APPAREL AMERICA INC
10-K, 1995-10-30
WOMEN'S, MISSES', AND JUNIORS OUTERWEAR
Previous: ALPINE GROUP INC /DE/, S-3, 1995-10-30
Next: BESTWAY RENTAL INC, 10-K, 1995-10-30



<PAGE>



                                    FORM 10-K


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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                     --------------------------------------
(MARK ONE)

[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
     SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

     FOR THE FISCAL YEAR ENDED JULY 31, 1995

                                       OR

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



COMMISSION FILE NUMBER 0-4954

                              APPAREL AMERICA, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


               DELAWARE                    13-2648900
     (STATE OR OTHER JURISDICTION OF    (I.R.S. EMPLOYER
     INCORPORATION OR ORGANIZATION)     IDENTIFICATION NO.)

          1175 STATE STREET, NEW HAVEN, CONNECTICUT    06511
          (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)   (ZIP CODE)


        REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: 203-777-5531

           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

                                      NONE

           SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:

                     COMMON STOCK, $.05 PAR VALUE PER SHARE
                                (TITLE OF CLASS)

<PAGE>

          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
RULE 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 THIS FORM 10-K OR ANY
AMENDMENT TO THIS FORM 10-K.  [  ]

          STATE THE AGGREGATE MARKET VALUE OF THE VOTING STOCK HELD BY NON-
AFFILIATES OF THE REGISTRANT.  THE AGGREGATE MARKET VALUE SHALL BE COMPUTED BY
REFERENCE TO THE PRICE AT WHICH THE STOCK WAS SOLD, OR THE AVERAGE BID AND ASKED
PRICES OF SUCH STOCK, AS OF A SPECIFIED DATE WITHIN 60 DAYS PRIOR TO THE DATE OF
FILING.


          COMMON STOCK, $.05 PAR VALUE PER SHARE , AS OF SEPTEMBER 19,
          1995 - $2,472,976

              APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:


     INDICATE BY CHECK MARK WHETHER THE REGISTRANT HAS FILED ALL DOCUMENTS AND
REPORTS REQUIRED TO BE FILED BY SECTION 12, 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934 SUBSEQUENT TO THE DISTRIBUTION OF SECURITIES UNDER A PLAN
CONFIRMED BY A COURT.
YES        NO


                   (APPLICABLE ONLY TO CORPORATE REGISTRANTS)


     INDICATE THE NUMBER OF SHARES OUTSTANDING OF EACH OF THE REGISTRANT'S
CLASSES OF COMMON STOCK, AS OF THE LATEST PRACTICABLE DATE:

                   7,689,559 SHARES OF COMMON STOCK, PAR VALUE
                     $.05 PER SHARE, AS OF OCTOBER 19, 1995


                      DOCUMENTS INCORPORATED BY REFERENCE:
                                      NONE

<PAGE>

                                     PART I

ITEM 1.   BUSINESS

INTRODUCTION

          Apparel America, Inc. (the "Company"), was incorporated under the laws
of the State of Delaware on June 14, 1968.  The Company designs, manufactures
and distributes women's swimwear. The Company's products are substantially all
manufactured domestically and are distributed principally within the United
States through its Robby Len Division.

SALES AND MARKETING; COMPETITION

     The Robby Len Division competes in the misses' swimwear market segment,
which caters to women over 18 years of age.  This market segment accounts for
approximately $530 million of retail sales, or approximately 41% of the total
$1.3 billion retail women's swimwear industry.  Robby Len is the second largest
misses' swimwear brand and has a market share of approximately 12%.  The top ten
competitors in the women's swimwear market, all of which, except for Robby
Len, are privately owned or are subsidiaries of larger companies, account
for an estimated 73% of such sales.  The Company believes that the Robby Len
Division, which has competed well in the misses' swimwear market for almost 50
years, offers a high quality product at a reasonable price.

     The Robby Len Division has sales to one major customer (sales in excess of
10% of total sales).  Shipments to Sears Roebuck & Co. were approximately
$5,301,000 (13%) for the year ended July 31, 1995, $4,620,000 (13%) for the year
ended July 31, 1994, $3,290,000 (16%) for the six months ended July 31, 1993,
$5,448,000 (24%) for the six months ended July 31, 1992 and $8,218,000 (23%) for
the year ended January 31, 1993.

MANUFACTURING AND DISTRIBUTION

     The Robby Len Division's business is highly seasonal, with peak
manufacturing levels occurring from October through May.  Accordingly, the
largest volume of shipments, representing approximately 81% of its sales, occur
from January through June.  All swimwear is cut and sewn in Robby Len's in-house
manufacturing facilities in New Haven, Connecticut and Hartford, Connecticut or
on a contract basis to the Company's specifications at other outside facilities.
Approximately 94% of the fabric cutting and 53% of the sewing is done at the
Company's in-house facilities with the balance produced at outside contractors.
All finished garments are shipped to customers from the Company's New Haven,
Connecticut manufacturing and distribution facility.  The Company believes that
the use of this combination of manufacturing facilities enhances the Robby Len
Division's manufacturing flexibility, minimizes

<PAGE>

quality control problems and insures a relatively low break-even point.


     The return policy of the Robby Len Division is that a return authorization
must be issued to a customer before merchandise will be accepted at its
facility.  Returns have historically averaged between 3.5% and 4.0% of net
sales.


EMPLOYEES

     During its peak periods during the year ended July 31, 1995, the Robby Len
Division employed approximately 381 employees, including 49 managerial, sales
and clerical employees and 322 employees engaged in the Robby Len Division's
manufacturing operations.  Approximately 272 of the Robby Len Division's
employees are covered by a collective bargaining agreement with the
International Ladies Garment Workers Union (the "ILGWU") and the Company
believes that its employee relations are satisfactory.  The current agreement
with the ILGWU remains in force through May 1997.

          During the slower manufacturing periods of June through August, the
Robby Len Division employed approximately 151 employees, including 46
managerial, sales and clerical employees and 105 employees engaged in the Robby
Len Division's manufacturing operations, approximately 68 of whom are covered by
the collective bargaining agreement with the ILGWU.


PATENTS, TRADEMARKS AND TRADENAMES

     The Company uses a number of trademarks in connection with the business of
the Robby Len Division, including "Robby Len," "Louisa Brooks," "Tall Talk,"
"Shape-Lee," "Cabana," "Waverly," "Longsuit," "Longlines,", "Waterlines,"
"Aquacize" and "Benefit System," each of which is a registered trademark in the
United States for use on women's, misses' and girl's swimwear.  In August 1995
the Company acquired the trademarks "Roxanne," "Harbour Casual" and the
tradename "Coco Reef."  See "Recent Transactions" below.

RAW MATERIALS

     The principal raw materials used by the Company in connection with the
operations of the Robby Len Division are synthetic fabrics, substantially all of
which are a blend of 85% nylon and 15% spandex, commonly referred to as "elastic
fabric".  The Robby Len Division purchases its fabric from major domestic
producers, including Milliken and Company, Darlington Fabrics, Guilford Mills,
and H. Warshow and Sons.  The Company expects sufficient supplies of fabric and
other raw material to be available to meet the


                                       -2-
<PAGE>

demands of the Robby Len Division in the foreseeable future.  The Company is
generally able to purchase its fabric under normal trade credit terms of sixty
(60) days.

BACKLOG

     At July 31, 1995 and 1994, the Robby Len Division's backlog of unshipped
customer orders was approximately $463,000 and $168,000, respectively.
Substantially all of the backlog of unshipped orders at July 31, 1995 was filled
by October 20, 1995.

RECENT TRANSACTIONS

     On November 16, 1992, the Company announced plans for the discontinuance of
its Mayfair Division.  The Mayfair Division designed, manufactured and
distributed juniors, misses' and children's specialty apparel, including
sportswear imprinted with proprietary and licensed characters and logos.  The
Company subsequently ceased operations at its Mayfair design and showroom
facilities, as well as its manufacturing and warehousing locations.  Certain
assets (consisting primarily of inventory, property and equipment) were sold,
including the licensing of the Mayfair name and certain proprietary labels to a
company affiliated with Steven Chernick, the former president of the Mayfair
Division.  The discontinuance was the result of increased manufacturing costs
amid a highly competitive retail environment.  The primary operations of the
Company now consists of the Robby Len swimwear business.

     In December 1994, the Company settled a litigation which had been brought
against it by a former executive of the Company's discontinued Mayfair Division.
Under the terms of the settlement the Company agreed to pay the former executive
a total of $460,000 in installments over a three year period.

     In fiscal 1995, the Company entered into agreements providing for the
exchange of 25,000 shares of its $9.00 Cumulative Preferred Series B Stock and
accrued dividends thereon for 11,650 shares of the Company's $8.50 Cumulative
Preferred Series H Stock ("Series H Preferred Stock") plus consideration of
$85,000.  The Series H Preferred Stock has a redemption value of $100 per share
and is subject to mandatory redemption requirements commencing on May 1, 1996,
with a final redemption on May 1, 2002.

     On August 7, 1995, the Company acquired from Milady Brassiere & Corset Co.,
Inc. ("Milady") the trademarks Roxanne and Harbour Casual as well as the
tradename Coco Reef.  The Company also acquired certain inventory and associated
customer purchase orders.  The purchase price for the trademarks and tradename
is to be determined based on a percentage of net sales of goods bearing the
tradenames Roxanne and Harbour Casual over the next seven years.  In addition,
at the Closing (August 7, 1995) the Company paid an advance against the purchase
price of $500,000.  Further, the


                                       -3-
<PAGE>

Company guaranteed a minimum payment of $1,200,000 (inclusive of the $500,000
advance) for the first three years and $500,000 for the last four years.

     In related developments, the Company (i) purchased approximately $500,000
of inventory bearing the purchased tradenames as well as assumed matching
customer purchase orders against this inventory and (ii) entered into one year
and two year employment agreements, respectively, with two of the principals of
Milady.  All funds used in the acquisition came from the Company's  internally
generated capital.

ITEM 2.   PROPERTIES

          The Company's principal administrative offices are located at 1175
State Street, New Haven, Connecticut.  In connection with the operation of its
Robby Len Division, the Company leases showroom facilities in New York, Florida
and California, and manufacturing and distribution facilities in Connecticut.



                                       -4-
<PAGE>

          The following table sets forth the Company's leased facilities:
                         Type of             Approximate    Expiration
Location                 Facility            Square Feet    of Lease
- --------                 --------            -----------    ----------
1175 State Street        Manufacturing/         167,500         1999
New Haven, CT             Distribution

1429 Park Street         Manufacturing           38,625         2000
Hartford, CT

1411 Broadway            Showroom                 5,814         2000
30th Floor
New York, NY

110 East 9th Street      Showroom                   880         1997
Los Angeles, CA

777 Northwest            Showroom                   600         1998
72nd Avenue
Miami, FL

1411 Broadway            Showroom                 2,626         1998
25th Floor
New York, NY (1)

777 Northwest            Showroom                   450         1996
72nd Avenue
Miami, FL (1)

110 East 9th Street      Showroom                 1,302         1997
Los Angeles, CA (1)

(1) leased in connection with the acquisition of the Roxanne, Harbour Casual and
Coco Reef tradenames (See - Recent Transactions)

ITEM 3.   LEGAL PROCEEDINGS

          The Company is a party to certain litigation arising in the ordinary
course of business.  While the outcome of any litigation has an element of
uncertainty, the Company believes, based in part on the opinions of counsel,
that such litigation is either without merit, or that the Company has
meritorious defenses, or that the outcome of such litigation will not have a
material adverse effect on its financial position.

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

          None


                                       -5-
<PAGE>


                                     PART II


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

          The Company's Common Stock has had no trading activity prior to the
last fiscal year.  During the fiscal year ended July 31, 1995, the Company's
Common Stock has been traded on the OTC Electronic Bulletin Board.  The high and
low bid quotations for the fiscal year ended July 31, 1995 according to National
Quotations Bureau, Inc. is as follows:
                                   High           Low
                                  ------         ------

August 1 - October 31             $.0625         .0625
November 1 - January 31           $.0625         .0625
February 1 - April 30             $.0700         .0625
May 1 - July 31                   $.1250         .0625

          The Company had approximately 5,034 holders of record of its Common
Stock as of October 19, 1995.

          No dividends were paid by the Company on its Common Stock during the
years ended July 31, 1995 and 1994, the six months ended July 31, 1993 and the
fiscal year ended January 31, 1993.  It is not anticipated that any dividends
will be paid by the Company on its Common Stock in the foreseeable future.


                                       -6-
<PAGE>


ITEM 6.   SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>

                                        Year Ended        Six Months Ended
                                          July 31             July 31,           Year Ended January 31,
                                      --------------      ----------------      ------------------------
                                      1995      1994       1993      1992       1993      1992      1991
                                      ----      ----       ----      ----       ----      ----      ----
                                                     (In thousands, except per share data)
<S>                                  <C>       <C>        <C>       <C>        <C>       <C>       <C>
INCOME STATEMENT DATA(1)

Net sales                            $38,964   $34,273    $19,339   $22,529    $33,608   $30,926   $28,147

Operating income
 (loss)                                2,849     1,575        504     2,459      1,888     1,661    (2,910)

Interest and
 financing costs                         779     1,804      1,088     1,418      2,394     2,769     4,320

Income (loss) from
 continuing
 operations
 before income taxes                   1,691       162       (584)    1,041       (506)     (905)   (8,234)

Income (loss) from
 continuing operations                 1,671       142       (594)      638       (532)     (929)   (8,334)

Income (loss) from
 discontinued
 operations                               --        --         99       201     (7,537)   (3,096)   (2,836)

Extraordinary
 Income                                   --     4,165         --       395         --        --        --

Net income (loss)                      1,671     4,307       (495)    1,234     (8,069)   (4,025)  (11,170)

Preferred stock
 dividends                               718       540        270       270        540       540       540

Net income (loss)
 applicable to common
 stockholders                            953     3,767       (765)      964     (8,609)   (4,565)  (11,710)

Net income (loss) per
 common share:

 Income (loss) from
 continuing operations                  $.13    $ (.05)    $ (.11)    $ .05     $ (.14)    $(.20)   $(1.20)
 Income (loss) from
 discontinued
 operations                               --        --     $  .01     $ .03    $ (1.02)    $(.42)   $( .38)
 Extraordinary income                     --     $ .56         --       .05         --        --        --
 Net income (loss)                      $.13     $ .51     $ (.10)    $ .13    $ (1.16)    $(.62)   $(1.58)

Weighted average
 number of common shares
 outstanding                           7,390     7,390      7,390     7,390      7,390     7,390     7,390
</TABLE>


                                      -7-

<PAGE>
<TABLE>
<CAPTION>
                                              July 31,                       January 31,
                                      -------------------------      -------------------------
                                      1995      1994       1993(1)   1993(1)    1992      1991
                                      ----      ----       ----      ----       ----      ----
                                                       (Thousands of dollars)
BALANCE SHEET DATA
<S>                                  <C>       <C>        <C>       <C>        <C>       <C>
Total assets                         $15,095   $14,664    $14,977   $19,388    $41,142   $49,219

Working capital
 (deficit)                             3,288     3,947    (12,434)  (11,905)   (10,334)    7,255

Long-term debt(2)
(excluding current
 portion)                              8,523    10,940          -         -          -    17,578

Subordinated notes
 payable(3)                            1,000     1,000      1,000     1,000      1,000    10,286

Cumulative redeemable
 preferred stock(4)                    4,537     5,583      5,412     5,329      5,166     5,008

$12 Preferred series
E stock(5)                            16,383    16,383     14,383    14,383     14,383    26,839

$12 Preferred series
F stock(5)                             7,022     7,022      7,022     7,022      7,022         -

$10 Preferred series
G stock(5)                            17,079    17,079     17,079    17,079     17,079         -
</TABLE>
______________________________

     (1)  Reflects reclassification of the discontinued Mayfair Division
          accounts and results of operations.

     (2)  See Note 3 to the Financial Statements.

     (3)  See Note 4 to the Financial Statements.

     (4)  See Note 5 to the Financial Statements.

     (5)  See Note 6 to the Financial Statements.

                                       -8-

<PAGE>

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

RESULTS OF CONTINUING OPERATIONS

          In June 1993, the Company changed its fiscal year from January 31 to
July 31.  The following includes a discussion of the results of operations for
the year ended July 31, 1994 compared to the previous year ended January 31,
1993.  A comparison of the year ended July 31, 1994 to the six month transition
period ended July 31, 1993 is not presented due to the highly seasonal nature of
the Company's operations.  Accordingly, a discussion of the transition period
for the six months ended July 31, 1993 compared to the six months ended July 31,
1992 is included.

          The following table sets forth, for the periods indicated, certain
items expressed as a percentage of net sales:
<TABLE>
<CAPTION>
                              Year Ended            Six Months Ended
                                July 31,                July 31,
                          --------------------     -------------------          Year Ended
                          1995            1994     1993           1992       January 31, 1993
                          ----            ----     ----           ----       ----------------
<S>                       <C>             <C>      <C>            <C>        <C>
Net sales                 100.0%          100.0%   100.0%         100.0%          100.0%
                          ------          ------   ------         ------          ------
Cost of goods sold         72.4            74.0     78.1           72.0            72.5
Operating expenses         20.3            21.4     19.3           17.1            21.9
Interest and financing
  costs                     2.0             5.3      5.6            6.3             7.1
Other, net                  1.0            (1.1)      -              -               -
                          -----           -----    -----          -----           -----
                           95.7            99.6    103.0           95.4           101.5
                          -----           -----    -----          -----           -----
Income (loss) from
  continuing operations
  before provision for
  income taxes              4.3             0.4     (3.0)           4.6            (1.5)
Provision for income
  taxes                      -               -       0.1            1.8             0.1
                          -----           -----    -----          -----           -----

Income (loss) from
  continuing operations     4.3            0.4      (3.1)           2.8            (1.6)

Income (loss) from
  discontinued
  operations                 -              -         -             0.9             2.5

Loss on disposal
  of Mayfair division        -              -        0.5             -            (24.9)

Extraordinary income         -            12.2        -             1.8              -
                          -----           -----    -----          -----           -----
Net income (loss)           4.3           12.6      (2.6)           5.5           (24.0)
                          -----           -----    -----          -----           -----
                          -----           -----    -----          -----           -----
</TABLE>

                                       -9-

<PAGE>

YEAR ENDED JULY 31, 1995 COMPARED
TO YEAR ENDED JULY 31, 1994

     Net sales increased by $4,691,000, or 13.7%, to $38,964,000 for the year
ended July 31, 1995 as compared to $34,273,000 for the year ended July 31, 1994.
This increase is principally related to an increase in unit volume of
approximately 11% coupled with an approximate 3% increase in unit selling
prices.  The increase in unit volume is primarily attributable to the
introduction of two new swimwear lines:  1) the "Sand Dollar" cover-up and
beachwear line and 2) the "Lenee" swimwear line, which is sold primarily to
national and regional discount chain stores.  Net sales of "Lenee" represented
approximately $3,000,000 of the increase in sales while "Sand Dollar" sales
approximated $1,600,000 of such increase.

     Gross profit as a percentage of net sales increased to 27.6% for the year
ended July 31, 1995 as compared to 26.0% for the year ended July 31, 1994.  This
increase is primarily attributable to the increased absorption of manufacturing
and operating overhead costs as a result of increased production requirements
due to higher levels of sales orders and commitments as compared to the prior
year.  This increase was partially offset by a change in product mix due to the
sales increases attributable to the "Lenee" and "Sand Dollar" lines, both of
which are sold at lower gross profit margins than Robby Len "branded" swimwear.

     Operating expenses increased by $568,000, or 7.8%, to $7,892,000 for the
year ended July 31, 1995 as compared to $7,324,000 for the year ended July 31,
1994.  This increase is principally related to increased variable selling,
shipping and administrative expenses resulting from increased sales volume.
Certain inflationary increases in salaries, supplies and other operating costs
also contributed to the increase in operating expenses.  A reduction in
consulting fees of approximately $140,000 partially offset the increase in
operating expenses.

     The above activities resulted in an increase in operating income of
$1,274,000, or 80.9%, to $2,849,000 for the year ended July 31, 1995  as
compared to $1,575,000 in the prior year period.

     Interest and financing costs decreased to $779,000 for the year ended July
31, 1995 from $1,804,000 for the year ended July 31, 1994, a 56.8% decline.
This decrease is principally related to reduced term debt borrowing levels as a
result of debt forgiveness associated with the Fifth Amended and Restated Credit
Agreement and the accounting for future estimated interest payments under such
agreement.  This decline was partially offset by a $250,000 increase in working
capital loan interest due to higher borrowing levels (necessary to fund the
growth in sales) and increased interest rates.

     Other expense of $412,000 is related to the settlement of certain
litigation to which the Company was a party.

     The aggregate effect of the above activities resulted in income from
continuing operations before provision for income taxes of $1,691,000 for the

                                      -10-

<PAGE>

year ended July 31, 1995 as compared to $162,000 for the year ended July 31,
1994.


YEAR ENDED JULY 31, 1994 COMPARED
TO YEAR ENDED JANUARY 31, 1993

     Net sales increased by $665,000, or 2.0%, to $34,273,000 for the year ended
July 31, 1994 as compared to $33,608,000 for the year ended January 31, 1993.
This increase is primarily attributable to an increase in unit selling prices of
approximately 4% coupled with an approximate 2% decline in unit volume.  A
decline in sales to a major customer, Sears, Roebuck & Co., of approximately
$3,600,000 was offset by increased sales volume to two customers, Lands' End
catalog ($1,800,000 increase) and J.C. Penney ($1,800,000 increase).

     Gross profit declined to 26.0% for the year ended July 31, 1994 as compared
to 27.5% for the year ended January 31, 1993.  Primary factors contributing to
this decline are inflationary increases in certain raw material purchases and
manufacturing costs coupled with a change in product mix.  In addition, a highly
competitive retail environment, which exerted downward pressure on product
selling prices, also contributed to the decrease in gross profit.

     Operating expenses declined by $47,000, or 0.6%, to $7,324,000 for the year
ended July 31, 1994 as compared to $7,371,000 for the year ended January 31,
1993.  This decline is primarily attributable to the reduction of certain
selling and operating expenses (principally composed of staff reductions,
professional and consulting fee reductions and curtailments in purchases of
operating supplies and services) relating to the Company's overhead reduction
program.  This reduction in operating expenses was partially offset by increases
in certain variable selling expenses associated with the increase in sales
volume.

     The above activities resulted in a decrease in operating income of
$313,000, or 16.5%, to $1,575,000 for the year ended July 31, 1994 as compared
to $1,888,000 for the year ended January 31, 1993.

     Interest and financing costs decreased by $590,000, or 24.6%, to $1,804,000
for the year ended July 31, 1994 as compared to $2,394,000 for the year ended
January 31, 1993.  This decrease is principally related to reduced term debt
borrowing levels coupled with the recording of $231,000 of interest discount
relating to the deferred interest on debt restructuring (see Note 3 to the
Financial Statements).  In addition, reduced financing fees of approximately
$180,000 also contributed to the decrease in interest and financing costs.

     Included in other income of $391,000 for the year ended July 31, 1994 is a
gain of approximately $340,000 on the curtailment of the Company's defined
benefit pension plan, which was suspended on July 31, 1994 (See Note 7 to the
Financial Statements).

                                      -11-

<PAGE>

     The aggregate effect of the above activities resulted in income from
continuing operations before income taxes of $162,000 year ended July 31, 1994
as compared to a loss from continuing operations before income taxes of $506,000
for the year ended January 31, 1993.

     Extraordinary income of $4,165,000 for the year ended July 31, 1994 is the
result of the accounting for the gain on debt restructuring as a result of the
Fourth and Fifth Amended and Restated Credit Agreements negotiated in fiscal
1994.


SIX MONTHS ENDED JULY 31, 1993 COMPARED
TO SIX MONTHS ENDED JULY 31, 1992

     Net sales decreased by $3,190,000, or 14.2%, to $19,339,000 for the six
months ended July 31, 1993 as compared to $22,529,000 for the six months ended
July 31, 1992.  This was due to a decline in unit volume as unit selling prices
remained relatively flat compared to the prior year period.  A decline in sales
to a major customer of $2,425,000 for the six months ended July 31, 1993 was the
primary factor in the decrease in net sales.

     Gross profit decreased to 21.9% for the six months ended July 31, 1993 as
compared to 28.0% for the six months ended July 31, 1992.  This decline resulted
primarily from the decrease in sales for the period, which, in turn, led to
manufacturing inefficiencies caused by reduced production requirements.
Additionally, a change in product mix and certain increased manufacturing
overhead costs also contributed to the decrease in gross profit.

     Operating expenses declined by $116,000, or 3.0%, to $3,728,000 for the six
months ended July 31, 1993 as compared to $3,844,000 for the prior year period.
This decrease was due principally to reductions in certain variable selling,
shipping and administrative expenses associated with reduced sales volume.

     The above activities resulted in a decrease in operating income of
$1,955,000, or 79.5%, to $504,000 for the six months ended July 31, 1993 as
compared to $2,459,000 for the six months ended July 31, 1992.

     Interest and financing costs decreased by $330,000, or 23.3%, to $1,088,000
for the six months ended July 31, 1993 as compared to $1,418,000 in the prior
year period.  The decrease is related primarily to the inclusion in the prior
year of financing fees attributable to the Third Amended and Restated Credit
Agreement and the $15,000,000 Factor Agreement.  In addition, reduced borrowing
levels related to lower production requirements coupled with slightly lower
interest rates also contributed to the decrease in interest and financing costs.

     The aggregate effect of the above activities resulted in a loss from
continuing operations before income taxes of $584,000 for the six months ended
July 31, 1993 as compared to income from continuing operations before income
taxes of $1,041,000 for the six months ended July 31, 1992.

                                      -12-

<PAGE>

RESULTS OF DISCONTINUED OPERATIONS

          In November 1992, the Company announced plans for the discontinuance
of its Mayfair Division.  By January 31, 1993, the Company had ceased
substantially all operations at its Mayfair facilities.

          Income from the disposal of the Mayfair Division of $99,000 for the
six months ended July 31, 1993 consisted primarily of adjustments of certain
disposal provisions and accruals recorded at January 31, 1993.  Income from the
discontinued Mayfair operations was $201,000 for the six months ended July 31,
1992.

          Income from operations of the discontinued Mayfair Division was
$838,000 for the year ended January 31, 1993.  In addition, the Company recorded
a loss on the disposal of the Mayfair Division of $8,375,000 consisting
primarily of the write-off of costs in excess of net assets acquired and certain
intangible assets of approximately $6,579,000 as well as provisions for certain
contractual obligations, salaries, services and write-downs of machinery and
equipment.  In addition, an approximate net loss of $761,000 from operations
during the phase-out period (resulting primarily from the write-down and
disposal of inventories) was also included in the loss on disposal.


LIQUIDITY AND CAPITAL RESOURCES

     The ratio of current assets to current liabilities was 1.59 to 1.00 at July
31, 1995 as compared to 1.84 to 1.00 at July 31, 1994.  Working capital
decreased by $659,000 to $3,288,000 at July 31, 1995 as compared to $3,947,000
at July 31, 1994.  This decline was primarily attributable to capital
expenditures as well as repayments of long-term debt which was partially offset
by the net income for the period.

     The Company's working capital requirements are significantly affected by
the highly seasonal nature of Robby Len Fashions, its sole operating division.
As a leading manufacturer of women's swimwear, Robby Len builds inventory during
the first five months of the fiscal year (August - December) to be in position
to fill its sales orders and commitments for January through June, when
approximately 81% of its annual sales volume is shipped.  The increase in
inventory of $2,536,000 is related to increased production requirements
resulting from anticipated sales volume increases, and, to a lesser extent, to
an increase in unsold inventory to be carried over into the following season.
The $523,000 increase in accounts payable and $2,169,000 decline in the due from
factor balance are attributable primarily to the increase in inventory.  The
$526,000 of net cash provided by operating activities is primarily related to
the increase in accounts payable and inventory as well as the net income for the
period (adjusted for non-cash items).


     The Company's investing activities consist primarily of purchases of

                                      -13-

<PAGE>

machinery and equipment as well as leasehold improvements.  During the fiscal
year ended July 31, 1995, the Company purchased $300,000 of computerized fabric
cutting equipment which was financed primarily through a loan from the Company's
working capital lender.  In addition, the Company purchased $193,000 of
computerized pattern making and grading equipment which was financed primarily
through a loan by the wife of the Chairman of the Board and President of the
Company on terms and conditions similar to those of the working capital lender.
The remaining $287,000 of capital expenditures (primarily composed of leasehold
improvements necessary for the installation of the above mentioned equipment
purchases) were financed by internally generated funds.  The Company expects to
finance its remaining capital expenditures in the next twelve months from either
internally generated funds or short term borrowings.

          Effective July 31, 1994, the Company entered into a Fifth Amended and
Restated Credit Agreement with the Connecticut Development Authority, and
assignee of Chemical Bank, Binghamton Savings Bank, as assignee of Chemical Bank
and A.I. Associates, Inc.  Prior to the Fifth Amended and Restated Credit
Agreement, the outstanding balance due by the Company to the lenders had been
$13,500,000 together with any unpaid interest and fees accrued through that
date.  Pursuant to the Fifth Amended and Restated Credit Agreement, $4,755,173
of the principal amount of the loan was discharged, leaving an outstanding
balance of $8,744,827 which is to repaid in unequal annual installments
commencing in 1995 and ending in 2001 (See Note 3 to the Financial Statements).

     The Company's primary ongoing cash needs are for working capital
requirements, term debt amortization (both principal and interest) and capital
expenditures.  Currently, the Company's sources for liquidity needs are funds
generated from internal operations and loan advances under its $15,000,000
working capital loan agreement.  Prior to September 1, 1995, the Company was
party to a $15,000,000 factoring agreement whereby the Company assigned
substantially all accounts receivable to the factor for advances up to 80% of
unmatured accounts receivable and 35% of eligible inventories.  Through this
agreement, the Company financed its inventory and receivables build up over the
first five months of the fiscal year (August - December) and repaid these
borrowings during the remainder of the year through collections of sales
invoices.  At July 31, 1995, the matured sales balance due from the factor was
$2,905,000.  The balance of assigned unmatured accounts receivable due from the
factor was $482,000 at July 31, 1995.

     Effective September 1, 1995, the Company entered into a $15,000,000
revolving credit facility under which the Company can borrow up to 85% of
eligible receivables and 50% of eligible inventories along with specified
seasonal overadvances.  The revolving credit agreement expires on August 31,
1997.

     In June 1995, the Company entered into agreements providing for the
exchange of 25,000 shares of $9 Series B Cumulative Redeemable Preferred Stock
and accrued dividends thereon for 11,650 shares of $8.50 Series H Cumulative
Redeemable Preferred Stock plus cash consideration of $85,000.  This exchange
resulted in a contribution to capital of approximately $2,100,000

                                      -14-

<PAGE>

and has enhanced the capital structure of the Company.  Annual dividend and
stock redemption costs associated with the Series H Preferred Stock are
estimated between $200,000 to $250,000 through fiscal year July 2002.

     Management believes that the current financial resources available to the
Company (short-term borrowings under the revolving credit facility and
internally generated funds) are expected to be adequate to meet its foreseeable
liquidity requirements, including scheduled repayments of term indebtedness
along with Series H Preferred Stock dividends and redemption, in the year ahead.


INFLATION

          The Company's Robby Len Division has historically been able to
increase selling prices to the extent permitted by competition as the costs of
merchandise and related operating expenses have increased and, therefore,
inflation has not had a significant effect on the operations.

FUTURE TRENDS

          In August 1995, the Company acquired the tradenames Roxanne, Harbour
Casual and Coco Reef from Milady Brassiere & Corset Co., Inc. (see  Recent
Transactions for further discussion of the acquisition).  It is the belief of
management that there is potential for significant growth in sales volume as a
result of this acquisition over the next several years.

     In an effort to lower its overall production costs and obtain additional
production capacity necessary to meet its current and anticipated future growth,
the Company is pursuing contract manufacturing programs in Mexico and the
Dominican Republic.  It is anticipated that approximately 5%-10% of the
Company's production requirements for the upcoming fiscal year July 1996 will be
sourced from these areas, with additional growth planned for the future.  It is
management's belief that the acquisition of sources of lower manufacturing costs
will be an important factor in the ability of the Company to continue to compete
in its market and maintain profitability.

     While the Company is aggressively pursuing its plans for business growth
and reduced production costs, there can be no assurance that it will be
successful in its efforts in these areas.

INCOME TAXES

          In February 1992, the Financial Accounting Standards Board issued
Statement No. 109, "Accounting for Income Taxes," (SFAS 109). Effective February
1, 1993 the Company adopted the provisions of SFAS 109.  The adoption of this
statement had no significant effect on the Company's financial position or
results of operations.

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

          The financial statements required to be submitted in response to

                                      -15-

<PAGE>

this Item 8 are set forth in Part IV, Item 14 of the report.


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

          None

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

          Set forth below is a list of the directors, executive officers and key
employees of the Company and their respective ages as of July 31, 1995:

       Name                   Age                 Capacity
       ----                   ---                 --------

Burton I. Koffman(1)          69             Chairman of the Board
                                             and President and
                                             Chief Executive
                                             Officer of the Company

Richard E. Koffman            62             Vice Chairman of the
                                             Board, Executive Vice
                                             President and Secretary
                                             of the Company

Nicholas LaRosa(2)            51             Director of the Company

Dennis Newman(3)              50             Director of the Company

Arthur G. Cohen(3)            65             Director of the Company

Jeffrey P. Koffman(4)         30             Director and Executive Vice
                                             President of the Company

David L. Koffman              36             Vice President and
                                             Assistant Secretary of
                                             the Company

Eric T. Weitz                 51             Director of the Company and
                                             President and Chief
                                             Executive Officer of Robby
                                             Len Division


Mark D. Greenberg             43             Vice President of the  Company,
                                             Executive Vice President of Robby
                                             Len Division


                                      -16-

<PAGE>

Murray Merl                   58             Vice President -
                                             Manufacturing of
                                             Robby Len Division


Frederick M. D'Amato          41             Vice President - Finance
                                             of the Company and the
                                             Robby Len Division


- ---------------
(1) Elected President of the Company in June 1995
(2) Resigned as President of the Company in June 1995
(3) Member of Audit Committee
(4) Elected a Director and Executive Vice President of the Company in June 1995


                                      -17-

<PAGE>

          Burton I. Koffman has served as Chairman of the Board of the Company
since January 1989 and as Chief Executive Officer of the Company since October
1989.  From January 1989 until October 1989, Mr. Koffman served as President of
the Company and assumed this position again in June 1995.

          Richard E. Koffman has served as Vice Chairman of the Board of the
Company since October 1989 and as a Director, Executive Vice President and
Secretary of the Company since January 1989.   Mr. Koffman is also Treasurer,
Vice President, Secretary and a director of Empire Industries, Inc. and
Executive Vice President and Secretary of Public Loan Company, Inc.

          Nicholas LaRosa served as President of the Company from August 1993 to
June 1995 and Director of the Company since November 1993.  Previously, Mr.
LaRosa was Vice President-Merchandising for W.H. Smith Co. for six years and
served two years as National Merchandise Manager for women's apparel for
Montgomery Ward.  In addition, Mr. LaRosa also served for 17 years in various
executive capacities in woman's apparel merchandising and marketing for Sears,
Roebuck & Co.

          Dennis Newman has served as a Director of the Company since January
1994.  Mr. Newman is also President of Lizden Corp., an apparel manufacturer, a
position he has held since 1987.  Previously, Mr. Newman served in various
executive capacities in the apparel industry.

          Arthur G. Cohen has served as a director of the Company since July 25,
1989.  Mr. Cohen has been a self-employed real estate developer, an investor,
and among other positions, has served as chairman of the Board of The Arlen
Corporation.

          Jeffrey P. Koffman has served as a Director and Executive Vice
President of the Company since June 1995.  Mr. Koffman served as a financial
analyst with Security Pacific from 1987 to 1989.  In 1989, Mr. Koffman became
Vice President of Pilgrim Industries and in 1990, he became the President of
that Company.  From 1994 to present, Mr. Koffman has served in an executive
capacity with Tech Aerofoam Products.

          David L. Koffman has served as Vice President of the Company since
January 1989.  From January 1989 until October 1989, he was a Director of the
Company and from 1984 until January 1989 he served as Chairman of the Board of
the Company.  In addition, Mr. Koffman served as Secretary of the Company from
October 1985 until January 1989.  For the past five years, Mr. Koffman has
served as President of Jayark Corporation.

          Eric T. Weitz has served as a Director of the Company since January
1995 and as President and Chief Executive Officer of the Robby Len Division
since January 1994.  Mr. Weitz served as Vice President-Marketing for Robby Len
Fashions from 1983 until it was acquired by the Company in January  1989 and
continued in that capacity for the Company's Robby Len Division until January
1994.  Previously, Mr. Weitz

                                      -18-

<PAGE>

served in various sales and executive capacities in the apparel industry.

          Mark D. Greenberg was employed in various capacities by Robby Len
Fashions from 1979 until it was acquired by the Company in January 1989.  From
1979 to 1981, Mr. Greenberg served as a senior accountant and from 1981 to 1985
he was the controller of Robby Len Fashions.  In 1985, Mr. Greenberg became Vice
President of Finance and Administration of Robby Len Fashions, a position he
held until January 1993, when he undertook his present position.

          Murray Merl was employed in various capacities by Robby Len Fashions
from January 1987 until it was acquired by the Company in January 1989.  From
January 1987 to September 1988, Mr. Merl served as Assistant Vice President and
in September 1988 he became Vice President-Manufacturing of Robby Len Fashions,
a position he currently holds with the Company's Robby Len Division.  In
addition, Mr. Merl has served as President of Tarrytown Garment Company from
1984 to the present.

          Frederick M. D'Amato was employed by Mayfair in various capacities for
more than five years prior to the acquisition of Mayfair by the Company in May
1989.  Mr. D'Amato served as Assistant Secretary of Mayfair from July 1987 until
May 1989 and as Vice President-Finance of Mayfair, a position he held through
January 1993 whereupon he assumed his present position.

          Messrs. Burton I. Koffman and Richard E. Koffman are brothers.  Burton
I. Koffman is the father of David L. Koffman and Jeffrey P. Koffman .

          The Board of Directors held four meetings during the year ended July
31, 1995.  All other actions of the Board of Directors during the year ended
July 31, 1995 were taken by unanimous written consent.  There are two committees
of the Board of Directors, an Audit Committee and an Executive Compensation
Committee.  The Company has no standing nominating committee of the Board of
Directors or committee performing a similar function.  Officers are elected by,
and serve at the discretion of, the Board of Directors.

                                      -19-

<PAGE>

ITEM 11.  EXECUTIVE COMPENSATION

          The following table sets forth all compensation paid or accrued by the
Company for the years ended July 31, 1995, July 31, 1994, the six months ended
July 31, 1993, and for the year ended January 31, 1993 to or for the chief
executive officer, the former president and the remaining four most highly
compensated executive officers and key employees of the Company.

                           SUMMARY COMPENSATION TABLE

                              Annual Compensation
Name and                      -------------------   All Other
Principal Position       Year  Salary($)  Bonus($) Compensation ($)
- ------------------       ----  ---------  -------- ----------------
Burton I. Koffman        1995      -          -        40,000
  Chairman of the Board  1994      -          -        40,000
  and President and      1993*     -          -        20,000
  Chief Executive        1993      -          -        40,000
  Officer of the Company(1)

Nicholas LaRosa          1995   133,333       -         2,427
  Director and President 1994   160,000       -           -
  of the Company(2)      1993*     -          -           -
                         1993      -          -           -


Eric T. Weitz            1995   240,000    144,600      4,800
  President and Chief    1994   192,000    100,000        -
  Executive Officer-     1993*   96,000       -           -
  Robby Len Division     1993   184,730     72,240        -

Mark D. Greenberg        1995   150,000     72,300      3,000
 V.P. of the Company and 1994   150,000     50,000        -
 Executive V.P. of       1993*   75,000       -           -
 the Robby Len Division  1993   111,459     42,140        -


Murray Merl              1995   130,000     54,225      2,600
 V.P. of Manufacturing   1994   130,000     37,500        -
 of Robby Len Division   1993*   65,000       -           -
                         1993   130,000     42,140        -

Frederick D'Amato        1995   105,000     54,225      2,100
  Vice President-        1994   100,000     25,000        -
  Finance                1993*   50,000       -           -
                         1993   100,000     35,000        -

*Represents compensation for the six months ended July 31, 1993
(1) Mr. Koffman was elected President of the Company in June 1995.
(2) Mr. LaRosa resigned as President of the Company in June 1995.

                                      -20-

<PAGE>

     Directors who are not officers or employees of the Company receive an
annual fee of $7,500 and $500 per meeting attended for their services as
directors.  The Board of Directors held four meetings during the year ended July
31, 1995.

     Mr. LaRosa receives a $5,000 per month consulting fee pursuant to a
consulting arrangement effective June 1995 which expires May 31, 1996.  Mr.
Burton I. Koffman and Richard E. Koffman receive an annual consulting fee of
$40,000 and $60,000, respectively.

COMPENSATION COMMITTEE REPORT ON EXECUTIVE COMPENSATION

GENERAL

          The Compensation Committee was established in 1989 when the Company
acquired the existing Robby Len Division and the now discontinued Mayfair
Division.  At the time of the 1989 acquisitions, the Company's Compensation
Committee reviewed the compensation level of the executive officers of Robby Len
and Mayfair and adopted their existing compensation plans.

COMPENSATION PHILOSOPHY

          The Compensation Committee's executive compensation philosophy is to
provide competitive levels of compensation, integrate executive officer's pay
with the achievement of the Company's annual and long-term performance goals,
reward above average corporate performance, recognize individual initiative and
achievement, and assist the Company in attracting and retaining qualified
executive officers.  Executive officer compensation is intended to be set at
levels that the Compensation Committee believes are consistent with others in
the Company's industry and gives emphasis to the need for the best creative
talent available in product related positions.

          The Compensation Committee plans to further review the Company's
existing executive officer compensation plans in 1995 and intends to modify such
plans as required to fit within the announced philosophy of the Committee.

BASE SALARIES

          Base salaries for new executive officers are determined initially by
evaluating the responsibilities of the position held and the experience of the
individual, and by reference to the competitive marketplace for managerial and
creative talent.  Annual salary adjustments are determined by evaluating the
competitive marketplace, the performance of the Company, the performance of the
executive and any increased responsibilities assumed by the executive.  Salary
adjustments are determined and normally made on an annual basis.


                                      -21-

<PAGE>

          For the year ended July 31, 1995, Nicholas LaRosa's salary was based
on a level established and approved by the Company's Board of Directors in
August 1993.  Salaries for the year ended July 31, 1995 for Messrs. Weitz and
D'Amato were based on levels established and approved by the Company's Board of
Directors in August 1994.  Mr. Greenberg's salary for the year ended July 31,
1995 was based on a level established and approved by the Company's Board of
Directors in August 1992.  Mr. Merl's salary for the year ended July 31, 1995
was based on a level established and approved by the Company's Board of
Directors in September 1991.  Mr. Burton I. Koffman's compensation is based on a
consulting arrangement.

ANNUAL BONUSES

          The Company has a bonus incentive program for its executive officers.
The bonuses, if any, awarded are based upon minimum levels of profitability, as
defined.  Based on the performance of the Robby Len Division, bonuses were
awarded for the year ended July 31, 1995 to Messrs. Weitz, Greenberg, Merl and
D'Amato.

PERFORMANCE GRAPH

          There has been no trading of the Company's common stock prior to the
last fiscal year.  Last year there was a minimal amount of trading.  For further
information, see Item 5-Market for Registrant's Common Equity and Related
Stockholder Matters.  However, because of the insignificant trading and lack of
meaningful stock prices, the Company has not prepared a performance graph
comparing the five year return on its stock with a broad market equity index.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
          OWNERS AND MANAGEMENT

          The following table sets forth the holdings, as of October 27, 1995,
of the Company's Common Stock by (i) each person who held of record more than 5%
of the Company's Common Stock, (ii) each of the directors of the Company and
(iii) all directors and officers as a group:
                                                   Shares
                                 Title of          Beneficially     Percent
Name and Address                 Class             Owned            of Class
- ----------------                 --------          ------------     --------

Burton I. Koffman                Common Stock      1,898,366(1)      25.69%
300 Plaza Drive                  $.05 par value
Binghamton, New York

Richard E. Koffman               Common Stock      1,042,667(1)      14.11%
300 Plaza Drive                  $.05 par value
Binghamton, New York


                                      -22-

<PAGE>

Arthur G. Cohen                  Common Stock        884,000(2)      11.96%
1501 Broadway                    $.05 par value
New York, New York

Ruthanne Koffman                 Common Stock        661,500          8.95%
300 Plaza Drive                  $.05 par value
Binghamton, New York


Jeffrey P. Koffman               Common Stock        600,000          8.12%
300 Plaza Drive                  $.05 par value

David L. Koffman                 Common Stock        505,106(3)       6.84%
300 Plaza Drive                  $.05 par value
Binghamton, New York

The Koffman Group                Common Stock      4,827,178(4)      65.32%
 (13 persons)                    $.05 par value
300 Plaza Drive
Binghamton, New York

All Directors and                Common Stock      4,930,139(1)(3)   66.72%
Officers as a Group              $.05 par value
 (5 persons)

______________________________

(1)  The number of shares of Common Stock set forth herein includes 943 shares
     of Common Stock jointly held by Messrs. Burton I. Koffman and Richard E.
     Koffman, of which each owns an undivided 50% interest, and 645,817 in the
     case of Mr. Burton I. Koffman and 601,347 in the case of Mr. Richard E.
     Koffman of the shares held by Empire Industries, Inc. and Public Loan
     Company, Inc., all of the stock of which is owned directly or indirectly by
     them and members of their families.

(2)  Mr. Arthur G. Cohen holds the shares of Common Stock set forth herein for
     the benefit of Ben Arnold Company, Inc., a corporation owned 50% by members
     of Mr. Cohen's immediate family, the beneficial ownership of which Mr.
     Cohen disclaims, and 50% by members of Messrs. Burton I. Koffman and
     Richard E. Koffman's immediate families, the beneficial ownership of which
     each disclaims.

(3)  The number of shares of Common Stock set forth herein includes 56,000
     shares of Common Stock beneficially owned by Mr. David L. Koffman held in
     the name of Mr. Arthur G. Cohen for the benefit of Ben Arnold Company,
     Inc., the beneficial ownership of which Mr. Cohen disclaims and 12,706 of
     the shares held by Public Loan Company, Inc., of which Mr. David L. Koffman
     is a stockholder.

                                      -23-

<PAGE>

(4)  The members of this reporting group include Messrs. Burton I. Koffman,
     Richard E. Koffman, Jeffrey P. Koffman, David L. Koffman and members of
     their immediate families.  The number of shares of Common Stock set forth
     herein includes the shares of Common Stock reported above for Messrs.
     Burton I. Koffman, Richard E. Koffman, Jeffrey P. Koffman and David L.
     Koffman.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     During the fiscal year ended July 31, 1995 the Company purchased $193,000
of computerized pattern making and grading equipment.  This was financed
primarily through a loan by the wife of the Chairman of the Board and President
of the Company on terms and conditions similar to those of the Company's working
capital lender.

     Certain of the Company's swimwear products are manufactured on a contract
basis by companies owned by certain officers of the Robby Len Division.  See
Note 9 to the Financial Statements for further information.

     The Company leases a warehouse and production facility from an affiliate.
Rental amounts paid by the Company to this affiliate were approximately $214,000
and $164,000 for the years ended July 31, 1995 and 1994, respectively.


                                     PART IV



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

     (a)  Financial Statements and Financial Statement Schedules

          See the accompanying Financial Statements and Financial Statement
          Schedules filed herewith.

     (b)  Reports on Form 8-K

          Refer to Form 8-K dated August 16, 1995 and related Form 8-K/A dated
          September 27, 1995 disclosing the acquisition of the Roxanne, Harbour
          Casual and Coco Reef tradenames by the Company.

     (c)  Exhibits

          See the accompanying Exhibit Index.

                                      -24-

<PAGE>

                                   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.

                              APPAREL AMERICA, INC.


Date: October 27, 1995                  By:Burton I. Koffman
                                           --------------------------------
                                           Burton I. Koffman
                                           Chairman of the Board and President
                                           & Chief Executive Officer

                                        By:Frederick D'Amato
                                           --------------------------------
                                           Frederick D'Amato
                                           Vice President-Finance

          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 below.
                                                                    Date
                                                                    ----

Burton I. Koffman                Chairman of the Board         October 27, 1995
- --------------------------
Burton I. Koffman


Richard E. Koffman               Vice Chairman of the          October 27, 1995
- --------------------------       Board, Executive Vice
Richard E. Koffman               President and Secretary

Jeffrey P. Koffman               Director and Executive        October 27, 1995
- --------------------------       Vice President of the
Jeffrey P. Koffman               Company                       October 27, 1995

Nicholas LaRosa                  Director                      October 27, 1995
- --------------------------
Nicholas LaRosa


Arthur G. Cohen                  Director                      October 27, 1995
- --------------------------
Arthur G. Cohen


Eric Weitz                       Director                      October 27, 1995
- --------------------------
Eric Weitz


Dennis Newman                    Director                      October 27,1995
- --------------------------
Dennis Newman

                                      -25-


<PAGE>

                                                           APPAREL AMERICA, INC.


                                               INDEX OF FINANCIAL STATEMENTS AND
                                                   FINANCIAL STATEMENT SCHEDULES


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


  The following financial statements of Apparel America, Inc.
   are included in Item 8:
      Report of independent certified public accountants                  F-2
      Balance sheets as of July 31, 1995 and July 31, 1994          F-3 - F-4
      Statements of operations for the years ended July 31,
          1995 and 1994, the six months ended July 31, 1993
          and 1992 (unaudited) and the year ended
          January 31, 1993                                                F-5
      Statements of stockholders' deficit for the years
          ended July 31, 1995 and 1994, the six months ended
          July 31, 1993 and the year ended January 31, 1993               F-6
      Statements of cash flows for the years ended July 31,
          1995 and 1994, the six months ended July 31, 1993
          and 1992 (unaudited) and the year ended
          January 31, 1993                                                F-7
      Notes to financial statements                                F-8 - F-23

The following schedules of Apparel America, Inc.
   are included in Item 14(d):
      Report of independent certified public accountants                  S-1

      Schedule II Valuation and qualifying accounts                       S-2



                                                                          F-1

<PAGE>

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


Apparel America, Inc.
New Haven, Connecticut

We have audited the accompanying balance sheets of Apparel America, Inc. (the
"Company") as of July 31, 1995 and 1994, and the related statements of
operations, stockholders' deficit, and cash flows for the years ended July 31,
1995 and 1994, the six months ended July 31, 1993 and the year ended January 31,
1993. These financial statements are the responsibility of the Company's
management. Our responsibility is to report 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 financial position of Apparel America, Inc. at July
31, 1995 and 1994, and the results of its operations and its cash flows for the
years ended July 31, 1995 and 1994, the six months ended July 31, 1993 and the
year ended January 31, 1993 in conformity with generally accepted accounting
principles.



BDO Seidman, LLP

New York, New York

September 21, 1995

                                                                            F-2

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                                  BALANCE SHEETS
                                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
 JULY 31,                                                1995            1994
- --------------------------------------------------------------------------------
 <S>                                                   <C>            <C>
 ASSETS (NOTE 3)
 CURRENT:
   Cash and cash equivalents (Note 1)                  $    29        $    80
   Accounts receivable                                     463            220
   Due from factor - net (Note 13)                       2,249          4,418
   Inventories (Notes 1 and 2)                           5,517          2,981
   Due from affiliates                                     256            310
   Prepaid expenses and other current assets               307            293
   Net assets of discontinued operations (Note 8)            -            334
- --------------------------------------------------------------------------------

         TOTAL CURRENT ASSETS                            8,821          8,636
- --------------------------------------------------------------------------------


 PROPERTY, PLANT AND EQUIPMENT, AT COST (NOTE 1):
     Machinery and equipment                             4,320          3,698
     Leasehold improvements                              2,420          2,262
- --------------------------------------------------------------------------------
                                                         6,740          5,960
   Less:  Accumulated depreciation and amortization      5,123          4,751
- --------------------------------------------------------------------------------

                                                         1,617          1,209
- --------------------------------------------------------------------------------

INTANGIBLES AND OTHER ASSETS:
   Cost in excess of net assets acquired, less
     accumulated amortization of $1,037 and $878,
     (Notes 1 and 8)                                     4,647          4,807
   Other assets                                             10             12
- --------------------------------------------------------------------------------

                                                         4,657          4,819
- --------------------------------------------------------------------------------
                                                       $15,095        $14,664
- --------------------------------------------------------------------------------
</TABLE>

                                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

                                                                             F-3

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                                  BALANCE SHEETS
                                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
 JULY 31,                                                1995            1994
- --------------------------------------------------------------------------------
 <S>                                                   <C>            <C>
 LIABILITIES AND STOCKHOLDERS' DEFICIT
 CURRENT:
  Current portion of long-term debt (Note 3)           $ 1,520        $ 1,315
  Current portion of deferred interest (Note 3)            573            702
  Accounts payable                                       1,366            843
  Accrued expenses                                         690            698
  Accrued compensation                                     859            684
  Due to affiliates                                        525            447
- --------------------------------------------------------------------------------
       TOTAL CURRENT LIABILITIES                         5,533          4,689
 LONG-TERM DEBT, LESS CURRENT PORTION (NOTE 3)           6,002          7,430
 DEFERRED INTEREST - LONG-TERM PORTION (NOTE 3)          1,182          1,755
 DIVIDENDS  PAYABLE (NOTE 5)                             1,339          1,755
 SUBORDINATED NOTE PAYABLE (NOTE 4)                      1,000          1,000
- --------------------------------------------------------------------------------
       TOTAL LIABILITIES                                15,056         16,629
- --------------------------------------------------------------------------------
 $9 CUMULATIVE REDEEMABLE PREFERRED STOCK, NET OF
    DISCOUNT OF $128 AND $417 (NOTE 5)                   3,372          5,583
- --------------------------------------------------------------------------------
 $8.50 CUMULATIVE REDEEMABLE PREFERRED STOCK (NOTE 5)    1,165              -
- --------------------------------------------------------------------------------
 COMMITMENTS, CONTINGENCIES AND OTHER COMMENTS
  (NOTES 2, 7, 11, 12 AND 13)
 STOCKHOLDERS' DEFICIT (NOTES 5 AND 6):
   $12 preferred stock, Series E (Note 3)               16,383         16,383
   $12 preferred stock, Series F                         7,022          7,022
   $10 preferred stock, Series G                        17,079         17,079
   Common stock, $.05 par value - shares authorized
    15,000,000; issued 7,410,223 at July 31, 1995 and
    issued 7,410,213 at July 31, 1994                      371            371
   Additional paid-in capital                           23,803         21,706
   Deficit (41,195) (42,148)
   Less:
     Treasury stock, at cost - 20,665 shares              (129)          (129)
     Acquisition costs in excess of historical basis of
      net assets acquired from affiliates (Note 1)     (27,832)       (27,832)
- --------------------------------------------------------------------------------
        TOTAL STOCKHOLDERS' DEFICIT                     (4,498)        (7,548)
- --------------------------------------------------------------------------------
                                                       $15,095        $14,664
- --------------------------------------------------------------------------------
</TABLE>

                                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

                                                                             F-4

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                        STATEMENTS OF OPERATIONS
                                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                       Year ended        Six months ended
                                                        July 31,             July 31,       Year ended
                                                 --------------------  -------------------- January 31,
                                                   1995       1994       1993       1992      1993
                                                                               (Unaudited)
- -------------------------------------------------------------------------------------------------------
<S>                                              <C>        <C>        <C>        <C>        <C>
NET SALES (NOTE 13)                               $38,964    $34,273    $19,339    $22,529    $33,608
COST OF GOODS SOLD (NOTE 9)                        28,223     25,374     15,107     16,226     24,349
- -------------------------------------------------------------------------------------------------------
      GROSS PROFIT                                 10,741      8,899      4,232      6,303      9,259
- -------------------------------------------------------------------------------------------------------
OPERATING EXPENSES:
 Selling, design and promotion                      3,107      2,777      1,457      1,486      2,716
 Shipping and warehousing                           1,065        951        298        557      1,032
 General and administrative                         3,720      3,596      1,973      1,801      3,623
- -------------------------------------------------------------------------------------------------------
     TOTAL OPERATING EXPENSES                       7,892      7,324      3,728      3,844      7,371
- -------------------------------------------------------------------------------------------------------
     OPERATING INCOME                               2,849      1,575        504      2,459      1,888
- -------------------------------------------------------------------------------------------------------
NONOPERATING CHARGES (INCOME):
 Interest and financing costs                         779      1,804      1,088      1,418      2,394
 Litigation settlement (Note 3)                       412          -          -          -          -
 Other income (Note 7)                                (33)      (391)         -          -          -
- -------------------------------------------------------------------------------------------------------
                                                    1,158      1,413      1,088      1,418      2,394
- -------------------------------------------------------------------------------------------------------
    INCOME (LOSS) FROM CONTINUING OPERATIONS
      BEFORE PROVISION FOR INCOME TAXES             1,691        162       (584)     1,041       (506)
PROVISION FOR INCOME TAXES (NOTES 1 AND 10)            20         20         10        403         26
- -------------------------------------------------------------------------------------------------------
    INCOME (LOSS) FROM CONTINUING OPERATIONS        1,671        142       (594)       638       (532)
- -------------------------------------------------------------------------------------------------------
DISCONTINUED OPERATIONS (NOTE 8):
  Income from discontinued Mayfair division             -          -          -        201        838
  Income on disposal of Mayfair division, including
    provision for operating losses during phase-out
    period                                              -          -         99          -     (8,375)
- -------------------------------------------------------------------------------------------------------
                                                        -          -         99        201     (7,537)
- -------------------------------------------------------------------------------------------------------
EXTRAORDINARY INCOME:
  Gain on debt restructuring (Note 3)                   -      4,165          -          -          -
  Utilization of net operating loss carryforwards       -          -          -        395          -
- -------------------------------------------------------------------------------------------------------
                                                        -      4,165          -        395          -
- -------------------------------------------------------------------------------------------------------
NET INCOME (LOSS)                                   1,671      4,307       (495)     1,234     (8,069)
PREFERRED STOCK DIVIDENDS AND ACCRETION of
  REDEEMABLE PREFERRED STOCK (NOTE 5)                 718        540        270        270        540
- -------------------------------------------------------------------------------------------------------
NET INCOME (LOSS) APPLICABLE TO COMMON
 STOCKHOLDERS                                     $   953    $ 3,767    $  (765)   $   964    $(8,609)
- -------------------------------------------------------------------------------------------------------
INCOME (LOSS) PER COMMON SHARE (NOTE 1):
  Income (loss) from continuing operations        $   .13    $  (.05)   $  (.11)   $   .05    $  (.14)
  Income (loss) from discontinued operations            -          -        .01        .03      (1.02)
  Extraordinary income                                  -        .56          -        .05          -
- -------------------------------------------------------------------------------------------------------
NET INCOME (LOSS)                                 $   .13    $   .51    $  (.10)   $   .13    $ (1.16)
- -------------------------------------------------------------------------------------------------------
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
 OUTSTANDING                                    7,389,552  7,389,542  7,389,537  7,389,525  7,389,528
- -------------------------------------------------------------------------------------------------------
</TABLE>

                                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

                                                                             F-5

<PAGE>

                                                           APPAREL AMERICA, INC.


                                              STATEMENT OF STOCKHOLDERS' DEFICIT
                                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                  Preferred stock                        Common stock
                             ------------------------  ------------------------ --------------------------
                                       Issued                    Issued                In treasury
                             ------------------------  -----------------------  --------------------------
                                 Shares      Amount       Shares        Amount     Shares         Amount
- ----------------------------------------------------------------------------------------------------------
<S>                             <C>         <C>         <C>              <C>       <C>            <C>
BALANCE, JANUARY 31, 1992       384,847     $38,484     7,410,182        $371      20,665         $(129)
Net loss                              -           -             -           -           -             -
Fractional shares                     -           -            16           -           -             -
Dividends on $9 cumulative
 redeemable preferred stock           -           -             -           -           -             -
- ----------------------------------------------------------------------------------------------------------
BALANCE, JANUARY 31, 1993       384,847      38,484     7,410,198         371      20,665          (129)
Net loss                              -           -             -           -           -             -
Fractional shares                     -           -             5           -           -             -
Dividends on $9 cumulative
 redeemable preferred stock           -           -             -           -           -             -
- ----------------------------------------------------------------------------------------------------------
BALANCE, JULY 31, 1993          384,847      38,484     7,410,203         371      20,665          (129)
Net income                            -           -             -           -           -             -
Fractional shares                     -           -            10           -           -             -
Issuance of Series E Preferred
 Stock (Note 3)                  20,000       2,000             -           -           -             -
Dividends on $9 cumulative
 redeemable preferred stock           -           -             -           -           -             -
- ----------------------------------------------------------------------------------------------------------
BALANCE, JULY 31, 1994          404,847      40,484     7,410,213         371      20,665          (129)
Net income                            -           -             -           -           -             -
Fractional shares                     -           -            10           -           -             -
Exchange of redeemable
 preferred stock (Note 5)             -           -             -           -           -             -
Dividends on $9 cumulative
 redeemable preferred stock           -           -             -           -           -             -
Accretion on $9 cumulative
 redeemable preferred stock           -           -             -           -           -             -
- ----------------------------------------------------------------------------------------------------------
BALANCE, JULY 31, 1995          404,847     $40,484     7,410,223        $371      20,665         $(129)
- ----------------------------------------------------------------------------------------------------------

<CAPTION>

                                                     Acquisiton costs
                                                       in excess of
                                                        historical
                                                         basis of
                              Additional                 net assets      Total
                                paid-in                acquired from  stockholders'
                                capital     Deficit      affiliates     deficit
- -----------------------------------------------------------------------------------
<S>                           <C>          <C>       <C>              <C>
BALANCE, JANUARY 31, 1992       $23,406    $(36,541)     $(27,832)    $(2,241)
Net loss                              -      (8,069)            -      (8,069)
Fractional shares                     -           -             -           -
Dividends on $9 cumulative
 redeemable preferred stock           -        (540)            -        (540)
- -----------------------------------------------------------------------------------
BALANCE, JANUARY 31, 1993        23,406     (45,150)      (27,832)    (10,850)
Net loss                              -        (495)            -        (495)
Fractional shares                     -           -             -           -
Dividends on $9 cumulative
 redeemable preferred stock           -        (270)            -        (270)
- -----------------------------------------------------------------------------------
BALANCE, JULY 31, 1993           23,406     (45,915)      (27,832)    (11,615)
Net income                            -       4,307             -       4,307
Fractional shares                     -           -             -           -
Issuance of Series E Preferred
 Stock (Note 3)                  (1,700)          -             -         300
Dividends on $9 cumulative
 redeemable preferred stock           -        (540)            -        (540)
- -----------------------------------------------------------------------------------
BALANCE, JULY 31, 1994           21,706     (42,148)      (27,832)     (7,548)
Net income                            -       1,671             -       1,671
Fractional shares                     -           -             -           -
Exchange of redeemable
 preferred stock (Note 5)         2,097           -             -       2,097
Dividends on $9 cumulative
 redeemable preferred stock           -        (521)            -        (521)
Accretion on $9 cumulative
 redeemable preferred stock           -        (197)            -        (197)
- -----------------------------------------------------------------------------------
BALANCE, JULY 31, 1995          $23,803    $(41,195)     $(27,832)    $(4,498)
- -----------------------------------------------------------------------------------
</TABLE>

                                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

F-6

<PAGE>
                                                           APPAREL AMERICA, INC.


                                                         STATEMENT OF CASH FLOWS
                                                                  (IN THOUSANDS)

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                       Year ended        Six months ended
                                                        July 31,             July 31,       Year ended
                                                 --------------------  -------------------- January 31,
                                                   1995       1994       1993       1992      1993
- -------------------------------------------------------------------------------------------------------
                                                                               (Unaudited)
- -------------------------------------------------------------------------------------------------------
<S>                                              <C>        <C>        <C>        <C>        <C>
OPERATING ACTIVITIES:
 Net income (loss)                                 $1,671     $4,307      $(495)    $1,234    $(8,069)
 Adjustments to reconcile net income (loss) to
   net cash provided by operating activities:
     Extraordinary gain on debt restructuring           -     (4,165)         -          -          -
     Amortization of deferred interest               (685)      (231)         -          -          -
     Write-off of interest expense                      -        324          -          -          -
     Depreciation and amortization                    372        314        138        245        516
     Other amortization                               160        331        163        249        488
     Write-off of license rights and trademarks
       and costs in excess of net assets acquired       -          -          -          -      6,578
     Accrued loss on discontinued operations            -          -          -          -        736
     Write-down of Mayfair machinery and equipment      -          -          -          -        127
     Provision (credit) for possible losses on
       accounts receivable                            229        100         97       (176)    (1,104)
     Litigation settlement                            412          -          -          -          -
     Decrease (increase) in:
       Accounts receivable                           (243)      (187)       107      6,609     10,282
       Inventories                                 (2,536)     1,041      7,134      4,371      4,001
       Due from affiliates                             54          -         (1)       422        526
       Prepaid expenses and other current assets      (14)        62        (39)      (437)       (64)
       Other assets                                     2         (5)        12         18         11
       Net assets of discontinued operations          334         31        611          -       (398)
     Increase (decrease) in:
       Accounts payable and accrued expenses          692        414     (2,391)      (876)      (937)
       Accrued loss on discontinued operations          -       (183)      (553)         -          -
       Due to affiliates                               78         50        425         46         61
- -------------------------------------------------------------------------------------------------------
         NET CASH PROVIDED BY OPERATING ACTIVITIES    526      2,203      5,208     11,705     12,754
- -------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES:
  Purchases of property, plant and equipment         (780)      (266)       (77)      (206)      (260)
- -------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES:
  Decrease in notes payable - banks                     -          -          -    (11,461)   (12,688)
  Due from factor                                   1,940     (2,508)    (2,009)        -         (90)
  Payments on long-term debt                       (1,452)    (1,000)    (1,480)      (325)    (1,020)
  Payment for the exchange of preferred stock         (85)         -          -          -          -
  Litigation settlement payments                     (200)         -          -          -          -
- -------------------------------------------------------------------------------------------------------
         NET CASH PROVIDED BY (USED IN)
          FINANCING ACTIVITIES                        203     (3,508)    (3,489)   (11,786)   (13,798)
- -------------------------------------------------------------------------------------------------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS  (51)    (1,571)     1,642       (287)    (1,304)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD         80      1,651          9      1,313      1,313
- -------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS, END OF PERIOD              $29        $80     $1,651     $1,026         $9
- -------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the period for:
    Interest                                       $1,394     $1,601     $1,193     $1,367     $2,513
    Income taxes                                       12         11         11          8         19
SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND
  FINANCING ACTIVITIES:
    Unpaid dividends                                  521        540        270        270        540
    Issuance of preferred stock for debt                -        300          -          -          -
- -------------------------------------------------------------------------------------------------------
</TABLE>


                                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

                                                                             F-7

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

     THE COMPANY         The operations of Apparel America, Inc. (the "Company")
                         consist of the design, manufacture and distribution of
                         apparel, primarily women's swimwear ("Robby Len"),
                         substantially all within the United States. In November
                         1992, the Company announced its plans to discontinue
                         its imprinted and casual sportswear division
                         ("Mayfair") as described in Note 8.

1. SIGNIFICANT           CHANGE IN YEAR-END
   ACCOUNTING POLICIES
                         At a meeting on June 3, 1993, the Board of Directors of
                         the Company authorized management to change the fiscal
                         year from January 31 to July 31, subject to the consent
                         of the Company's lenders, which was received August 23,
                         1993.

                         UNAUDITED INTERIM FINANCIAL STATEMENTS

                         The accompanying unaudited financial statements for the
                         period ended July 31, 1992 reflect all adjustments
                         (consisting of normal recurring accruals) which are, in
                         the opinion of management, considered necessary for a
                         fair presentation of the results of such period.

                         ACQUISITION COSTS IN EXCESS OF HISTORICAL BASIS OF NET
                         ASSETS ACQUIRED FROM AFFILIATES

                         The Company purchased the net assets of Mayfair and the
                         outstanding common stock of Robby Len in a series of
                         transactions with affiliates. The acquisitions have
                         been accounted for as combinations of companies under
                         common control, with the net assets acquired (including
                         costs in excess of net assets acquired arising from
                         prior acquisitions by the affiliates) recorded at their
                         historical cost, comparable to a pooling of interests.
                         The acquisition costs in excess of the historical basis
                         of the net assets acquired have been recorded as a
                         charge to stockholders' equity.

                         INVENTORIES

                         Inventories are valued at the lower of cost (first-in,
                         first-out) or market.

                                                                             F-8

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

                         PROPERTY, PLANT AND EQUIPMENT

                         Depreciation and amortization are computed by the
                         straight-line method over the estimated useful lives of
                         the assets for financial reporting purposes.

                         CASH EQUIVALENTS

                         The Company's policy is to invest cash in excess of
                         operating requirements in income-producing investments.
                         Cash equivalents consist of certain highly liquid
                         investments with an original maturity of less than
                         three months. The Company has substantially all of its
                         cash and cash equivalents in one financial institution.


                         COSTS IN EXCESS OF NET ASSETS ACQUIRED

                         Costs in excess of net assets acquired are being
                         amortized by the straight-line method over 40 years.
                         Amortization expense amounted to approximately $160,000
                         for the years ended July 31, 1995 and July 31, 1994,
                         $80,000 and $170,000 for the six months ended July 31,
                         1993 and 1992, respectively, and $293,000 for the year
                         ended January 31, 1993. The net book value relating to
                         Mayfair totaled approximately $6,301,000 and was
                         written off as part of discontinued operations during
                         the year ended January 31, 1993 (see Note 8). The
                         Company periodically reevaluates the carrying amount of
                         the costs in excess of net assets acquired. Based on
                         the Company's projections, and the estimated
                         undiscounted future operating profits and cash flows of
                         Robby Len, the Company expects to recover the remaining
                         amount of the costs in excess of net assets acquired
                         over the remaining estimated useful life of the asset.


                         LICENSE RIGHTS AND TRADEMARKS

                         License rights and trademarks have been amortized on
                         the straight-line method over their estimated useful
                         lives. Amortization expense amounted to $32,000 for the
                         year ended January 31, 1993. The remaining net book
                         value relating to Mayfair totaled approximately
                         $278,000 and was written off as part of discontinued
                         operations during the year ended January 31, 1993.

                                                                             F-9

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

                         REVENUE RECOGNITION

                         Sales are recognized when products are shipped.
                         Provision for estimated sales returns and allowances
                         and losses are accrued at the time revenue is
                         recognized.

                         NET INCOME (LOSS) PER COMMON SHARE

                         Net income (loss) per common share has been computed,
                         after deducting applicable preferred stock dividend
                         requirements, based upon the weighted average number of
                         common shares outstanding during each of the respective
                         years. In each year, common share equivalents relating
                         to warrants were anti-dilutive and, therefore, not
                         included in the computation.

                         INCOME TAXES

                         Effective February 1993, the Company adopted the
                         provisions of Statement of Financial Accounting
                         Standards No. 109 ("SFAS 109"). SFAS 109 requires a
                         company to recognize deferred tax liabilities and
                         assets for the expected future tax consequences of
                         events that have been recognized in a company's
                         financial statements or tax returns. Under this method,
                         deferred tax liabilities and assets are determined
                         based on the difference between the financial statement
                         carrying amounts and tax basis of assets and
                         liabilities using enacted tax rates in effect in the
                         years in which the differences are expected to reverse.
                         Deferred tax assets have been reduced by a valuation
                         allowance since realization is uncertain. The adoption
                         had no cumulative effect on the financial statements.


2. INVENTORIES           Inventories consist of the following:

                         JULY 31,                             1995        1994
                         ------------------------------------------------------
                                                               (IN THOUSANDS)
                         Raw materials                      $2,791      $1,653
                         Work-in-process                       790         350
                         Finished goods                      1,936         978
                         ------------------------------------------------------
                                                            $5,517      $2,981
                         ------------------------------------------------------

                                                                            F-10

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

3. LONG-TERM DEBT        Long-term debt consists of the following:
   AND CREDIT
   ARRANGEMENTS


                         JULY 31,                             1995        1994
                         ------------------------------------------------------
                                                               (IN THOUSANDS)
                         Term loan payable (a)              $6,999      $8,745
                         Litigation settlement (b)             229           -
                         Other (including $132 due to a
                          related party)                       294           -
                         ------------------------------------------------------
                                                             7,522       8,745
                         Less:  Current portion             (1,520)     (1,315)
                         ------------------------------------------------------
                                                            $6,002      $7,430
                         ------------------------------------------------------

                         The future minimum payments of the long-term debt are
                         as follows:

                                                                 (IN THOUSANDS)
                         ------------------------------------------------------
                         1996                                           $1,520
                         1997                                            1,527
                         1998                                            1,528
                         1999                                            1,341
                         2000                                              965
                         Thereafter                                        641
                         ------------------------------------------------------
                                                                         7,522
                         Interest through maturity                       1,755
                         ------------------------------------------------------
                                                                        $9,277
                         ------------------------------------------------------

                                                                            F-11

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

                         (a)  TERM LOAN

                              In a prior year, the Company entered into a credit
                              agreement with two banks to provide a term loan
                              facility of $24,000,000, the proceeds of which
                              were used to fund the cash portions of the Robby
                              Len and Mayfair acquisitions, and a revolving
                              credit facility of $12,000,000, the proceeds of
                              which were used to refinance short-term debt.
                              Various amendments to the credit agreement were
                              made during the past few years to (i) extend the
                              maturity of the term loan payable in varying
                              principal amounts through May 31, 1995; (ii)
                              refinance the revolving credit borrowings with
                              funds provided from a factoring agreement (see
                              below); and (iii) cure previously existing events
                              of default under certain loan covenants.

                              In fiscal 1994, the Company negotiated two
                              additional significant  amendments to the loan
                              agreement. The first one, dated  December 15,
                              1993, modified the payment terms and interest
                              rates of the term loans and reduced the
                              outstanding principal  amount of the debt (payable
                              to a related party, see below), upon  the issuance
                              of 20,000 shares of the $12 Preferred Series E
                              Stock  (the "Series E Preferred Stock"). The
                              second amendment, dated  July 31, 1994, extended
                              the maturity dates of the loans, modified  the
                              payment terms and interest rates and reduced the
                              outstanding  principal amount of the debt by a
                              total of $4,755,000.

                              The outstanding balance of the term loans is
                              approximately  $6,999,000 and $8,745,000 at July
                              31, 1995 and 1994,  respectively. The loans are
                              repayable in varying amounts through  fiscal 2001.
                              Interest, which is payable monthly, accrues at the
                              rate  of 1.5% above the one-year LIBOR (7.3125% at
                              July 31, 1995  and 1994) for loans totaling
                              approximately $4,431,000 and  $5,478,000 at July
                              31, 1995 and 1994, respectively, and accrues  at
                              the rate of 1.5% above the prime rate (8.75% at
                              July 31, 1995  and 1994) for the balance of the
                              debt (approximately $2,568,000  and $3,267,000 at
                              July 31, 1995 and 1994, respectively).


                                                                            F-12

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

                              Accounting for these amendments, which is based on
                              Statement of  Financial Accounting Standards No.
                              15, "Accounting by Debtors  and Creditors for
                              Troubled Debt Restructurings", resulted in an
                              extraordinary gain of approximately $4,165,000 in
                              the year ended  July 31, 1994, as follows:

                                                                (IN THOUSANDS)
                              --------------------------------------------------
                              Balance of debt, July 31, 1993           $16,500
                              Principal payments, fiscal 1994           (1,000)
                              --------------------------------------------------
                                                                        15,500
                              Fair value of preferred stock issued
                                to retire debt                            (300)
                              Amortization in fiscal 1994 of deferred
                                interest resulting from first amendment   (231)
                              Accrued interest at date of second
                                amendment                                  290
                              --------------------------------------------------
                              Balance of debt prior to second amendment 15,259
                              Principal amount of new debt              (8,745)
                              Estimated interest on new debt through
                                maturity                                (2,457)
                              Professional fees and other costs           (158)
                              --------------------------------------------------
                                    Subtotal                             3,899
                              Forgiveness of accrued interest on the
                                subordinated note (see Note 4)             266
                              --------------------------------------------------
                                                                        $4,165
                              --------------------------------------------------

                              The new term loan agreement contains various
                              covenants,  including requirements relating to the
                              maintenance of certain  specified ratios and
                              levels of income, as defined, and limitations  on
                              (i) the creation of new debt, (ii) the
                              amortization of the  subordinated debt (Note 4)
                              and the redemption of the cumulative  preferred
                              stock (Note 5), (iii) the level of capital
                              expenditures,  and (iv) dividends and other
                              restricted payments, as defined. At  July 31,
                              1995, the Company was in violation of certain
                              covenants  for which waivers have been obtained.

                                                                            F-13

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

                                   The term loans are subject to certain
                                   mandatory repayment provisions using proceeds
                                   received from (i) the sale of capital stock,
                                   (ii) the collection of certain receivables
                                   from related parties, (iii) the sale of
                                   collateral, and (iv) excess cash flow as
                                   defined in the agreement.

                              (b)  LITIGATION SETTLEMENT

                                   In December 1994, the Company entered into an
                                   agreement to  pay $460,000 to a former
                                   executive in settlement of certain
                                   litigation. According to the terms of the
                                   agreement, an initial  payment of $150,000
                                   was made in December 1994, with the  balance
                                   payable in five semi-annual installments of
                                   $50,000  commencing June 30, 1995 and a final
                                   payment of $60,000 on  December 31, 1997. The
                                   settlement has been discounted at an  annual
                                   effective interest rate of 9% to reflect its
                                   present value at  July 31, 1995.

                              (c)  CREDIT AGREEMENTS

                                   In fiscal 1993, the Company entered into a
                                   $15,000,000 factoring  agreement (the "Factor
                                   Agreement") whereby the Company  assigned
                                   substantially all accounts receivable to the
                                   factor on a  pre-approved nonrecourse basis
                                   for advances of up to 80% of  unmatured
                                   accounts receivable and 35% of eligible
                                   inventories.  Effective January 1, 1994, the
                                   Factor Agreement was amended  from a
                                   nonrecourse to a recourse basis, whereby the
                                   Company  bears all credit risk associated
                                   with the factored receivables. The  Factor
                                   Agreement is secured by the Company's
                                   accounts  receivable and inventories.

                                   In September 1995, the Factor Agreement was
                                   replaced with a  credit agreement that
                                   provides a $15,000,000 revolving line of
                                   credit for advances based on a percentage of
                                   eligible inventory  and accounts receivable.
                                   Borrowings under the revolving line of
                                   credit shall bear interest at either 1% above
                                   the higher of Federal  Funds Rate plus 1/2%
                                   or the prime rate (the "Alternative Base
                                   Rate") or 2-1/2% above the applicable LIBOR
                                   reserve rate, at the

                                                                            F-14

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

                                   Company's option, and be secured by the
                                   Company's accounts  receivable and
                                   inventories. The agreement, which expires
                                   August 31, 1997, contains various covenants
                                   including  requirements relating to the
                                   maintenance of specific levels of  working
                                   capital, net worth and net income, and
                                   restrictions on (i)  the creation of new
                                   debt, (ii) the level of capital expenditures,
                                   (iii)  the payment of dividends and (iv) the
                                   redemption of stock and  other restricted
                                   payments.

4.   SUBORDINATED NOTE        In May 1989, the Company issued to a related party
                              a $1,000,000  subordinated promissory note which
                              bears interest at the rate of 9% per  annum,
                              payable semi-annually, with an original maturity
                              of  December 31, 1993. In connection with an
                              amendment to the credit  agreement, in December
                              1993, the holder of this note agreed to (i)
                              forgive accrued and unpaid interest through
                              December 15, 1993, in the  amount of $266,250,
                              (ii) extend the maturity date of the note to  June
                              1998, and (iii) reduce the interest rate to 8%.

                              The subordinated promissory note is subject to
                              certain restricted  prepayment covenants and is
                              subordinate to payment in full of all senior
                              debt.

5.   CUMULATIVE               The Company's $9 Cumulative Preferred Series B
     REDEEMABLE               Stock ("Series B  Preferred Stock") has a
     PREFERRED STOCKS         redemption value of $100 per share and is  subject
                              to mandatory semi-annual redemption requirements
                              commencing  on June 30, 1995, with a final
                              redemption on December 31, 1997. Such  redemptions
                              are not permitted according to the terms of the
                              Company's  loan agreement until payment in full of
                              the senior debt. The shares were  issued at a
                              discount which is being amortized over the
                              redemption  period.

                              The Series B Preferred Stock is nonvoting and
                              contains certain  restrictions on the payment of
                              dividends on the Common Stock or the  acquisition
                              of Common Stock by the Company.

                                                                            F-15

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

                              In fiscal 1995, the Company entered into
                              agreements providing for the  exchange of 25,000
                              shares of the Series B Preferred Stock and accrued
                              dividends thereon for 11,650 shares of the
                              Company's $8.50  Cumulative Preferred Series H
                              Stock ("Series H Preferred Stock") plus
                              consideration of $85,000. The Series H Preferred
                              Stock has a  redemption value of $100 per share
                              and is subject to mandatory  redemption
                              requirements commencing on May 1, 1996, with a
                              final  redemption on May 1, 2002.

                              The excess of the carrying value of the exchanged
                              Series B Preferred  Stock and accrued dividends
                              thereon over the redemption value of the  Series H
                              Preferred Stock and consideration paid have been
                              recorded as  a capital contribution of
                              approximately $2,097,000.

6. STOCKHOLDERS' EQUITY       The Series E Preferred Stock, with a stated value
                              $100 per share, is  nonvoting and may be redeemed,
                              subject to certain conditions, at the  Company's
                              option at anytime. The Series E Preferred Stock
                              ranks  senior to common shares as to dividends and
                              liquidation preference.

                              The $12 Preferred Series F Stock (the "Series F
                              Preferred Stock"), with  a stated value of $100
                              per share, is nonvoting and may be redeemed,
                              subject to certain conditions, at the Company's
                              option. The Series F  Preferred Stock was issued
                              with warrants to purchase an aggregate of
                              3,918,140 shares of the Company's common stock.
                              Each warrant  entitles the holder to purchase the
                              Company's common stock at an  exercise price of
                              $.10 per share through November 1, 1996.

                              The $10 Preferred Series G Stock (the "Series G
                              Preferred Stock") has  a stated value of $100 per
                              share, is non-voting and may be redeemed by  the
                              Company, subject to certain conditions.


                                                                            F-16

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

7.   PENSION PLANS            The Company has a noncontributory defined benefit
                              pension plan (the  "Plan") covering substantially
                              all employees in the Robby Len Division  who are
                              not members of a collective bargaining unit, and
                              have met  certain age and service requirements.
                              The normal retirement age is 65  with early
                              retirement at age 55 provided the length of
                              service  requirements as defined in the plan have
                              been met. Benefits are based  upon a percentage of
                              compensation. The Plan also provides for
                              disability and death benefits. Effective July 31,
                              1994, the Company  suspended the Plan and
                              contributions have ceased. In fiscal 1994, a gain
                              of approximately $340,000 was recorded on the
                              curtailment and is  included in other income.


                              The following table sets forth the Plan's funded
                              status:


                              JULY 31,                            1995     1994
                              --------------------------------------------------
                                                               (IN THOUSANDS)

                              Actuarial present value of
                                benefit obligations:

                                 Accumulated benefit obligations,
                                   including vested benefits of
                                   $3,092 and $3,031              $3,096  $3,042
                              --------------------------------------------------

                                 Projected benefit obligation for
                                   services rendered to date      $3,096  $3,042

                                 Plan assets at fair value,
                                  primarily listed corporate stocks
                                   and bonds                       3,335   3,123
                              --------------------------------------------------

                                 Plan assets in excess of projected
                                   benefit obligation                239      81

                                 Unrecognized net gain from past
                                   experience different from that
                                   assumed                          (127)      -
                              --------------------------------------------------
                                       Prepaid pension costs        $112     $81
                              --------------------------------------------------


                                                                            F-17

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

                              Net pension cost (credit) included the following
                              components:
<TABLE>
<CAPTION>
                                                                July 31,
                                                     ---------------------------January 31,
                              PERIOD OR YEAR ENDED     1995      1994     1993     1993
                              -------------------------------------------------------------
                                                            (IN THOUSANDS)
                              <S>                      <C>       <C>      <C>      <C>
                              Service cost-benefit
                                earned during the
                                period                 $   -     $ 100    $  61    $ 123

                              Interest cost on
                                projected benefit
                                obligations              195       219      103      189

                              Actual return on plan
                                assets                  (396)     (129)    (164)    (230)
                              Net amortization and
                                deferral                 170       (90)     (54)      15
                              -------------------------------------------------------------

                                  Net periodic pension
                                    cost (credit)      $ (31)    $ 100    $ (54)   $  97
                              -------------------------------------------------------------
</TABLE>

                              The following is a summary of significant
                              actuarial assumptions used:
<TABLE>
<CAPTION>
                                                                July 31,
                                                     ---------------------------January 31,
                              PERIOD OR YEAR ENDED     1995      1994     1993     1993
                              -------------------------------------------------------------
                              <S>                      <C>       <C>      <C>      <C>
                              Discount rates           6.5%      6.5%     6.5%     6.75%

                              Rates of increase in
                                compensation levels   N/A        5.0      5.0      5.50

                              Expected long-term
                                rate of return on
                                assets                 7.5       7.5      7.5      7.75
                              -------------------------------------------------------------
</TABLE>


                              The Company estimated the net pension cost for the
                              six months ended  July 31, 1992 based on
                              historical results.

                              Effective October 1, 1994, the Company adopted a
                              tax qualified 401(k)  plan. Participants may
                              contribute up to 15% of their salary. The  Company
                              will match 40% of the participant's contribution
                              up to a  maximum of 6% of each participant's
                              salary. The expense related to the  401(k) plan
                              was approximately $54,000 for the year ended July
                              31,  1995.

                                                                            F-18

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

                              The Company also contributes to noncontributory,
                              multi-employer  retirement and health plans for
                              its union employees. The Company's  contributions
                              to the plans were approximately $1,029,000 and
                              $774,000  for the years ended July 31, 1995 and
                              1994, $278,000 and $363,000 for  the six months
                              ended July 31, 1993 and 1992, respectively, and
                              $739,000 for the year ended January 31, 1993.

8. DISCONTINUED               In November 1992, the Company announced plans for
   OPERATIONS                 the  discontinuance of its Mayfair division. The
                              Mayfair division designed,  manufactured and
                              distributed juniors', misses' and children's
                              specialty  apparel, including sportswear imprinted
                              with proprietary and licensed  characters and
                              logos. By July 31, 1993, the Company had ceased
                              substantially all operations at its Mayfair design
                              and showroom  facilities, as well as its
                              manufacturing and warehousing locations.   Upon
                              the discontinuation of the sportswear operations
                              of the Mayfair  division, the primary remaining
                              operations of the Company consisted of  the Robby
                              Len swimwear business. The net assets of the
                              Mayfair  discontinued operations at July 31, 1994
                              consisted of approximately  $334,000 of property,
                              plant and equipment that was sold in fiscal 1995
                              for the approximate carrying value.

                              The loss on disposal of the Mayfair division for
                              the year ended January 31, 1993 consisted of the
                              following :

                              ------------------------------------------------
                                                               (IN THOUSANDS)
                              Write-off of costs in excess of net
                               assets acquired                         $6,301
                              Write-off of license rights and
                               trademarks                                 278
                              Provision for contractual obligations       335
                              Write-down of machinery and equipment       127
                              Provision for salaries and services         385
                              Miscellaneous write-offs and provisions     188
                              Net loss from operations during phase-out
                               period (primarily inventory write-downs)   761
                              ------------------------------------------------
                                                                       $8,375
                              ------------------------------------------------


                                                                            F-19

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

                              During the six months ended July 31, 1993, the
                              Company recognized  income of approximately
                              $99,000 related to the adjustment of prior
                              estimated accruals on the discontinued Mayfair
                              operations.

                              Net sales of the Mayfair division were
                              approximately $10,704,000 for  the six months
                              ended July 31, 1992 and $22,013,000 for the year
                              ended  January 31, 1993.

9.   RELATED PARTY            Certain of the Company's swimwear products are
     TRANSACTIONS             manufactured on a  contract basis by companies
                              owned by certain officers of the Robby Len
                              division. Amounts paid to such contractors
                              approximated $2,888,000  and $2,587,000 for the
                              years ended July 31, 1995 and 1994,  respectively,
                              $1,349,000 and $1,916,000 for the six months ended
                              July 31, 1993 and 1992, respectively, and
                              $3,641,000 for the year  ended January 31, 1993.

                              Rent expense includes payments to an affiliate of
                              approximately  $214,000 and $164,000 for the years
                              ended July 31, 1995 and 1994,  respectively,
                              $82,000 for each of the six months ended July 31,
                              1993  and 1992, and $164,000 for the year ended
                              January 31, 1993 for rental  of a warehouse and
                              production facility.


                                                                            F-20

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

10.  INCOME TAXES             Deferred income taxes reflect the impact of
                              temporary differences  between the amount of
                              assets and liabilities for financial reporting
                              purposes and such amounts as measured by tax laws
                              and regulations.  These temporary differences are
                              determined in accordance with  SFAS 109. Deferred
                              tax liabilities (assets) are comprised of the
                              following:

                              JULY 31,                        1995       1994
                              --------------------------------------------------
                                                               (IN THOUSANDS)
                              Inventory (Section 263A)      $  (26)    $   24
                              Accumulated depreciation        (129)         -
                              Receivable reserve              (170)       (79)
                              Other accruals                  (187)      (292)
                              Net operating loss           (17,519)   (18,313)
                              --------------------------------------------------
                              Gross deferred tax assets    (18,031)   (18,660)
                              Accumulated depreciation           -        233
                              --------------------------------------------------
                                   Subtotal                (18,031)   (18,427)
                              Valuation allowance           18,031     18,427
                              --------------------------------------------------
                              Net deferred tax asset       $     -     $    -
                              --------------------------------------------------

                              The current provision for income taxes consists of
                              state income taxes.  For the years ended July 31,
                              1995 and 1994, the six months ended  July 31, 1993
                              and the year ended January 31, 1993, Federal
                              income  taxes have not been provided for because
                              of net operating losses. The  provision for income
                              taxes for the six months ended July 31, 1992
                              consists of current state income taxes of
                              approximately $8,000 and  deferred Federal and
                              state income taxes of approximately $395,000,
                              which is offset by net operating loss
                              carryforwards.

                              At July 31, 1995, the Company has the ability to
                              offset future taxable  income aggregating
                              approximately $43,797,000 with tax loss
                              carryforwards which expire at various times from
                              1998 to 2009.


                                                                            F-21

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

11.  LEASES                   The Company leases plant, warehouse and office
                              facilities and  machinery and equipment under
                              noncancellable operating leases that  expire in
                              various years through 2000. One of the plant
                              facilities is  leased from an affiliate (see Note
                              9). Certain of the leases, which may  be renewed
                              for periods ranging from five to ten years,
                              provide for  rental adjustments based upon cost of
                              living escalations, changes in the  Consumer Price
                              Index and for payments by the Company for
                              maintenance costs, property taxes and other
                              occupancy costs in excess  of specified amounts
                              and insurance obligations on the leased property.


                              Future minimum lease payments, including rent
                              payable to an affiliate  (see Note 9), under
                              noncancellable operating leases as of July 31,
                              1995  are as follows:

                              -------------------------------------------------
                                                                (IN THOUSANDS)
                              1996                                      $  806
                              1997                                         774
                              1998                                         717
                              1999                                         622
                              2000                                         370
                              -------------------------------------------------
                                   Total                                $3,289
                              -------------------------------------------------

                              Rent expense amounted to approximately $645,000
                              and $649,000 for  the years ended July 31, 1995
                              and 1994, respectively, $339,000 and  $285,000 for
                              the six months ended July 31, 1993 and 1992,
                              respectively, and $1,103,000 and for the year
                              ended January 31, 1993.

12.  INCENTIVE                The Company has a management incentive
     COMPENSATION PLANS       compensation plan for  certain key executives and
     AND EMPLOYMENT           employees. The incentive compensation is  based
     ARRANGEMENTS             upon percentages of adjusted pre-tax earnings, as
                              defined, of the  Robby Len division. For the year
                              ended July 31, 1995, such  compensation amounted
                              to approximately $364,000. For each of the  years
                              ended July 31, 1994 and January 31, 1993, such
                              compensation  amounted to approximately $300,000.
                              Such compensation for the period  ended July 31,
                              1993 was not significant.

                                                                            F-22

<PAGE>

                                                           APPAREL AMERICA, INC.


                                                   NOTES TO FINANCIAL STATEMENTS
                                           (INFORMATION FOR THE SIX MONTHS ENDED
                                                     JULY 31, 1992 IS UNAUDITED)
- --------------------------------------------------------------------------------

13.  COMMITMENTS,             (a)  The Company is a party to certain litigation
     CONTINGENCIES AND             incurred in the  normal course of business.
     OTHER COMMENTS                While any litigation has an element of
                                   uncertainty, the litigation pending against
                                   the Company either (i)  seeks immaterial
                                   damage amounts, or (ii) in the opinion of
                                   management and the Company's outside legal
                                   counsel, will be  resolved in a manner that
                                   should not have a material adverse  effect on
                                   the Company's financial statements.

                              (b)  Financial instruments which potentially
                                   expose the Company to  concentrations of
                                   credit risk, as defined by Statement of
                                   Financial  Accounting Standards No. 105,
                                   consist primarily of trade accounts
                                   receivable. The Company's customers are not
                                   concentrated in any  specific geographic
                                   region, but are concentrated in the apparel
                                   retail business. Sales to one customer
                                   approximated 13% for each  of the years ended
                                   July 31, 1995 and 1994, 16% and 24% for the
                                   six months ended July 31, 1993 and 1992,
                                   respectively, and 23%  for the year ended
                                   January 31, 1993. Pursuant to the amended
                                   Factor Agreement (see Note 3), the
                                   receivables are assigned to the  factor on a
                                   recourse basis. At July 31, 1995, the
                                   outstanding  accounts receivable with the
                                   factor totaled approximately  $4,900,000.

14.  SUBSEQUENT EVENTS        On August 7, 1995, the Company acquired from
                              Milady Brassiere &  Corset Co., Inc. ("Milady")
                              the tradenames Roxanne, Harbour Casual  and Coco
                              Reef. The purchase price for the tradenames is to
                              be  determined based on a percentage of net sales
                              of goods bearing the  tradenames Roxanne and
                              Harbour Casual over the next seven years,  with a
                              minimum guaranteed purchase price of $1,700,000.
                              The  Company also agreed to (i) purchase
                              approximately $500,000 of  inventory bearing the
                              purchased tradenames as well as assumed  matching
                              customer purchase orders against this inventory
                              and (ii) enter  into employment agreements with
                              two of the principals of Milady. The  Company
                              advanced $200,000 to Milady prior to July 31,
                              1995, which  is included in prepaid expenses and
                              other current assets.


                                                                            F-23

<PAGE>

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


Apparel America, Inc.
New Haven, Connecticut

The audits referred to in our report dated September 21, 1995, relating to the
financial statements of Apparel America, Inc. which is included in Item 8 of
this Form 10-K, included the audit of the financial statement schedules listed
in the accompanying index. These financial statement schedules are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statement schedules based upon our audits.

In our opinion, such financial statement schedules present fairly, in all
material respects, the information set forth therein.





BDO Seidman, LLP


New York, New York

September 21, 1995


                                                                             S-1

<PAGE>

                                                           APPAREL AMERICA, INC.


                                               VALUATION AND QUALIFYING ACCOUNTS
                                                          (THOUSANDS OF DOLLARS)
                                                                     SCHEDULE II

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

<TABLE>
<CAPTION>

           Column A                       Column B           Column C                          Column D                 Column E
- -------------------------------------    ----------   --------------------------------------------------------------- -----------
                                                             Additions                         Deductions
                                                      ----------------------  ---------------------------------------
                                                                                              Transferred
                                                                               Uncollectible    to net     Transferred
                                                                                 accounts      balance         to        Balance
                                          Balance at   Charged to   Charged      written        due        net ssets of    at
                                          beginning    costs and    to other    off, net of     from       discontinued    end
          Description                     of period    expenses     accounts    recoveries      factor      operations    period
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>          <C>          <C>        <C>             <C>         <C>           <C>
YEAR ENDED JULY 31, 1995:
  Reserves and allowances deducted
    from asset accounts:
       Allowance for uncollectible
         accounts:
            Accounts receivable             $  147        $195      $    -        $  40          $ -          $  -       $302
            Due from factor                     50           -           -          (74)           -             -        124
- --------------------------------------------------------------------------------------------------------------------------------
                                            $  197        $195      $    -        $ (34)         $ -          $  -       $426
- --------------------------------------------------------------------------------------------------------------------------------
YEAR ENDED JULY 31, 1994:
   Reserves and allowances deducted
     from asset accounts:
        Allowance for uncollectible
          accounts:
             Accounts receivable            $    -        $197      $    -        $   -          $50          $  -       $147
             Due from factor                    97           -          50           97            -             -         50
- --------------------------------------------------------------------------------------------------------------------------------
                                            $   97        $197      $   50        $  97          $50          $  -       $197
- --------------------------------------------------------------------------------------------------------------------------------
SIX MONTHS ENDED JULY 31, 1993:
   Reserves and allowances deducted
     from asset accounts:
        Allowance for uncollectible
          accounts:
             Accounts receivable            $    -        $ 97      $    -       $    -          $97          $  -       $  -
             Due from factor                    89           -          97           89            -             -         97
             Net assets of discontinued
               operations                      525           -           -          525            -             -          -
- --------------------------------------------------------------------------------------------------------------------------------
                                            $  614        $ 97      $   97       $  614          $97          $  -       $ 97
- --------------------------------------------------------------------------------------------------------------------------------
YEAR ENDED JANUARY 31, 1993:
   Reserves and allowances deducted
     from asset accounts:
        Allowance for uncollectible
          accounts:
             Accounts receivable            $1,194        $ 89      $    -       $   66          $89        $1,128       $  -
             Due from factor                     -           -          89            -            -             -         89
             Net assets of discontinued
               operations                        -         370       1,128          973            -             -        525
- --------------------------------------------------------------------------------------------------------------------------------
                                            $1,194        $459      $1,217       $1,039          $89        $1,128       $614
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) Balance transferred from allowance for uncollectible accounts recoverable.


S-2





<PAGE>

                                  EXHIBIT INDEX

Number       Description
- ------       -----------

2.1          Joint Plan of Reorganization dated
             July 7, 1987 (filed as Exhibit 2.1
             to the Company's Annual Report on
             Form 10-K for the fiscal year ended
             January 31, 1988 and incorporated
             herein by reference.)

2.2          Amended Joint Plan of Reorganization
             dated September 29, 1987 (filed as
             Exhibit 2.2 to the Company's Annual
             Report on Form 10-K for the fiscal
             year ended January 31, 1988 and
             incorporated herein by reference.)

3.1          Articles of Incorporation of Apparel
             America, Inc. (filed as Exhibit 3(i)
             to the Company's Current Report on
             Form 8-K dated January 26, 1989 and
             incorporated herein by reference.)

3.2          By-Laws of Apparel America, Inc.
             (filed as Exhibit 3(i) to the
             Company's Annual Report on Form 10-K
             for the fiscal year ended January
             31, 1988 and incorporated herein by
             reference.)

4.1          Specimen Certificate of Common Stock
             of Apparel America, Inc. (filed as
             Exhibit 4.1 to the Company's Annual
             Report on Form 10-K for the fiscal
             year ended January 31, 1989 and
             incorporated herein by reference.)

4.2          Certificate of Designation,
             References and Rights of $12
             Cumulative Preferred Stock of
             Apparel America, Inc. (filed as
             Exhibit 4.2 to the Company's Annual
             Report on Form 10-K for the fiscal
             year ended January 31, 1989 and
             incorporated herein by reference.)

4.3          Specimen Certificate of $12
             Cumulative Preferred Stock of
             Apparel America, Inc. (filed as
             Exhibit 4.3 to the Company's Annual
             Report on Form 10-K for the fiscal
             year ended January 31, 1989 and
             incorporated herein by reference.)


                                      -i-

<PAGE>

4.4          Form of Registration Rights
             Agreement Relating to Apparel
             America, Inc. Common Stock (filed as
             Exhibit (4)(i) to the Company's
             Current Report on Form 8-K dated May
             29, 1989 and incorporated herein by
             reference.)

4.5          Certificate of Designation,
             Preferences and Rights of $9
             Cumulative Preferred Series B Stock
             of Apparel America, Inc. (filed as
             Exhibit (4)(ii) to the Company's
             Current Report on Form 8-K dated May
             29, 1989 and incorporated herein by
             reference.)

4.6          Specimen Certificate of $9
             Cumulative Preferred Series B Stock
             of Apparel America, Inc.  (Filed as
             Exhibit 4.6 to the Company's Annual
             Report on Form 10-K for the fiscal
             year ended January 31, 1990 and
             incorporated herein by reference.)

4.7          Certificate of Designation,
             Preferences and Rights of $12
             Cumulative Preferred Series C Stock
             of Apparel America, Inc. (filed as
             Exhibit (4)(iii) to the Company's
             Current Report on Form 8-K dated May
             29, 1989 and incorporated herein by
             reference.)

4.8          Specimen Certificate of $12
             Cumulative Preferred Series C Stock
             of Apparel America, Inc.  (Filed as
             Exhibit 4.8 to the Company's Annual
             Report on Form 10-K for the fiscal
             year ended January 31, 1990 and
             incorporated herein by reference.)

4.9          Form of 9% Subordinated Note due
             December 31, 1993 of Apparel
             America, Inc. (filed as Exhibit
             (4)(iv) to the Company's Current
             Report on Form 8-K dated May 29,
             1989 and incorporated herein by
             reference.)

4.10         Form of 11% Subordinated Notes due
             December 31, 1994 of Apparel
             America, Inc. (filed as Exhibit
             (4)(v) to the Company's Current
             Report on Form 8-K dated May 29,
             1989 and incorporated herein by
             reference.)

                                      -ii-

<PAGE>

4.11         Form of 12% Subordinated Notes due
             December 31, 1998 of Apparel
             America, Inc. (included as Exhibit B
             to the Asset Purchase Agreement
             filed as Exhibit 2 to the Company's
             Current Report on Form 8-K dated May
             29, 1989 and incorporated herein by
             reference.)

4.12         Certificate of Amendment of
             Certificate of Designation,
             Preferences and Rights of $12
             Cumulative Preferred Stock of
             Apparel America, Inc.  (Filed as
             Exhibit 4.12 to the Company's Annual
             Report on Form 10-K for the fiscal
             year ended January 31, 1990 and
             incorporated herein by reference.)

4.13         Certificate of Amendment of
             Certificate of Designation,
             Preferences and Rights of $12
             Cumulative Preferred Series C Stock
             of Apparel America, Inc.  (Filed as
             Exhibit 4.13 to the Company's Annual
             Report on Form 10-K for the fiscal
             year ended January 31, 1990 and
             incorporated herein by reference.)

4.14         Certificate of Designation, Rights
             and Preferences of $10 Cumulative
             Preferred Series D Stock of Apparel
             America, Inc.  (Filed as Exhibit
             4.14 to the Company's Annual Report
             on Form 10-K for the fiscal year
             ended January 31, 1990 and
             incorporated herein by reference.)

4.15         Specimen Certificate of $10
             Cumulative Preferred Series D Stock
             of Apparel America, Inc.  (Filed as
             Exhibit 4.15 to the Company's Annual
             Report on Form 10-K for the fiscal
             year ended January 31, 1990 and
             incorporated herein by reference.)

4.16         Certificate of Designation, Rights
             and Preferences of $12 Preferred
             Series E Stock of Apparel America,
             Inc.  (Filed as Exhibit 4.16 to the
             Company's Annual Report on Form 10-K
             for the fiscal year ended
             January 31, 1990 and incorporated
             herein by reference.)

                                      -iii-

<PAGE>

4.17         Specimen Certificate of $12
             Preferred Series E Stock of Apparel
             America, Inc.  (Filed as Exhibit
             4.17 to the Company's Annual Report
             on Form 10-K for the fiscal year
             ended January 31, 1990 and
             incorporated herein by reference.)

4.18         Certificate of Designation, Rights
             and Preferences of $12 Preferred
             Series F Stock of Apparel America,
             Inc. (Previously filed)

4.19         Specimen Certificate of $12
             Preferred Series F Stock of Apparel
             America, Inc. (Previously filed)

4.20         Certificate of Designation, Rights
             and Preferences of $10 Preferred
             Series G Stock of Apparel America,
             Inc. (Previously filed)

4.21         Specimen Certificate of $10
             Preferred Series G Stock of Apparel
             America, Inc. (Previously filed)

4.22         Certificate of Designation, Rights
             and Preferences of $8.50 Cumulative
             Preferred Series H Stock of Apparel
             America, Inc. (filed herewith)

4.23         Specimen Certificate of $8.50
             Cumulative Preferred Series H Stock
             of Apparel America, Inc. (filed
             herewith)


                                      -iv-

<PAGE>

10.1         Form of Promissory Note from Miller
             Shoe Industries, Inc. to affiliates
             of certain stockholders (filed as
             Exhibit 10.1 to the Company's Annual
             Report on Form 10-K for the fiscal
             year ended January 31, 1988 and
             incorporated herein by reference.)

10.2         Stock Acquisition Agreement dated
             January 3, 1989 between Apparel
             America, Inc. and Great American
             Industries, Inc. (filed as Exhibit
             10.2 to the Company's Annual Report
             on Form 10-K for the fiscal year
             ended January 31, 1989 and
             incorporated herein by reference.)

10.3         12% Subordinated Promissory Note
             dated January 13, 1989 from Apparel
             America, Inc. to Great American
             Industries, Inc. in the original
             principal amount of $1,650,000
             (filed as Exhibit 10.3 to the
             Company's Annual Report on Form 10-K
             for the fiscal year ended
             January 31, 1989 and incorporated
             herein by reference.)


                                      -v-

<PAGE>

10.4         Asset Purchase Agreement dated as of
             April 27, 1989 by and between
             Apparel America, Inc. and Mayfair
             Industries, Inc. (filed as Exhibit 2
             to the Company's Current Report on
             Form 8-K dated May 29, 1989 and
             incorporated herein by reference.)

10.5         Amended and Restated Credit
             Agreement dated as of May 12, 1989
             among Apparel America, Inc., Norstar
             Bank, Manufacturers Hanover Trust
             Company and Norstar Bank, as Agent
             (filed as Exhibit (10)(i) to the
             Company's Current Report on Form 8-K
             dated May 29, 1989 and incorporated
             herein by reference.)

10.6         Form of Purchase Agreement for
             60,000 Units consisting of 60,000
             Shares of $9 Cumulative Preferred
             Series B Stock and 498,000 Shares of
             Common Stock of Apparel America,
             Inc. (filed as Exhibit (10)(ii) to
             the Company's Current Report on Form
             8-K dated May 29, 1989 and
             incorporated herein by reference.)

10.7         Form of Purchase Agreement for
             $5,000,000 Subordinated C Notes due
             December 31, 1994 of Apparel
             America, Inc. (filed as Exhibit
             (10)(iii) to the Company's Current
             Report on Form 8-K dated May 29,
             1989 and incorporated herein by
             reference.)

10.8         Form of Purchase Agreement for
             $1,000,000 Subordinated B Note due
             December 31, 1993 Apparel America,
             Inc. (filed as Exhibit (10)(iv) to
             the Company's Current Report on Form
             8-K dated May 29, 1989 and
             incorporated herein by reference.)

10.9         Amendment dated as of December 21,
             1989 to Amended and Restated Credit
             Agreement dated as of May 12, 1989
             among Apparel America, Inc., Norstar
             Bank, Manufacturers Hanover Trust
             Company and Norstar Bank, as Agent.
             (Filed as Exhibit 10.8 to the
             Company's Annual Report on Form 10-K
             for the fiscal year ended
             January 31,

                                      -vi-

<PAGE>

             1990 and incorporated herein by reference.)

10.10        Preferred Stock and Warrant Purchase
             Agreement dated as of January 29,
             1990 between Mayfair Industries,
             Inc. and Apparel America, Inc.
             (Filed as Exhibit 10.9 to the
             Company's Annual Report on Form 10-K
             for the fiscal year ended
             January 31, 1990 and incorporated herein
             by reference.)

10.11        Preferred Stock and Warrant Purchase
             Agreement dated as of January 29,
             1990 between Great American
             Industries, Inc. and Apparel
             America, Inc.  (Filed as Exhibit
             10.10 to the Company's Annual Report
             on Form 10-K for the fiscal year
             ended January 31, 1990 and
             incorporated herein by reference.)

10.12        Agreement to Extend Payment Dates
             dated as of January 29, 1990 between
             Mayfair Industries, Inc. and Apparel
             America, Inc.  (Filed as Exhibit
             10.11 to the Company's Annual Report
             on Form 10-K for the fiscal year
             ended January 31, 1990 and
             incorporated herein by reference.)

10.13        Agreement to Extend Payment Dates
             dated as of January 29, 1990 between
             Great American Industries, Inc. and
             Apparel America, Inc.  (Filed as
             Exhibit 10.12 to the Company's
             Annual Report on Form 10-K for the
             fiscal year ended January 31, 1990
             and incorporated herein by
             reference.)

10.14        Letter Agreement dated January 29,
             1990 from Burton I. Koffman to
             Apparel America, Inc. re 11%
             Subordinated Note Due December 31,
             1994.  (Filed as Exhibit 10.13 to
             the Company's Annual Report on Form
             10-K for the fiscal year ended
             January 31, 1990 and incorporated
             herein by reference.)

10.15        Letter Agreement dated February 1,
             1990 from REK Corp. to Apparel
             America, Inc. re 11% Subordinated
             Notes Due December 31, 1994  (Filed
             as Exhibit

                                      -vii-

<PAGE>

             10.14 to the Company's Annual
             Report on Form 10-K for the
             fiscal year ended January 31, 1990
             and incorporated herein by
             reference.)

10.16        Forms of Warrants dated as of
             January 29, 1990 issued by Apparel
             America, Inc. to Mayfair Industries,
             Inc. and Great America Industries,
             Inc.  (Filed as Exhibit 10.15 to the
             Company's Annual Report on Form 10-K
             for the fiscal year ended
             January 31, 1990 and incorporated
             herein by reference.)

10.17        Amendment dated as of April 27, 1990
             to Amended and Restated Credit
             Agreement dated as of May 12, 1989
             among Apparel America, Inc., Norstar
             Bank, Manufacturers Hanover Trust
             Company and Norstar Bank, as Agent.
             (Filed as Exhibit 10.16 to the
             Company's Annual Report on Form 10-K
             for the fiscal year ended
             January 31, 1990 and incorporated
             herein by reference.)

10.18        Preferred Stock and Warrant
             Assignment dated as of January 31,
             1990 from Great American Industries,
             Inc. to REK Corp.  (Filed as Exhibit
             10.17 to the Company's Annual Report
             on Form 10-K for the fiscal year
             ended January 31, 1990 and
             incorporated herein by reference.)

10.19        Preferred Stock Exchange Agreement
             dated as of April 19, 1990 between
             Mayfair Industries, Inc. and Apparel
             America, Inc.  (Filed as Exhibit
             10.18 to the Company's Annual Report
             on Form 10-K for the fiscal year
             ended January 31, 1990 and
             incorporated herein by reference.)

10.20        Preferred Stock Exchange Agreement
             dated as of April 19, 1990 between
             Great America Industries, Inc. and
             Apparel America, Inc.  (Filed as
             Exhibit 10.19 to the Company's
             Annual Report on Form 10-K for the
             fiscal year ended January 31, 1990
             and incor-


                                      -viii-

<PAGE>

             porated herein by reference.)

10.21        Preferred Stock Exchange Agreement
             dated as of April 19, 1990 between
             REK Corp. and Apparel America, Inc.
             (Filed as Exhibit 10.20 to the
             Company's Annual Report on Form 10-K
             for the fiscal year ended
             January 31, 1990 and incorporated
             herein by reference.)

10.22        Second Amended and Restated Credit
             Agreement dated as of October 1,
             1991 among Apparel America, Inc.,
             Norstar Bank, Manufacturers Hanover
             Trust Company and Norstar Bank, as
             Agent. (Previously filed)

10.23        First Amendment to Second Amended
             and Restated Credit Agreement dated
             as of October 1, 1991 by and among
             Apparel America, Inc., Norstar Bank
             and Manufacturers Hanover Trust
             Company. (Previously filed)

10.24        Preferred Stock Exchange Agreement
             dated November 4, 1991 and effective
             as of February 1, 1991 between Great
             American Industries, Inc. and
             Apparel America, Inc. (Previously
             filed)

10.25        Preferred Stock Exchange Agreement
             dated November 4, 1991 and effective
             as of February 1, 1991 between
             Mayfair Industries, Inc. and Apparel
             America, Inc. (Previously filed)

10.26        Preferred Stock Exchange Agreement
             dated November 4, 1991 and effective
             as of February 1, 1991 between REK
             Corp. and Apparel America, Inc.
             (Previously filed)

10.27        Preferred Stock Exchange Agreement
             dated November 4, 1991 and effective
             as of February 1, 1991 between Ben
             Arnold Company, Inc. and Apparel
             America, Inc. (Previously filed)

10.28        Preferred Stock Exchange Agreement
             dated November 4, 1991 and effective
             as of October 1, 1991 between
             Mayfair

                                      -ix-

<PAGE>

             Industries, Inc. and Apparel
             America, Inc. (Previously filed)

10.29        Preferred Stock Exchange Agreement
             dated November 4, 1991 between
             Burton I. Koffman and Apparel
             America, Inc. (Previously filed)

10.30        Fifth Amended and Restated Credit
             Agreement dated as of effective July
             31, 1994 andy Apparel America, Inc.
             Connections Development Authority,
             A.I. Associates and Binghamton
             Savings Bank. (Previously filed)

22           Subsidiaries of Apparel America,
             Inc. (filed herewith)

28.1         Bankruptcy Court Order dated
             November 25, 1987 Confirming Joint
             Plan of Reorganization (filed as
             Exhibit 28.1 to the Company's Annual
             Report on Form 10-K for the fiscal
             year ended January 31, 1988 and
             incorporated herein by reference.)

                                      -x-


<PAGE>


                     CERTIFICATE OF DESIGNATION, PREFERENCES
                         AND RIGHTS OF $8.50 CUMULATIVE
                            PREFERRED SERIES H STOCK

                                       OF

                              APPAREL AMERICA, INC.


                     PURSUANT TO SECTION 151 OF THE GENERAL
                    CORPORATION LAW OF THE STATE OF DELAWARE

          Apparel America, Inc., a Delaware corporation (the "Corporation"),
certifies that pursuant to the authority contained in Article FOURTH of its
Certificate of Incorporation and in accordance with the provisions of Section
151 of the General Corporation Law of the State of Delaware, its Board of
Directors has adopted the following resolution creating a series of its
Preferred Stock, par value $.05 per share, designated as $8.50 Cumulative
Preferred Series H Stock:

          RESOLVED, that a series of the class of authorized Preferred Stock of
the Corporation be hereby created and that the designation and amount thereof
and the voting powers, preferences and relative, participating, optional and
other special rights of the shares of such series, and the qualifications,
limitations or restrictions thereof are as follows:

          SECTION 1. DESIGNATION AND AMOUNT.  The shares of such series shall be
designated as $8.50 Cumulative Preferred Series H Stock (the "$8.50 Preferred H
Stock") and the number of shares

<PAGE>

constituting such series shall be 25,000 and the stated value of the $8.50
Preferred H Stock shall be $100 per share.

          SECTION 2.  VOTING  (A)  Except as provided in Section 2B, the $8.50
Preferred H Stock shall have no voting rights.

          (B)  The Corporation shall not, without the affirmative consent of the
holders of a majority of the $8.50 Preferred H Stock, in any manner alter or
change the designations or the powers, preferences or rights, or the
qualifications, limitations or restrictions or increase the number of authorized
shares of the $8.50 Preferred H Stock in any material respect prejudicial to the
holders thereof.

          SECTION 3.  DIVIDENDS.  In each year the holders of the $8.50
Preferred Stock shall be entitled to receive, when and as declared by the Board
of Directors of the Corporation, out of funds legally available for that
purpose, quarterly dividends payable in cash on August 1, November 1, February 1
and  May 1 in each year (each such date being referred to herein as "Quarterly
Dividend Payment Date"), commencing August 1, 1995, in the amount of $2.125 per
share.

          In the case of the original issuance of shares of $8.50 Preferred H
Stock, dividends shall begin to accrue and be cumulative from the date of issue.
In the case of shares of $8.50

                                        2

<PAGE>

Preferred H Stock issued in exchange for issued thereof, dividends shall begin
to accrue and be cumulative from the Quarterly Dividend Payment Date next
preceding the date of issue of such shares to which such dividends have been
paid, unless the date of issue is a Quarterly Dividend Payment Date or is a date
after the record date for the determination of holders of shares of $8.50
Preferred H Stock entitled to receive a quarterly dividend and before such
Quarterly Dividend Payment Date, in either of which events such dividends shall
be cumulative from such Quarterly Dividend Payment Date; provided , however,
that if dividends shall not be paid on such Quarterly Dividend Payment Date,
then dividends shall accrue and be cumulative from the Quarterly Dividend
Payment Date to which such dividends have been paid.  Accrued but unpaid
dividends shall not bear interest.  Dividends paid on shares of $8.50 Preferred
H Stock in an amount less than the total amount of such dividends at the time
accrued and payable on such shares shall be allocated pro-rata on a share-by-
share basis among all such shares at the time outstanding.  The Board of
Directors may fix a record date for the determination of holders of $8.50
Preferred H Stock entitled to receive payment of a dividend declared thereon,
which record date shall be no more than sixty days prior to the date fixed for
the payment thereof.
          Whenever quarterly dividends payable on the $8.50 Preferred H Stock as
provided in this Section 3 are in arrears, thereafter and until dividends,
including all accrued dividends, on shares of the $8.50 Preferred H Stock
outstanding shall have been

                                        3

<PAGE>

paid in full or declared and set apart for payment, the Corporation shall not
(A) pay dividends on, make any other distributions on, or redeem or purchase or
otherwise acquire for consideration any stock ranking junior (either as to
dividends or upon liquidation, dissolution or winding up) to the $8.50 Preferred
H Stock, (B) pay dividends on or make any other distributions on any stock
ranking on a parity (either as to dividends or upon liquidation, dissolution, or
winding up) with the $8.50 Preferred H Stock, except dividends paid ratably on
the $8.50 Preferred H Stock and all such parity stock on which dividends are
payable or in arrears in proportion to the total amounts to which the holders of
all such shares are then entitled, (C) redeem or purchase or otherwise acquire
for consideration any stock ranking on a parity (either as to dividends or upon
liquidation, dissolution or winding up) with the $8.50 Preferred H Stock,
provided that the Corporation may at any time redeem, purchase or otherwise
acquire shares of any such parity stock in exchange for shares of any stock of
the Corporation ranking on a parity or junior to the $8.50 Preferred H Stock,
(D) purchase or otherwise acquire for consideration any shares of the $8.50
Preferred H Stock, unless required pursuant to Section 5A, or any shares of
stock ranking on a parity with the $8.50 Preferred H Stock, except with respect
to the exchange of any stock for debt of the Corporation.  The Corporation shall
not permit any subsidiary of the Corporation to purchase or otherwise acquire
for consideration any shares of stock of the Corporation unless the Corporation
could purchase such shares at such time and in such

                                        4

<PAGE>

manner.

          SECTION 5.  REDEMPTION BY CORPORATION.  The Corporation shall redeem
shares of $8.50 Preferred H Stock pursuant to the following provisions:

          (A)  The Corporation shall, commencing on May 1, 1996 and annually on
each May 1 thereafter redeem a number of shares of $8.50 Preferred H Stock equal
to 10% of the number of shares first issued by the Corporation, PROVIDED,
HOWEVER, that on May 1, 1999 through and including May 1, 2001, the percentage
shall be 17.86% and the final redemption on May 1, 2002 shall be 16.42%, at a
redemption price equal to its liquidation value of $100 per share, plus an
amount equal to all unpaid dividends thereon, including accrued dividends,
whether or not declared, to the redemption date;  PROVIDED, HOWEVER, that the
Corporation shall not so redeem the $8.50 Preferred H Stock as set forth above
to the extent the Corporation is prohibited from making such redemption pursuant
to the provisions of any debt instrument which evidences debt of the Corporation
or pursuant to which the Corporation has issued debt securities, or to the
extent mandatory prepayments on any such debt have not been made or provided
for; PROVIDED, HOWEVER, that to the extent the Corporation is prohibited from
making any such redemption in whole or in part, the shares of $8.50 Preferred H
Stock which have not been so redeemed shall be subject to redemption the next
year and so on;

                                        5

<PAGE>

          (B)  To the extent the Corporation shall otherwise be permitted
pursuant to the provisions of any debt instrument which evidences debt of the
Corporation or pursuant to which the Corporation has issued debt securities, the
Corporation shall have the right at its option and election to redeem the shares
of $8.50 Preferred H Stock, in whole or in part, at any time and from time to
time at a redemption price equal to its liquidation value of $100 per share plus
an equal amount to all unpaid dividends thereon, including accrued dividends,
whether or not declared, to redemption date;

          (C)  If less then all of the $8.50 Preferred H Stock at the time
outstanding is to be redeemed, the shares so to be redeemed shall be selected by
lot, pro-rata or in such other manner as the Board of Directors may determine to
be fair and proper;

          (D)  Notice of any redemption of the $8.50 Preferred H Stock shall be
mailed at least thirty, but no more than sixty, days prior to the date fixed for
redemption to each holders of $8.50 Preferred H Stock to be redeemed, at such
holder's address as it appears on the books of the Corporation.  In accordance
to facilitate the redemption of the $8.50 Preferred H Stock, the Board of
Directors may fix a record date for the determination of holders of $8.50
Preferred H Stock to be redeemed, or may cause the transfer book of the
Corporation to be closed for the transfer of the $8.50 Preferred H Stock, not
more than sixty days prior to the

                                        6

<PAGE>

date fixed for such redemption;

          (E)  Upon any notice of redemption being sent to the holders of
Preferred Stock Series H, notwithstanding that any certificates for such shares
shall not have been surrendered for cancellation, the shares represented thereby
shall no longer be deemed outstanding, the rights to receive dividends thereon
shall cease to accrue from and after the date of redemption designated in the
notice of redemption and all rights of the holders of the shares of the $8.50
Preferred H Stock called for redemption shall cease and terminate, excepting
only the right to receive the redemption price therefor.

          SECTION 6.  REACQUIRED SHARES.  Any shares of the $8.50 Preferred H
Stock redeemed or purchased otherwise acquired by the Corporation in any manner
whatsoever shall be retired and canceled promptly after the acquisition thereof.
All such shares shall upon their cancellation become authorized but unissued
shares of Preferred  Stock and may be reissued as part of a new series of
Preferred Stock to be created by resolution or resolutions of the Board of
Directors, subject to the conditions or restrictions on issuance set forth in
the Corporation's Certificate of Incorporation.

          SECTION 7.  LIQUIDATION, DISSOLUTION OR WINDING UP.  (a)  Upon any
liquidation, dissolution or winding up of the Corporation,

                                        7

<PAGE>

no distribution shall be made (A) to the holders of Common Stock of the
Corporation and other stock ranking junior (either as to dividends or upon
liquidation, dissolution or winding up) to the $8.50 Preferred H Stock unless,
prior thereto, the holders of $8.50 Preferred H Stock shall have received $100
per share, plus an amount equal to unpaid dividends thereon, including accrued
dividends, whether or not declared, to the date of such payment or (B) to the
holders of stock ranking on a parity (either as to dividends or upon
liquidation, dissolution or winding up) with the $8.50 Preferred H Stock, except
distributions made ratably on the $8.50 Preferred H Stock and all other such
parity stock in proportion to the total amounts to which the holders of all such
shares are entitled upon such liquidation, dissolution or winding up.

          (b)  The Preferred H Stock shall rank PERI PASSU to the Company's
$9.00 Cumulative Preferred Series B Stock.

          SECTION 8.  NOTICES OF CORPORATE ACTION.  In the event of:

          (A)  any taking by the Corporation of a record of the holders of its
Common Stock for the purpose of determining the holders thereof who are entitled
to receive any dividend (other than a dividend payable solely in cash or shares
of Common Stock) or other distribution, or any right or warrant to subscribe
for, purchase or otherwise acquire any shares of stock of any class or any other
securities or property, or to receive any other right;

                                        8

<PAGE>

          (B)  any capital reorganization, reclassification or recapitalization
of the Corporation (other than a subdivision or combination of the outstanding
shares of its Common Stock), any consolidation or merger involving the
Corporation and any other person (other than a consolidation or merger with a
wholly-owned subsidiary of the Corporation, provided that the Corporation is the
surviving or the continuing Corporation and no change occurs in the Common
Stock), or any transfer of all or substantially all the assets of the
Corporation to any other person; or

          (C)  any voluntary or involuntary dissolution, liquidation or winding
up of the Corporation;

then, and in each such case, the Corporation shall cause to be mailed to the
holders of record of the outstanding shares of the $8.50 Preferred H Stock, at
least 20 days (or 10 days in case of any event specified in clause (A) above)
prior to the applicable record or effective date hereinafter specified, a notice
stating (i) the date or expected date on which any such record is to be taken
for the purpose of such dividend, distribution or right or (ii) the date or
expected date on which any such reorganization, reclassification,
recapitalization, consolidation, merger, transfer, dissolution, liquidation or
winding up is to take place and the time, if any such time is to be fixed, as of
which the holders of record of Common Stock shall be entitled to exchange their
shares of Common Stock for the securities or other property

                                        9

<PAGE>

deliverable upon such reorganization, reclassification, recapitalization,
consolidation, merger, transfer, dissolution, liquidation or winding up.

          IN WITNESS WHEREOF, said Apparel America, Inc. has caused this
Certificate of Designation, Preferences and Rights of $8.50 Preferred H Stock to
be duly executed by its President and attested to by its Secretary and caused
its corporate seal to be affixed thereto on June  , 1995.


Attest:                                 Apparel America, Inc.

                                        By:
- -------------------------                  -------------------


                                       10


<PAGE>


          INCORPORATED UNDER THE LAWS OF THE STATE OF DELAWARE

NUMBER                        APPAREL AMERICA, INC                    SHARES


                                AUTHORIZED ISSUE:
     25,000 SHARES OF $8.50 CUMULATIVE PREFERRED SERIES H STOCK
                                ($.05 PAR VALUE)



               THIS IS TO CERTIFY THAT __________ is the owner of
(     ) fully paid and non-assessable shares of the $8.50 Cumulative Preferred
Series H Stock of the above Corporation transferable only on the books of the
Corporation by the holder hereof in person or by duly authorized Attorney upon
surrender of this Certificate properly endorsed.

               The Corporation will furnish without charge to each stockholder
who so requests a statement of the powers, designations, preferences and
relative, participating, optional or other special rights of each class of the
Corporation's stock or series thereof and the qualifications, limitations or
restrictions of such preferences and/or rights.

               WITNESS, the seal of the Corporation and the signatures of its
duly authorized officers.


Dated:           , 1995




- --------------------                         --------------------
Richard E. Koffman                           Burton I. Koffman
Secretary/Treasurer                          President



               THE SECURITIES REPRESENTED HEREBY HAVE NOT
               BEEN REGISTERED UNDER THE SECURITIES ACT OF
               1933, AS AMENDED, OR APPLICABLE STATE LAWS.
               THEY MAY NOT BE SOLD, TRANSFERRED OR
               OTHERWISE DISPOSED OF IN THE ABSENCE OF SUCH
               REGISTRATION OR EXEMPTION THEREFROM UNDER
               SAID ACT AND SUCH LAWS AND THE RESPECTIVE
               RULES AND REGULATIONS THEREUNDER.



<PAGE>

Exhibit 22


                      SUBSIDIARIES OF APPAREL AMERICA, INC.

                                      NONE





<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
THE AUDITED BALANCE SHEET AS OF JULY 31, 1995 AND THE AUDITED
STATEMENT OF INCOME FOR THE YEAR ENDED JULY 31, 1995
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUL-31-1995
<PERIOD-START>                             AUG-01-1994
<PERIOD-END>                               JUL-31-1995
<CASH>                                              29
<SECURITIES>                                         0
<RECEIVABLES>                                    3,138
<ALLOWANCES>                                       426
<INVENTORY>                                      5,517
<CURRENT-ASSETS>                                 8,821
<PP&E>                                           6,740
<DEPRECIATION>                                   5,123
<TOTAL-ASSETS>                                  15,095
<CURRENT-LIABILITIES>                            5,533
<BONDS>                                          9,523
<COMMON>                                           371
                            4,537
                                     40,484
<OTHER-SE>                                    (45,353)
<TOTAL-LIABILITY-AND-EQUITY>                    15,095
<SALES>                                         38,964
<TOTAL-REVENUES>                                38,964
<CGS>                                           28,223
<TOTAL-COSTS>                                   28,223
<OTHER-EXPENSES>                                 7,771
<LOSS-PROVISION>                                   121
<INTEREST-EXPENSE>                                 779
<INCOME-PRETAX>                                  1,691
<INCOME-TAX>                                        20
<INCOME-CONTINUING>                              1,671
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,671
<EPS-PRIMARY>                                     0.13
<EPS-DILUTED>                                     0.13
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission