventories consist of:



                                                                                January 31,
                                                                         --------------------------
                                                                          1996              1997
                                                                         -------           --------
                                                                         ----------(000's)---------
                                                                                         
       Finished goods                                                    $12,112           $10,382
       Work-in-process                                                        49                27
       Raw materials                                                       2,046             3,577
                                                                         -------           -------
                                                                         $14,207           $13,986
                                                                         =======           =======




                                      F-12





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE D - PROPERTY, PLANT AND EQUIPMENT

    Property, plant and equipment at cost consist of:



                                                                                January 31,
                                                                        -------------------------
                                                                         1996               1997
                                                                        -------           -------
                                                                        ----------(000's)--------
                                                                                        
       Machinery and equipment                                          $ 1,259           $ 1,178
       Leasehold improvements                                             3,110             2,844
       Transportation equipment                                             252               187
       Furniture and fixtures                                             1,293             1,325
       Computer equipment                                                 2,135             2,936
       Land and building                                                  1,821             1,803

       Property under capital leases (Note F)
          Land                                                               55                55
          Building                                                          185               185
          Computer equipment                                                465
          Machinery and equipment                                           404               295
          Leasehold improvement                                           1,791             1,833
                                                                        -------           -------
                                                                         12,770            12,641

       Less accumulated depreciation and amortization
          (including $809,000 and $1,079,000 on property
          under capital leases at January 31, 1996 and
          1997, respectively)                                             6,446             7,611
                                                                        -------           -------

                                                                        $ 6,324           $ 5,030
                                                                        =======           =======



NOTE E - NOTES PAYABLE

    Notes payable represent foreign notes payable by PT Balihides, the Company's
    Indonesian subsidiary. These notes payable represent borrowings 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. Due to the history of operating losses
    experienced by PT Balihides and the Company's evaluation of the economic
    benefits to continue to operate this facility, the Company has provided for
    the standby letter of credit as part of its accrued nonrecurring charges
    (Note B).



                                      F-13





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE E (CONTINUED)

    The Company has a domestic loan agreement with three banks which expires on
    May 31, 1997. The agreement provides for $48,000,000 in borrowings through
    October 30, 1996, and $40,000,000 through May 31, 1997, 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.

    All borrowings under the agreement are payable on demand and bear interest
    at the prevailing prime rate (8.5% at April 14, 1997), plus 1.75%, and 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 Company is currently in discussions with its banks to extend its
    existing loan agreement through May 31, 1999 under terms similar to the
    existing agreement.

    The weighted average interest rates were 10.36% and 10.03% as of January 31,
    1996 and 1997, respectively.

    At January 31, 1996 and 1997, the Company was contingently liable under
    letters of credit in the amount of approximately $4,100,000 and $4,800,000,
    respectively.

NOTE F - 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 of 8.25% at January 31,
    1997 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



                                      F-14





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE F (CONTINUED)

    the Company, on the same terms. Concurrent with the execution of the lease
    and sublease agreements, 345 West and G-III 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 K).

    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). The sales and leaseback transactions have
    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 these assets at the end of the leases.

    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
    1997:


                                                                   (000's)
                                                                   
         Year ending January 31,
            1998                                                   $  438
            1999                                                      272
            2000                                                      168
            2001                                                      104
            2002 and thereafter                                        75
                                                                   ------
         Net minimum lease payments                                 1,057
         Less amount representing interest                            127
                                                                   ------
         Present values of minimum lease payments                  $  930
                                                                   ======
         Current portion                                           $  376
         Noncurrent portion                                           554
                                                                   ------
                                                                   $  930
                                                                   ======




                                      F-15





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE G - INCOME TAXES

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

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



                                                                Year ended January 31,
                                                     -------------------------------------------
                                                        1995               1996            1997
                                                     ---------            ------         -------
                                                     --------------------(000's)----------------
                                                                                    
        Current
           Federal                                    $ (3,940)           $(271)         $ 2,370
           State and city                                   18              164               73
           Foreign                                          49              196               76
                                                      --------            -----          -------
                                                        (3,873)              89            2,519
        Deferred                                          (214)             -             (1,634)
                                                     ---------            -----          -------
                                                      $ (4,087)           $  89          $   885
                                                      ========            =====          =======
        Earnings (loss) before
           income taxes
             United States                            $(15,701)           $(775)         $ 4,912
             Non-United States                            (444)             467             (941)




                                      F-16





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE G (CONTINUED)

    The significant components of the Company's deferred tax asset at January
    31, 1996 and 1997 are summarized as follows:



                                                                             1996              1997
                                                                           -------            ------
                                                                           ----------(000's)--------
                                                                                        
        Provision for bad debts and sales allowances                       $   626            $1,076
        Depreciation                                                           837             1,099
        Inventory write-downs                                                  319               271
        Nonrecurring charges                                                 1,005             1,083
        Straight-line lease                                                    247               223
        Other                                                                  (17)              (13)
                                                                           -------            ------
                                                                             3,107             3,739
        Deferred tax asset valuation allowance                              (1,300)             (388)
                                                                           -------            ------
                                                                           $ 1,717            $3,351
                                                                           =======            ======


    During the year ended January 31, 1997, the valuation allowance decreased by
    approximately $912,000. Due to changes in economic circumstances, the
    Company has assessed its past earnings history and trends  and has
    evaluated its anticipated profitability over the period of years in which
    the temporary differences are expected to become tax deductions. Management
    has reduced the allowance to an amount at which it believes sufficient
    taxable income will be generated to realize the net deferred tax assets. The
    Company has state and local net operating loss carryforwards of $6,400,000,
    which will be available to offset its earnings during the carryforward
    period. If not used, these carryforwards begin to expire in 2010.



                                      F-17







                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE G (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, 1995        January 31, 1996           JANUARY 31, 1997
                                                               --------------------   ---------------------       ------------------
                                                                          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                        $(5,489)      (34.0)%      $(105)       (34.0)%     $1,350        34.0%
       State and city income taxes, net of
         Federal income tax benefit                              11         0.1           98         31.8           48         1.2
       Effect of foreign taxable income (loss)                  200         1.2           37         12.0          397        10.0
       Valuation allowance for deferred taxes                 1,390         8.6          (90)       (29.2)        (912)      (22.9)
       Effect of tax examination                                                         154         50.0
       Other, net                                              (199)       (1.2)          (5)        (1.7)           2
                                                            -------       -----        -----        -----       ------        ---- 
       Actual provision (benefit) for income
         taxes                                              $(4,087)      (25.3)%     $   89         28.9%     $   885        22.3%
                                                            =======       =====        =====        =====       ======        ==== 




                                      F-18






                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE H - 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, 1997
    are:

                                                           (000's)
         Year ending January 31,
            1998                                           $2,143
            1999                                            2,022
            2000                                            1,520
            2001                                              570
            2002                                              478
            2003 and thereafter                               478
                                                           ------
                                                           $7,211
                                                           ======

    Rent expense (net of sublease income) on the above operating leases
    (including amounts leased from 345 West - Note K) for the years ended
    January 31, 1995, 1996 and 1997 was approximately $2,604,000, $2,060,000 and
    $2,173,000, 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, 1997). The loan is financed by long-term bonds issued
    by the Authority. G-III 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 $732,000 and $654,000 as of the
    years ended January 31, 1996 and 1997, respectively. In conjunction with the
    Company's intention to close this domestic facility (described in Note B),
    the Company has reflected $605,000 and $541,000 of the balance of the loan
    as an accrued nonrecurring charge at January 31, 1996 and 1997,
    respectively.



                                      F-19





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE H (CONTINUED)

    The Company has an employment agreement with its chief executive officer
    which expires on January 31, 1998. 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 $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.

    Subsequent to year end, the Company formed a joint venture with Black
    Entertainment Television, Inc. ("BET") to produce a BET branded clothing and
    accessory line. The joint venture agreement provides for the Company and BET
    each to make an initial capital contribution in the amount of $1,000,000.
    In addition the agreement provides for the Company and BET each to make an
    additional capital contribution up to $1,000,000 as determined by the
    Company. The Company will have a 50.1% ownership interest in the joint
    venture.

NOTE I - 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 stock plans authorize the granting of 1,130,000 options to
    executives and key employees and 31,500 options to directors of the Company.
    Stock options are granted at prices not less than the fair market value on
    the date of the grant. Option terms, vesting and exercise periods vary,
    except that the term of an option may not exceed ten years.



                                      F-20





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE I (CONTINUED)

    During the 1995 fiscal year, 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 outstanding options to
    $2.00 per share, the current market value at the date of repricing.

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

    The Company has adopted the disclosure-only provisions of SFAS No. 123,
    "Accounting for Stock Based Compensation." Accordingly, no compensation cost
    has been recognized for the stock options granted to employees and
    directors. Had compensation cost been determined based on the fair value at
    the grant date for stock option awards in 1996 and 1997 consistent with the
    provisions of SFAS No. 123, the Company's net loss would have been increased
    by approximately $19,000 and the net loss per share would remain unchanged
    for the year ended January 31, 1996. Net income and earnings per share for
    the year ended January 31, 1997 would have been decreased by approximately
    $262,000 or $.04 per share, respectively. During the initial phase-in period
    of SFAS No. 123, such compensation may not be representative of the future
    effects of applying this statement.



                                      F-21





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE I (CONTINUED)

    The weighted average fair value at date of grant for options granted during
    1997 and 1996 was $1.93 and $1.55 per option, respectively. The fair value
    of each option at date of grant was estimated using the Black-Scholes option
    pricing model with the following weighted average assumptions for grants in
    1997 and 1996, respectively:

                                                  1996              1997
                                                -------           ------
        Expected stock price volatility          76.1%             70.92%
        Expected lives of options
           Directors and officers                 7 years           7 years
           Employees                              6 years           6 years
        Risk-free interest rate                   6.6%              5.6%
        Expected dividend yield                   0%                0%

    Information regarding these option plans for 1995, 1996 and 1997 is as
follows:



                                             1995                    1996                    1997
                                      --------------------    --------------------    ---------------------
                                                  Weighted                Weighted                 WEIGHTED
                                                   average                 average                  AVERAGE
                                                  exercise                exercise                 EXERCISE
                                       Shares       price      Shares       price      SHARES        PRICE
                                      --------     -------    --------      -----     --------      -------
                                                                                    
         Options outstanding at
           beginning of year           626,745      $2.00     810,125        $2.00    888,320        $2.05
         Exercised                                             (6,455)        2.00     (7,020)        2.00
         Granted                       262,675       2.00     100,000         2.53    137,000         2.64
         Cancelled or forfeited        (79,295)      2.00     (15,350)        2.00    (28,835)        2.00
                                      --------               --------                 -------             
         Options outstanding at
           end of year                 810,125       2.00     888,320         2.05    989,465         2.15
                                       =======                =======                 =======             
         Exercisable                   294,815       2.00     452,785         2.00    735,252         2.14
                                       =======                =======                 =======             




                                      F-22





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE I (CONTINUED)

    The following table summarizes information about stock options outstanding:



                                                 Weighted                      Number
                                Number out-       average      Weighted      exercisable     Weighted
                               standing as of    remaining      average        as of          average
            Range of            January 31,     contractual    exercise      January 31,     exercise
         exercise prices           1997            life          price          1997           price
         ---------------       -----------      ---------     ---------      ----------      -------
                                                                                 
         $1.625 to
           $2.875                989,465         6.5             $2.15          735,252       $2.14



NOTE J - MAJOR VENDORS AND CUSTOMERS

    For the years ended January 31, 1995, 1996 and 1997, the Company purchased
    16%, 13% and 11%, 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 year ended January 31, 1997, one customer accounted for 12.8% of the
    Company's net sales. For the years ended January 31, 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 K - RELATED PARTY TRANSACTIONS

    During the years ended January 31, 1995, 1996 and 1997, G-III leased space
    from 345 West (Notes F and H). Operating expenses paid  by G-III to
    345 West during the years ended January 31, 1995, 1996 and 1997, amounted
    to approximately $181,000, $173,000 and $182,000, respectively.

    An executive and an outside director of the Company own approximately
    a 20% and 3% equity interest respectively, on a fully diluted basis in
    Wilson the Leather Experts  Inc. ("Wilsons"), a customer of the Company of
    which both are directors. During the year ended January 31, 1997, Wilsons
    accounted for approximately $6,741,000 of the Company's net sales. Accounts
    receivable from Wilsons at January 31, 1997 were approximately $775,000.



                                      F-23





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE L - 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 $113,000, $108,000 and $120,000 for the years ended
    January 31, 1995, 1996 and 1997, respectively.

    G-III contributed approximately $67,000, $39,000 and $37,000 for the years
    ended January 31, 1995, 1996 and 1997, 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 new assets is not available from the plan's administrator.

NOTE M - QUARTERLY FINANCIAL DATA (UNAUDITED)

    Summarized quarterly financial data in thousands except per share numbers
    for the fiscal years ended January 31, 1996 and 1997 are as follows:



                                                                       Quarter ended
                                                  ------------------------------------------------------
                                                   April 30,      July 31,      October 31,  January 31,
                                                     1995           1995           1995         1996
                                                  ----------     ---------     -----------   -----------

                                                                                      
      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-24





                   G-III Apparel Group, Ltd. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                         January 31, 1995, 1996 and 1997

NOTE M (CONTINUED)



                                                                       QUARTER ENDED
                                                   -----------------------------------------------------
                                                   APRIL 30,      JULY 31,      OCTOBER 31,  JANUARY 31,
                                                     1996           1996           1996         1997
                                                   ---------      --------      ----------   -----------
                                                                                      
      JANUARY 31, 1997
        NET SALES                                   $5,063        $26,209       $65,348       $21,025
        GROSS MARGIN                                   152          9,204        16,349         2,774
        NET INCOME (LOSS)                           (3,440)         1,994         5,552        (1,020)

        NET INCOME (LOSS) PER COMMON SHARE
          PRIMARY
            NET INCOME (LOSS) PER SHARE             $(0.53)         $0.30         $0.83        $(0.16)
          FULLY DILUTED
            NET INCOME (LOSS) PER SHARE             $(0.53)         $0.30         $0.83        $(0.16)


    In the fourth quarter of 1997, the Company recorded a deferred tax benefit
    and tax benefits attributable to the utilization of state net operating loss
    carryforwards in the amount of $812,000. Other fluctuations are primarily
    the result of the seasonality of the Company's business.

NOTE N - FUTURE EFFECTS OF RECENTLY ISSUED
               ACCOUNTING PRONOUNCEMENTS

    The Financial Accounting Standards Board has issued Statement of Financial
    Accounting Standards No. 128, "Earnings Per Share," which is effective for
    financial statements issued after December 15, 1997. Early adoption of the
    new standard is not permitted. The new standard eliminates primary and fully
    diluted earnings per share and requires presentation of basic and diluted
    earnings per share together with disclosure of how the per share amounts
    were computed. The effect of adopting this new standard has not been
    determined.



                                      F-25








                   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
                                               ======          =======                              ======          ======
YEAR ENDED JANUARY 31, 1997
   DEDUCTED FROM ASSET ACCOUNTS
      ALLOWANCE FOR DOUBTFUL ACCOUNTS          $1,712          $   216                              $   34          $1,894
      ALLOWANCE FOR SALES DISCOUNTS             1,057            2,222                               2,479             800
                                               ------          -------                              ------          ------
                                               $2,769           $2,438                              $2,513          $2,694
                                               ======          =======                              ======          ======



(a)  Accounts written off as uncollectible, net of recoveries.


                           STATEMENT OF DIFFERENCES

The trademark symbol shall be expressed as ................................'tm'
The section symbol shall be expressed as ..................................'SS'