NANTUCKET INDUSTRIES INC
10-K, 1997-05-29
MEN'S & BOYS' FURNISHGS, WORK CLOTHG, & ALLIED GARMENTS
Previous: ANCHOR GLASS CONTAINER CORP, 8-K, 1997-05-29
Next: NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORP /DC/, 424B3, 1997-05-29



<PAGE>

                          SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C. 20549
                                ----------------------

                                      FORM 10-K


       ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                                     ACT OF 1934

FOR THE FISCAL YEAR ENDED  MARCH 1, 1997

Commission file number     1-8509

                             NANTUCKET INDUSTRIES, INC.
                (Exact name of registrant as specified in its charter)
                                           
         Delaware                                     58-0962699
(State or other jurisdiction of        (I.R.S. Employer Identification No.)
incorporation or organization)    


    510 Broadhollow Road Melville, New York                  11747 
    (Address of principal executive offices)               (Zip Code)
                                           
                                           
                                           
                                    (516) 293-3172
                           (registrant's telephone number)
                                           

Common Stock, $.10 par value           American Stock Exchange
Securities registered pursuant         Name of each exchange on which registered
to Section 12(g) of the Act:


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     
                                       ---       ---

The aggregate market value of the outstanding Common Stock of the registrant
held by non-affiliates of the registrant as of May 22, 1997, based on the
closing price of the Common Stock on the American Stock Exchange on said date
was $2,202,000.

AS OF MAY 22, 1997, THE REGISTRANT HAD OUTSTANDING 3,238,796 SHARES OF COMMON
STOCK NOT INCLUDING 3,052 SHARES CLASSIFIED AS TREASURY STOCK.

                         DOCUMENTS INCORPORATED BY REFERENCE.
                                           
THE FOLLOWING ITEMS ARE INCORPORATED BY REFERENCE FROM THE PROXY STATEMENT FOR
THE FISCAL YEAR ENDED MARCH 1, 1997: 

PART III - ITEMS 10, 11, 12, 13.


<PAGE>

                                        PART I

ITEM 1.  BUSINESS

GENERAL

    Nantucket Industries, Inc. (the "Company")  produces and distributes
popular priced branded men's fashion undergarments for sale, throughout the
United States, to mass merchandisers and national chains. Nantucket also
produces, under the GUESS? label, women's innerwear which it sells to department
and specialty stores. This allows the Company to be a major supply source for
men's and women's undergarments and intimate apparel covering many retail price
points. Production and distribution of the Company's product lines is based in
its facility in Cartersville, Georgia. From November, 1992 to July 1, 1994, when
it was closed, the Company had a manufacturing facility in Rio Grande, Puerto
Rico. In addition, substantial quantities of the Company's products are
manufactured by offshore production contractors located in Mexico, the Far East
and the Caribbean Basin.

    Since its founding in 1947, the Company has gradually evolved into a major
producer of high fashion, creatively styled men's and ladies' undergarments. 
With this transition has come an increased emphasis upon quality control,
creative fashion design, innovative marketing and brand name recognition.  With
the commencement in fiscal 1994 of the GUESS? Division, the Company has expanded
its customer base from mass merchandisers and chain stores, to better department
stores and specialty stores.

RESTRUCTURING STRATEGY

    As more fully described in Note 12, Levi Strauss & Co., the parent company
of Brittania Sportswear Ltd. a licensor which accounted for 49% of the
Company's fiscal 1997 sales, announced their intention to sell Brittania. In
light of the actions announced by Levi's, K-Mart, the largest retailer of the
Brittania brand and the Company's largest customer, accounting for approximately
$11 million of the Company's fiscal 1997 sales of Brittania product, advised the
Company that it would no longer continue its on-going commitment to the
Brittania trademark. In response, the Company has filed a $37 million lawsuit
against Levi Strauss & Co. In addition, these financial statements reflect
significant losses in recent years which have generally resulted in the Company
using rather than providing cash from its operations. There can be no assurance
that the ultimate impact or resolution of these matters will not have a
materially adverse effect on the Company or on its financial condition.

    At the end of fiscal 1994, the Company began the implementation of a
restructuring strategy to improve operating results and enhance its financial
resources. Specific steps taken included:


                                          2


<PAGE>

    -    The shutdown of the Puerto Rico facility 

    -    Improving the product mix by eliminating unprofitable lines (women's
         products other than those sold under the GUESS? license and socks) and
         terminating business with Avon Products, the principal customer of the
         Puerto Rico facility

    -    Terminating the employment contracts of its former chairman and vice
         chairman.

    -    Increasing equity through (a) the sale of $1 million of non-voting
         convertible preferred stock to management in fiscal 1995; (b) the $
         2.9 million sale of treasury stock to GUESS? in fiscal 1995 and (c)
         the completion, in August, 1996, of a private placement with net
         proceeds comprised of 250,000 shares of common stock ($740,000) and
         .12-1/2% convertible subordinated debentures ($2,351,000 net of
         expenses).

    -    Obtaining additional working capital financing through the
         restructuring of credit facilities.

    -    Establishing additional steps to reduce operating costs believed to
         provide the Company with the ability to continue in existence. Major
         elements of these action plans, which will result in a $2.5 million
         reduction from fiscal 1997 overhead spending levels, include:

              -    The transfer of all domestic  manufacturing requirements to
                   foreign manufacturing contracting facilities. The final
                   phase of this program will be completed by the middle of 
                   the 1998 fiscal year.

              -    Staff reductions associated with the transfer of
                   manufacturing to offshore contractors, efficiencies and
                   reduced volume.

              -    The relocation of executive offices and showrooms, upon the
                   expiration of the current lease in May, 1997, to more
                   appropriate facilities

    In connection with the implementation of these actions, the Company has
reflected, in its financial statements for the fiscal years ended February, 1994
through March, 1, 1996, unusual charges aggregating $6.4 million. These combined
charges  include approximately $760,000 of expenses incurred in closing the
Puerto Rico facility, write-downs and reserves of asset values and other
non-cash items ($1.5 million write-off of goodwill, $2.1 million writedowns of
inventory, $530,000 writedowns of fixed assets), the accrual for the severance
payments to the former Chairman and Vice Chairman of the Board ($1,765,000) and,
in fiscal 1996, an unusual


                                          3


<PAGE>

credit, as described below, of $300,000 related to the elimination of a
subordinated note payable associated with the purchase of the Puerto Rico
facility since the likelihood of payment on such note was considered remote.

    The Company has not yet realized the benefits of this turnaround strategy
and has incurred losses of $2,747,000, $239,000 and $3,147,000 for the fiscal
years ended March 1, 1997, March 2, 1996 and February 25, 1995, respectively.  

RECENT DEVELOPMENTS

    Since September, 1988, the Company has been a licensee of Brittania
Sportswear, Ltd., a wholly-owned subsidiary of Levi Strauss & Co. to manufacture
and market men's underwear and other products under the trademarks "Brittania"
and "Brittania from Levi Straus & Co." Sales under this license aggregated
$14.9 million in fiscal 1997, $14.6 million in fiscal 1996 and $14.2 million in
fiscal 1995.  As of January 1, 1997, the license was renewed for a 5 year term,
including automatic renewals of 2 years if certain minimum sales levels are
achieved. On January 22, 1997, Levi's announced that it was seeking purchasers
of its Brittania subsidiary.  Nantucket's largest customer and the largest
retailer of the Brittania brand, K-Mart, has advised the Company that, in light
of the actions announced by Levi's, it would no longer continue its on-going
commitment to the Brittania trademark. 

    The Company has filed a $37 million lawsuit against Levi Strauss & Co. and
Brittania Sportswear, Ltd.  alleging that it was fraudulently induced into
entering into the new license agreement by Levi's action, in the spring of 1996,
linking Brittania with Levi's including the marketing of a new trademark
"Brittania from Levi Strauss & Co." In reliance on these actions and in
anticipation of the continuing support by Levi's of the Brittania brand, the
Company severed its long-standing relationship with a competing brand and
developed new packaging to reflect the new marketing effort. There can be no
assurance that the ultimate resolution of these matters will not have a
materially adverse impact of the Company or on its financial condition.

PHOENIX ASSOCIATES, INC.-THE PUERTO RICO FACILITY

    As of November, 1992, the Company acquired all of the stock of Phoenix
Associates, Inc. ("Phoenix") located in Puerto Rico. Phoenix manufactured  men's
and ladies' undergarments and ladies' apparel as an exclusive contractor of the
Company.   The purchase price was $1,500,000 plus contingent payments based on
sales and margins of products sold to Avon Products, Inc., a major customer of
Phoenix. In April, 1993, in connection with the annual audit of the Company's
fiscal 1993 financial statements, the Company discovered an inventory variance
of $1,700,000 at the Phoenix facility. The Company determined that this was
principally attributable to previously unrecorded manufacturing and material
cost variances at the Phoenix facility. The ongoing manufacturing inefficiencies
and cost variances continued and in July, 1994, this facility was closed.  A
final assessment associated with this closing required write-


                                          4


<PAGE>

offs, reflected as an unusual charge, of $1,252,400 in fiscal 1995. Fiscal 1994
charges aggregated $3.3 million.

    In 1993, the Company, and its wholly-owned subsidiary, Nantucket Mills,
Inc. initiated an action against the former owners of the Puerto Rico facility.
In the 1996 fiscal year, the Company concluded that its claims against the
holder of a note payable from Mills are in excess of the $300,000 due and, in
the opinion of legal counsel and management, the likelihood of any payment of
this note being required is remote.  Accordingly the Company has eliminated this
payable and reflected such reduction as an unusual credit in the accompanying
financial statements.

FINANCING ARRANGEMENTS

    REVOLVING CREDIT

         The Company has a $15 million revolving credit facility with Congress
    Financial Corp. which expires in March, 1998. The revolving credit
    agreement provides for loans based upon eligible accounts receivable and
    inventory, a $3,000,000 letter of credit facility and purchase money term
    loans of up to 75% of the orderly liquidation value of newly acquired and
    eligible equipment.  Borrowings bear interest at 2-3/4%  above prime.  The
    agreement requires, among other provisions, the maintenance of minimum
    working capital and net worth levels and also contains restrictions
    regarding payment of dividends.  Borrowings under the agreement are
    collateralized by substantially all of the assets of the Company.

         In connection with this financing, the Company used $5,090,000 of the
    proceeds of the revolving credit facility to reduce the balance due to
    Chemical Bank and simultaneously entered into a $2,000,000 Term Loan
    Agreement with Chemical Bank.  At December 15, 1995 $1,000,000 was
    outstanding under this loan. Pursuant to an amendment to this agreement,
    the Company  made payments of $100,000 each on December 31, 1995 and
    January 31, 1996 and agreed to pay the remaining $800,000 in 15 equal
    installments commencing March 31, 1996. In connection with the $3.5 million
    private placement concluded in August, 1996, the Company prepaid the
    outstanding balance of $500,000 in accordance with the terms of this
    amendment. Pursuant to the agreement, the Company issued 10,000 treasury
    common shares related to its decision to defer making the mandatory
    prepayments. 
    

    REAL ESTATE FINANCING

         On June 8, 1994 the Company borrowed $1,500,000 under a separate
    10-1/2% five year term loan with Congress Financial Corp. and repaid a
    $1,700,000 Industrial Revenue Bond financing. This loan is secured by the
    Company's facility in Cartersville, Georgia.


                                          5


<PAGE>

CAPITAL INVESTMENT AND CHANGE OF MANAGEMENT

    Simultaneously with the financing transactions described above, on March
22, 1994 the Samberg Group, L.L.C. (the "Group"), a limited liability company
organized under the laws of Delaware with certain senior managers of the Company
as members (the "Group Members") purchased 5,000 shares of the Company's
Non-Voting Convertible Preferred Stock ("Preferred Stock") for $1,000,000.  The
Preferred Stock acquired by the Group is convertible into shares of Common
Stock, $.10 par value per share, of the Company ("Common Stock") at the rate of
$5.00 per share.

    Also, on March 22, 1994, Stephen Samberg, who was then the President of the
Company, was elected Chairman of the Board, Chief Executive Officer and
Treasurer of the Company by the board of directors of the Company (the "Board").
Concurrently, George J. Gold resigned as Chairman of the Board and Treasurer of
the Company and Donald D. Gold resigned as Vice Chairman of the Board and
Secretary of the Company.  (George J. Gold and Donald D. Gold are referred to
herein collectively as the "Golds".)

    The Golds' existing employment contracts (the terms of which were scheduled
to expire on February 28, 1999) have been canceled and replaced by a Termination
and Severance Agreement pursuant to which the Golds are scheduled to receive
aggregate payments for severance of approximately $400,000 per year and other
benefits for five years.  In fiscal 1994, $1.8 million, representing the present
value of this amount was accrued.

    Finally, all of the Golds, The Group, the Group Members and the Company
have entered into a voting trust agreement (the "Voting Trust Agreement") for a
term of five years, providing for the Voting Trustee thereunder to vote shares
owned by such parties as follows:

          (i)   in all elections for director through the 1996 election, in
         favor of the two Golds, the Group Non-Employee Director (as defined in
         the Voting Trust Agreement generally to mean a nominee of the Group
         who is not an employee of the Company), Samberg, Wathen (or
         replacements therefor designated by the Group), and Robert M. Rosen
         and/or one or more other directors who are neither employees of the
         Company nor affiliates or close associates of a competitor or licensor
         of the Company ("Non-Employee Directors") nominated in accordance with
         the Voting Trust Agreement (if any directors so elected fail to finish
         their respective three-year terms, the election of their successor
         would be subject to the same requirements);

         (ii)  in all elections for director through the remaining term of the
         Voting Trust Agreement, in favor of the two Golds, Samberg and one
         other nominee designated by the Group, and with respect to other
         nominees in accordance with the direction of the beneficial owners of
         the shares in the voting trust with respect to their respective
         shares, provided that any such owner wishing to vote against any
         nominee must give notice thereof at least 15 days prior to the vote;


                                          6


<PAGE>

         (iii) with respect to any merger, sale of assets, share issuance
         requiring shareholder approval or similar transaction outside of the
         ordinary course of business, as directed by the beneficial holders of
         the shares held in the voting trust with respect to their respective
         shares; and

         (iv)  with respect to any other matter in accordance with the vote of
         a plurality of the holders of Common Stock other than the shares held
         in the voting trust, provided that if fewer than 50% of such shares in
         the aggregate are voted (either for or against) with respect to such
         matter, the Trustee shall abstain from voting with respect to such
         matter.

    The total number of shares of Common Stock subject to the Voting Trust
Agreement as of the date hereof is 708,923 which represents approximately 22% of
the outstanding Common Stock and which does not include shares of non-voting
Preferred Stock owned by the Group and convertible to Common Stock.

PRODUCTS AND SALES

    The Company  manufactures and sells men's fashion underwear to mass
merchandisers and, in the case of the GUESS? division, men's and ladies'
undergarments to better department and specialty stores, primarily through
direct contact by salaried and commissioned Company sales personnel.  All sales
are made to customers generally not affiliated with the Company.  These goods
are sold under various licensed trademarks as well as under the private label of
the customer.  The Company promotes its brand name undergarments with seasonal
marketing programs and sales events.

    The Company operates as a single business segment.  Net sales and operating
profits or losses for each of fiscal years ending March, 1997, March, 1996 and
February, 1995  are presented in the accompanying financial statement captioned
"Consolidated Statements of Operations".

MENS' UNDERGARMENTS

    The Company's men's fashion briefs are sold primarily under the licensed
trademarks "BRITTANIA", "ARROW" and "BOTANY 500".  The Company targets
undergarments marketed under each of these trademarks to different segments of
the market.

GUESS? DIVISION

    The Company sells ladies' innerwear  under the licensed trademark "GUESS?". 
These products are distributed through better department and specialty stores. 
Sales of GUESS? products commenced at the end of the third fiscal quarter of
fiscal 1994.  Sales in fiscal 1997, 1996 and 1995 of GUESS? products aggregated
$4.0, $ 4.9 million and $3.1 million, respectively.


                                          7


<PAGE>

SOURCES OF MATERIALS

    The Company purchases  substantially all of its production requirements as
complete garments from foreign manufacturers located in Mexico, the Far East and
the Caribbean Basin.  Such foreign manufacturers account for production of
approximately 70% of the Company's products.  After June, 1998, the Company
expects that all of its production requirements will be satisfied by such
foreign manufacturers.

    The Company does not have any long term contracts with any of its foreign
manufacturers.

LICENSES AND TRADEMARKS

    On December 7, 1992, the Company signed an agreement with GUESS?, Inc. for
the exclusive United States rights to produce and sell undergarments bearing the
"GUESS?" trademark and variations thereof.  Effective May 31, 1996, the license
was extended through the period ended May 31, 1999. The license is subject to
termination prior to its expiration if certain minimum sales goals are not met. 
For the contract year ending May 31, 1997, minimum sales of $8 million are
required. The Company has informed GUESS? that it will not achieve the minimum
net sales of $8 million required, pursuant to the license agreement, for the
twelve month period ending May 31, 1997. GUESS? has agreed not to terminate the
license agreement as of May 31, 1997 and the Company has agreed that GUESS, in
its sole and subjective discretion, may terminate the license agreement at any
time after December 31, 1997.  For each contract year ending in May thereafter,
the minimum sales goal increases by $2,000,000. Minimum royalties are $560,000,
$700,000 and $840,000 for the contract years ended May 31, 1997, 1998 and 1999
respectively. The Company began shipping product under this trademark during the
third quarter of fiscal 1994.

    Since September, 1988, the Company has been a licensee of Brittania
Sportswear, Ltd., a wholly-owned subsidiary of Levi Strauss & Co. to manufacture
and market men's underwear and other products under the trademarks "Brittania"
and "Brittania from Levi Strauss & Co." Sales under this license aggregated
$14.9 million in fiscal 1997, $14.6 million in fiscal 1996 and $14.2 million in
fiscal 1995.  As of January 1, 1997, the license was renewed for a 5 year term,
including automatic renewals of 2 years if certain minimum sales levels are
achieved. On January 22, 1997, Levi's announced that it was seeking purchasers
of its Brittania subsidiary.  Nantucket's largest customer and the largest
retailer of the Brittania brand, K-Mart, has advised the Company that, in light
of the actions announced by Levi's, it would no longer continue its on-going
commitment to the Brittania trademark. 

    The Company has filed a $37 million lawsuit against Levi Strauss & Co. and
Brittania Sportswear, Ltd.  alleging that it was fraudulently induced into
entering into the new license agreement by Levi's action, in the spring of 1996,
linking Brittania with Levi's including 


                                          8


<PAGE>

marketing of a new trademark "Brittania from Levi Strauss & Co." In reliance on
these actions and in anticipation of the continuing support by Levi's of the
Brittania brand, the Company severed its long-standing relationship with a
competing brand and developed new packaging to reflect the new marketing effort.
There can be no assurance that the ultimate resolution of these matters will not
have a materially adverse impact on the Company or on its financial condition.

    On October 5, 1992, the Company signed an agreement with Cluett, Peabody &
Co., Inc. for the exclusive United States rights to produce and sell men's and
boys' fashion underwear, T-shirts, V-neck shirts, tank tops, briefs and boxer
shorts bearing the "ARROW" trademark during the period commencing January 1,
1993 and expiring, as extended, December 31, 1999. A minimum royalty of $162,500
is guaranteed under the license for each annual period   through December 31,
1996; increasing to $250,000 for each annual period from January 1, 1997 through
December 31, 1999.  The Company began shipping product under this trademark
during the first quarter of fiscal 1994.  Net sales under this license were $5.7
million in fiscal 1997,  $4.8 million in fiscal 1996 and  $4.3 million in fiscal
1995.

    On December 21, 1992, the Company signed an agreement with McGregor
Corporation for the exclusive United States rights to produce and sell men's and
boys' fashion knit underwear briefs bearing the "BOTANY 500" trademark during
the period commencing on January 1, 1993 and expiring, pursuant to an extension,
December 31, 2001.  McGregor Corporation may, at its option, terminate the
license prior to its expiration if certain minimum sales goals are not met. 
Minimum sales levels for calendar 1996 are $750,000 and $1 million for each
calendar year thereafter through December 31, 1998. Net sales under this license
were $652,000 in fiscal 1997, $1.1 million in fiscal 1996 and $1.1 million in
fiscal 1995. McGregor Corporation has not terminated this license in view of the
fiscal 1997 sales levels.

    The loss of the right to sell products under these labels would have a
material adverse effect on the Company.

SEASONALITY

    Sales of the Company's products are traditionally highest in the third
fiscal quarter, which extends through autumn, when many of the pre-Christmas
sales are made, and are typically lowest in the fourth fiscal quarter.

CUSTOMERS

    Three of the Company's customers each accounted for more than 10% of the
Company's consolidated net sales during fiscal 1997, 1996 and 1995.

    For the fiscal years ended March 1, 1997 and March 2, 1996, approximately
40% of the Company's consolidated net sales were made to K-Mart, as compared to
43% for fiscal 1995. As described above, K-Mart, the largest retailer of the
Brittania brand, has advised the Company that, in light of Levi's announced
decision to sell the Brittania brand, K-Mart would no longer 


                                          9


<PAGE>

continue its on-going commitment to the Brittania trademark  While the pending
lawsuit against Levi's may ultimately mitigate the effect of K-Mart's decision
on the Company, there can be no assurance that the ultimate resolution of this
matter will not have a materially adverse impact on the Company or its financial
condition. 

    For the fiscal year ended March 1, 1997, approximately 19% of the Company's
consolidated net sales were made to were made to Target Stores, as compared to
21% for fiscal 1996 and 17% for fiscal 1995.

    For the fiscal year ended March 1, 1997, approximately 18% of the Company's
consolidated net sales were made to Sears, as compared to sales in the prior
fiscal year of 13%. Sales in fiscal 1995 were 12% of consolidated sales.

    The Company had long standing relationships with these customers and
believes that, with the exception of K-Mart, such relationships will continue. 
However, the loss of any of the other customers could have a material adverse
effect on the Company.

    No other customer accounted for more than 10% of the Company's consolidated
net sales for fiscal 1997, 1996 or 1995.

DELIVERY REQUIREMENTS

    All purchase orders are taken for current delivery and the Company has no
long-term sales contracts with any customer, or any contract entitling the
Company to be the exclusive supplier of merchandise to a retailer or
distributor.


BACKLOG

    The backlog of orders for the Company's products at February, 1997 and 1996
was in excess of $2 million.  The backlog at the beginning of each fiscal year
is traditionally lower than at other times during the year, and is not
necessarily indicative of sales prospects for an entire year.  Although
substantially all of such orders are subject to cancellation, the Company
expects them to be filled within the current fiscal year.

    Backlog levels have decreased due to the Company's continuing
implementation of "just in time" delivery through EDI (electronic data
interchange) with most of the Company's major customers. For fiscal 1997
approximately 95% of the orders for the men's division were received through
EDI.  All EDI orders are received and shipped on a weekly basis, and industry
wide adoption of EDI has reduced the time between order and delivery.  Coupled
with the large size of many of the Company's customers, this has tended to
increase the levels of inventory that the Company is required to maintain in
order to fulfill its customers' requirements. The Company has recognized the
need to more closely monitor inventory levels as well as its purchasing 


                                          10


<PAGE>

function and will seek to obtain from its suppliers and foreign manufacturers
the same short term delivery commitments that it affords to its customers.

COMPETITION

    All of the Company's markets are highly competitive.

    During the past several years there has occurred a reduction in the number
of retailers available to purchase the Company's products. The remaining
retailers are relatively larger and possess strengthened negotiating positions.
It has become increasingly important that the Company cooperate closely with its
customers, who are among the largest retailers in the United States, in the
development of products, programs and packaging and that it be able to quickly
and completely ship orders which it receives through EDI. In prior years the
Company experienced difficulty in filling all of its orders, caused in large
part by the cash shortage resulting from losses at its Puerto Rico facility and
the expiration of its financing arrangement with Chemical Bank.  The Company's
liquidity has been significantly improved by the refinancing in March 1994, the
additional equity of $3.9 million raised in fiscal 1995 and the $3.5 million
private placement completed in August, 1996. In addition, the Company has
improved its liquidity as inventory levels have decreased.

    The Company competes in the manufacture of its products with numerous other
companies, many of which have substantially greater financial resources than the
Company. The Company's competitors include manufacturers of retailers' private
label, designer label and unbranded merchandise, as well as manufacturers which
produce goods for sale under their own recognized name brands.

    Although the largest producers of branded men's underwear are Fruit of the
Loom, Inc. and Hanes, the Company does not consider these large national brands
to be its direct competition.  The Company primarily produces and sells fashion
underwear either under licensed brands which have consumer recognition in areas
other than undergarments or under so-called "private labels" for specific
retailers.

    The Company's largest competition in the GUESS? Division's business are
Calvin Klein and Jockey.

    The Company has succeeded in licensing brand names which are potentially
very significant, primarily as a result of its past successes in extending brand
names to its products.  The successful implementation of a typical brand name
program requires close coordination between the licensor of the trademark (who
is concerned about the design and quality of product to be sold under its mark
as well as the type of retail outlet in which the products will be sold), the
manufacturer and the retailer.  The Company considers that it has particular
expertise in developing such programs.  Other competitive considerations include
product design expertise, packaging and shipping reliability, all of which are
strong areas for the Company. Of course, there is no assurance that the Company
will continue to be successful in acquiring or retaining 


                                          11


<PAGE>

licenses to use desirable brand names or that, once acquired, such brand names
will be attractive to consumers.

    The Company has developed and patented packaging which it believes makes
its products more attractive to the consumer and more theft and damage resistant
than its competitors' packaging.  It involves a transparent plastic blister pack
which allows single or multiple garments to be visible in a package which is
heat sealed.  Unlike the typical cardboard box with only a small transparent
window, all garments are visible without the need to open the package and, in
fact, the package cannot be opened without a cutting implement.  As a result,
the Company has received fewer returns of damaged merchandise.  This new
packaging continues to receive strong acceptance.


IMPORTS

    Effective June, 1998 the Company expects that it will achieve all of its
production requirements through imported merchandise produced in factories in
Mexico, the Caribbean Basin and the Far East.  The Company has determined that,
as a result of the high labor content of its products and the reduced delivery
times due to the proximity of Mexico and the Caribbean Basin, the importing of
all the Company's production requirements is advantageous.

ENVIRONMENTAL MATTERS

    The Company believes that its manufacturing facility materially conforms to
all governmental regulations pertaining to environmental quality as presently
promulgated.

EMPLOYEES

    On March 1, 1997, the Company had  214 employees, of which 193 were located
in Cartersville, Georgia. This represents a 40% reduction from the prior year's
level of 356 employees reflecting the Company's decision to continue to transfer
domestic production to offshore contracting facilities and expand distribution
activities at the Cartersville facility. 

    None of the Company's employees is covered by a collective bargaining
agreement.  The Company has never experienced a work stoppage due to labor
difficulties and believes that its relations with its employees are
satisfactory.


ITEM 2.  PROPERTIES

    The Company's executive offices and showrooms, containing an aggregate of
10,000 square feet of floor area, are located at 105 Madison Avenue, New York,
New York.  The Company occupies these premises under a lease which expires in
May, 1997 and provides for aggregate 


                                          12


<PAGE>

annual rentals of approximately $242,000, plus increases for certain taxes,
energy costs, and any legally required safety improvements.

    Effective June 1, 1997 the Company will be moving its executive offices to
510 Broadhollow Road, Melville, New York. The Company will occupy 2,000 square
feet under a lease which will expire July 31, 2002. This lease provides for
aggregate rentals which increase 4% annually from $46,000 to $52,000 plus
increases for certain taxes and energy costs. The Company will move its showroom
and design facility to a 2,300 square foot location at 180 Madison Avenue, New
York, New York effective June 1, 1997. The lease for these premises will expire
May 31, 2002 and provide for annual rentals of $52,000. 

    The Company owns a 160,000 square foot manufacturing and distribution
facility in Cartersville, Georgia. The Cartersville facility is subject to a
first mortgage lien to Congress Financial and a second mortgage lien to NAN
Investors pursuant to the 12-1/2% Convertible Subordinated Debentures issued as
part of the August, 1996 $3.5 Million private placement.  The Cartersville
facility is suitable for the packaging and distribution of the Company's
products.



ITEM 3.  LEGAL PROCEEDINGS

    On September 27, 1993, a civil action (case No. 93-6766) was instituted by
the Company and its wholly-owned subsidiary, Nantucket Mills, Inc. ("Mills") in
the United States District Court, Southern District of New York, against Stanley
R. Varon and others, seeking compensatory damages of approximately $4,000,000
plus declaratory and injuctive relief for acts of alleged securities fraud,
fraudulent conveyance, breach of fiduciary trust and unfair competition.  The
action arises out of the acquisition by Mills of all of the common stock of
Phoenix Associates, Inc. ("Phoenix") from Mr. Varon and Armando Lugo on February
22, 1993.  Certain claims against Mr. Varon arise from facts which predate the
acquisition of Phoenix as well as from his former positions as a director,
officer and employee of Nantucket.

    On September 27, 1993 the Company and Mills filed a Demand for Arbitration
and Notice to Arbitrate with the American Arbitration Association Commercial
Arbitration Tribunal, with respect to a dispute between the Company and Mills,
as claimants, and Mr. Varon and Mr. Lugo, as Respondents.  The Demand for
Arbitration seeks rescission of the stock purchase agreement, rescission of the
employment agreement between Nantucket and Varon, as well as compensatory
damages of approximately $4,000,000, all on account of alleged breaches of
representations and warranties contained in said stock purchase agreement,
fraudulent misrepresentations with respect to Phoenix, and breach of fiduciary
trust.

    On November 16, 1993 in connection with such civil action and arbitration
proceeding, Mr. Varon filed certain counterclaims against the Company and Mills
alleging improper termination and breach of his Employment Agreement with the
Company and breach by the Company and 


                                          13


<PAGE>

Mills of the Stock Purchase Agreement pursuant to which all of the stock of
Phoenix was acquired from Messrs. Varon and Lugo.  In his counterclaims Mr.
Varon is also seeking indemnification and contribution from the Company, Mills
and their respective principal officers, directors and employees.  Total damages
alleged in the counterclaim are approximately $9,000,000.  The Company considers
the damages in the counterclaims to be unsupportable and believes it will likely
prevail in its defenses to all such counterclaims. In the 1996 fiscal year, the
Company concluded that its counterclaims against the holder of the note payable
from a related party, as described above, are in excess of the $300,000 due and,
in the opinion of legal counsel and management, the likelihood of any payment of
this note is remote.


    On March 29, 1996, the Company and Mills filed an amended Complaint and
Demand for  Jury Trial which added certain parties as defendants and alleges
certain fraudulent activities which constitute a pattern of racketeering
activity under the Racketeering Influenced Corrupt Organization Act.

    Levi Strauss & Co., the parent company of Brittania Sportswear Ltd. a
licensor which accounted for 49% of the Company's fiscal 1997 sales, announced,
in January, 1997, their intention to sell Brittania. In light of the actions
announced by Levi's, a customer accounting for approximately $11 million of the
Company's sales of Brittania product has advised the Company that it would no
longer continue its on-going commitment to the Brittania trademark. In response,
the Company has filed a $37 million lawsuit against Levi Strauss & Co. and
Brittania Sportswear Ltd.

    These actions remain in their preliminary stage, with discovery now being
conducted.

    The Company is subject to other legal proceedings and claims which are in
the ordinary course of its business.  In the Company's opinion, the Phoenix
litigation and other legal proceedings will be successfully defended or resolved
without a material adverse effect on the financial position of the Company.


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

    Not applicable.


                                          14


<PAGE>

                                       PART II
                                           

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED SECURITY HOLDER
MATTERS

    The Company's Common Stock, $.10 par value, is traded on the American Stock
Exchange under the symbol "NAN".  

    Set forth below are the reported high and low prices of the Common Stock
for each quarterly period during the past two years, as reported by the American
Stock Exchange:  

                                          High            Low   
                                                                
                    Fiscal 1997                                    
                                                                
                 First Quarter             $7            $2-3/4 
                 Second Quarter           7-1/4            4    
                 Third Quarter              5             3-3/8 
                 Fourth Quarter          2-11/16           2    
                                                                
                    Fiscal 1996                                    
                                                                
                 First Quarter           $5-5/8          $3-1/2 
                 Second Quarter           5-1/2           3-7/8 
                 Third Quarter            5-1/4           3-1/16
                 Fourth Quarter          3-3/16           2-5/8 

    As of May 23, 1997, the Company's Common Stock was held by approximately
289 holders of record.

    The Company has never paid any cash dividends on its Common Stock, and has
no present intention of so doing in the foreseeable future.  The Company is
prohibited from declaring and paying cash dividends on its Common Stock by the
terms of its credit agreements with Congress Financial Corporation dated March
22, 1994.


                                          15


<PAGE>

ITEM 6.  SELECTED FINANCIAL DATA

    The following table sets forth selected consolidated financial information
with respect to the Company and its subsidiaries for the five fiscal years ended
March 1, 1997.

    The information set forth below should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of
Operation" and in conjunction with the Company's Consolidated Financial
Statements and notes thereto appearing elsewhere in this Report.


                                        FOR FISCAL YEAR ENDED
                              (In thousands, except per share amounts)

                           MARCH 1,   MARCH 2,  FEB. 25    FEB. 26   FEB. 27,
                            1997       1996      1995       1994      1993
SUMMARY STATEMENTS OF OPERATIONS

Net sales                   $30,394    $35,060   $37,015    $41,634   $46,851
Gross profit                  5,999      8,328     7,061      5,854     9,652
Unusual credit (charge)                    300   (1,252)    (5,450)     
Net (loss) income           (2,747)      (239)   (3,147)    (9,450)   .   359
                        
Net (loss) income per 
share                       $(0.91)     $(.08)   $(1.15)    $(3.81)      $.15
Average shares                         
  outstanding                 3,125      2,985     2,743      2,481     2,439

SUMMARY BALANCE SHEET DATA

Total assets                $18,063    $18,855   $22,184    $22,195   $30,927
Working capital              10,906     10,827    12,830     10,262     7,876
Long-term debt (exclusive
of current maturities)        8,837      9,108    11,300      9,750       300

Convertible subordinated 
debt                          2,760

Stockholders' equity          3,159      5,257     5,465      4,697    13,611


                                          16


<PAGE>

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


RESTRUCTURING STRATEGY

         Levi Strauss & Co., the parent company of Brittania Sportswear Ltd. a
    licensor which accounted for 49% of the Company's fiscal 1997 sales,
    announced their intention to sell Brittania. In light of the actions
    announced by Levi's, K-Mart, the largest retailer of the Brittania brand
    and the Company's largest customer, accounting for approximately $11
    million of the Company's fiscal 1997 sales of Brittania product, advised
    the Company that it would no longer continue its on-going commitment to the
    Brittania trademark. In response, the Company has filed a $37 million
    lawsuit against Levi Strauss & Co. In addition, the financial statements
    reflect significant losses in recent years which have generally resulted in
    the Company using rather than providing cash from its operations. As a
    result of the Brittania matter and the continuing losses, there can be no
    assurance that the Company can continue as a going concern. The financial
    statements do not include any adjustments relating to the recoverability
    and classification of recorded asset amounts or amounts and classifications
    of liabilities that might be necessary should the Company be unable to
    continue in existence.


         At the end of fiscal 1994, the Company began the implementation of a
    restructuring strategy to improve operating results and enhance its
    financial resources. Specific steps taken included:

         -    The shutdown of the Puerto Rico facility 

         -    Improving the product mix by eliminating unprofitable lines 
              (women's products other than those sold under the GUESS? license 
              and socks) and terminating business with Avon Products, the 
              principal customer of the Puerto Rico facility

         -    Terminating the employment contracts of its former chairman and 
              vice chairman.

         -    Increasing equity through (a) the sale of $1 million of non-voting
              convertible preferred stock to management in fiscal 1995; (b) the 
              $ 2.9 million sale of treasury stock to GUESS? in fiscal 1995 and 
              (c) the completion, in August, 1996, of a private placement with 
              net proceeds comprised of 250,000 shares of common stock 
              ($740,000) and .12-1/2% convertible subordinated debentures 
              ($2,351,000 net of expenses).


                                          17


<PAGE>

         -    Obtaining additional working capital financing through the
              restructuring of credit facilities.

         -    Establishing additional steps to reduce operating costs believed 
              to provide the Company with the ability to continue in existence. 
              Major elements of these action plans, which will result in a $2.5 
              million reduction from fiscal 1997 overhead spending levels, 
              include:
         
              -    The transfer of all domestic manufacturing requirements to
                   foreign manufacturing contracting facilities. The final
                   phase of this program will be completed by the middle of 
                   the 1998 fiscal year.

              -    Staff reductions associated with the transfer of
                   manufacturing to offshore contractors, efficiencies and
                   reduced volume.

              -    The relocation of executive offices and showrooms, upon the
                   expiration of the current lease in May, 1997, to more
                   appropriate facilities

    In connection with the implementation of these actions, the Company has
reflected, in its financial statements for the fiscal years ended February, 1994
through March, 1, 1996, unusual charges aggregating $6.4 million. These charges
include approximately $760,000 of expenses incurred in fiscal 1995 closing the
Puerto Rico facility, write-downs and reserves of asset values and other
non-cash items ($1.5 million write-off of goodwill, $2.1 million writedowns of
inventory, $530,000 writedowns of fixed assets), the accrual for the severance
payments to the former Chairman and Vice Chairman of the Board ($1,765,000) and,
in fiscal 1996, an unusual credit, as described below, of $300,000 related to
the elimination of a subordinated note payable associated with the purchase of
the Puerto Rico facility since the likelihood of payment on such note was
considered remote.

    The Company has not yet realized the benefits of this turnaround strategy
and has incurred losses of $2,747,000, $239,000 and $3,147,000 for the fiscal
years ended March 1, 1997, March 2, 1996 and February 25, 1995, respectively.  

RESULTS OF OPERATIONS

SALES

    Net sales for the fiscal year ended March 1, 1997 decreased 13% from the
prior year levels to $30.4 million. These declines, associated with lower unit
volumes, reflect inventory reductions by Nantucket's customers. In addition, the
Company canceled customer orders for specialized new products due to production
delays and quality issues experienced by supplementary foreign 


                                          18


<PAGE>

manufacturing contractors which were engaged to assemble these new products. In
view of these problems, the Company no longer uses these contractors. 

    Net sales for the fiscal year ended March 2, 1996 decreased 5% from prior
year levels to $35,060,000. Most of this decline was associated with the
elimination of unprofitable product lines, including a reduction of $1,024,000
related to the fiscal 1996 elimination of the Company's healthcare line. A soft
retail environment contributed to an overall 5.5% decrease in revenues
associated with lower unit volumes in the core men's fashion underwear products.
For the 1996 fiscal year, there was a 55% increase in the unit volume sales of
the developing GUESS? intimate apparel product line to $4.9 million.

    For the fiscal year ended February, 1995, net sales declined 11% reflecting
$9.5 million reduction related to the elimination of unprofitable product lines
including the termination of the Company's business with Avon Products, a major
customer of the closed Puerto Rico facility and the fiscal 1994 elimination of
the sock division. Sales in the Company's core men's fashion underwear division
rose 7%, generally in unit volumes over prior year levels.  Sales of the GUESS?
products unit volumes resulted in an increase of $2.6 million from prior year
levels when the initial shipments began in November, 1993.

GROSS MARGIN

    Gross profit margins levels are summarized as follows:


                                                Fiscal Year Ending        
                                                                          
                                        March 1,   March 2,   February 25,
                                                                          
                                         1997       1996          1995    
                                                                          
       Gross Margin %                     20%        24%           19%    
                                                                          
       $ Amount-% Increase (decrease)    (28%)       18%           21%    

The declines in fiscal 1997 are the result of increased manufacturing  variances
associated with reduced unit volumes and the additional processing costs of
imported garments as operations of the new contractor base were fine tuned.  In
addition, gross profit levels reflect $1.6 million in fully reserved close-out
sales of the GUESS? products as the Company continued to reduce slow moving
inventory levels.

    The improvement in fiscal 1996 is a result of the improved product mix from
the increased sales of the higher margin GUESS? Innerwear line, the elimination
of the unprofitable products, improved plant efficiencies and lower cost product
sources.  The gross profit margin in fiscal 1995 reflects non-recurring
inventory reserves and write-offs generally associated with discontinued product
lines which aggregated  $652,000.


                                          19


<PAGE>

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

    Selling, general and administrative expenses in fiscal 1997 of $7.5 million
were 25% of sales. For fiscal 1996 and 1995, these expenses were $7.6 million
and $7.8 million, respectively representing 21% for both fiscal years. This
reflects the impact of the lower sales volume on fixed cost levels.  Variable
selling expenses were 6% lower reflecting the lower sales levels offset by the
impact of the sales mix.

    Selling, general and administrative expenses in fiscal 1995  declined 
$2,028,000 from prior year levels. This reflects the reduction in senior
management salaries resulting from the termination and severance agreements
entered into with the former chairman and vice chairman and reduced professional
fees.

    Selling, general and administrative costs are substantially fixed. In
fiscal 1995, the impact of the termination and severance agreements with the
former chairman and vice chairman, a significant fixed element in prior years,
is reflected in the lower percentage of these costs to sales.

PROSPECTIVE FINANCIAL STANDARD-EARNINGS PER SHARE

    In February, 1997, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standard No. 128, "Earnings per Share", which
is effective for financial statements for both interim and annual periods ending
after December 15, 1997. Early adoption of the new  standard is not permitted.
The new standard eliminates primary and fully diluted earnings per share and
requires presentation of basic and diluted earnings per share together with
disclosure of how the per  share amounts were computed. The adoption of this
standard will not have any impact on the disclosure of per share results in the
financial statements.

UNUSUAL (CREDIT) CHARGE

    In November, 1992, the Company acquired the Puerto Rico facility,  Phoenix
Associates, Inc.,  pursuant to a stock purchase agreement.  A portion of the
purchase price was debt payable to the former owners of Phoenix, of which
$300,000 was due February 2, 1998.  In April, 1993, the Company discovered an
inventory variance of $1,700,000  principally attributable to unrecorded
manufacturing and  material cost variances at the Puerto Rico facility incurred
prior to the Company's acquisition of this facility.  In connection with the
acquisition of the Puerto Rico facility, the Company initiated an action against
the former owners of that facility. In the 1996 fiscal year, the Company
concluded that its claims against the holder of the subordinated note payable
are in excess of the $300,000 due.  In the opinion of legal counsel and
management, the likelihood of any payment being required on this note is remote.
Accordingly, in fiscal 1996, the Company eliminated this payable and reflected
such $300,000 reduction as an unusual credit in the accompanying financial
statements.


                                          20


<PAGE>

    The operating loss for fiscal 1995 includes an unusual charge of
approximately $1.3 million comprised of  approximately $160,000 representing
expenses incurred in closing the Puerto Rico facility, and $1,092,000 
representing write-downs of asset values.  The write-down of asset values is not
expected to have a material effect on the Company's liquidity.  


INTEREST EXPENSE

    The decrease in interest expense in fiscal 1997 of $113,000 reflects lower
borrowing levels as the Company reduced inventory levels. In addition, the
proceeds of the August, 1996 $3.5 million private placement were used to prepay
the remaining $533,000 due to Chemical Bank pursuant to its credit agreement and
reduce the balance outstanding under its revolving credit agreement with
Congress Financial Corp. The impact of these reduced borrowing levels was offset
by the 150 basis point higher interest rate of the $2.7 million Convertible
Subordinated Debentures.

    The increase in interest expense of  $118,000 for the 1996 fiscal year is
primarily due to the higher prime rates in effect during fiscal 1996 and
increased levels of financing.

    The increase in interest expense in fiscal 1995 reflects higher borrowing
levels associated with the new credit agreements  and increases in the prime
rate.

LIQUIDITY AND CAPITAL RESOURCES

    The Company has incurred significant losses in recent years which have
generally resulted in the Company using rather than providing cash from its
operations.

    In March, 1994 the Company was successful in refinancing its credit
agreements with (i) a three year $15,000,000 revolving credit facility  with
Congress Financial; (ii) a $2,000,000 Term Loan Agreement with Chemical Bank;
and (iii) an additional $1,500,000 Term Loan with Congress replacing the
Industrial Revenue Bond financing of the Cartersville, Georgia manufacturing
plant.  

    On May 31, 1996, the Company amended its Loan and Security Agreement with
Congress Financial Corporation dated March 24, 1994.  This amendment provided
(a) $251,000 in additional equipment term loan financing, (b) extension of the
repayment period for all outstanding term loans, (c) supplemental revolving loan
availability from March 1st through June 30th of each year and (d) extension of
the renewal date to March 20, 1998.

    Additionally, the Company has increased its equity over the past three
years through (i) a $1,000,000 investment by the Management Group in fiscal
1995;  (ii) the $2.9 million sale of 490,000 shares of common treasury stock to
GUESS?, Inc. and certain of its affiliates and; (iii) the $3.5 million private
placement which included the issuance of 250,000 shares and $2,760,000 


                                          21


<PAGE>

convertible subordinated debentures. These transactions, combined with its
stronger credit facilities, enhanced  the Company's liquidity and capital
resources.

    Under the terms of the $2,000,000 Term Loan Agreement with Chemical Bank,
scheduled installments of $500,000 were due on December 15, 1995 and March 15,
1996.  As of December 15, 1995 the Company agreed to an amendment providing for
payments of $100,000 each on December 31, 1995 and January 31, 1996, with the
remaining $800,000 to be paid in 15 equal installments which commenced March 31,
1996. In August, 1996, the Company utilized $533,333 of the proceeds from the
private placement to prepay all of its obligations with Chemical Bank. 

    The Company believes that the Congress credit facility, as amended,
combined with the $3.5 million private placement, provides adequate financing
flexibility to fund its operations at current levels. As of May 2, 1997, the
most recent measurement date, the Company was in compliance with all of the
covenants and had excess borrowing availability of $686,000 pursuant to its
credit agreement with Congress Financial.

    Working capital increased $79,000 from year-end levels to $10,906,000. The
Company has improved its working capital position as it was successful in
reducing inventory levels by $1.9 million as a result of its continuing strategy
of replacing domestic manufacturing by using off shore contractors. This has
also reduced accounts payable by virtue of the receipt of goods payment terms
inherent in such offshore manufacturing activities.  Proceeds from the issuance
of common stock and subordinated convertible debt were used to prepay the
short-term debt to Chemical Bank, reduce accounts payable and reduce the long
term debt under the Congress revolving credit facility.  The decrease in
inventory levels was offset by an increase in accounts receivable of $1,488,000
due to a special program shipped to K-Mart in February, 1997.

    The Company believes that the moderate rate of inflation over the past few
years has not had significant impact on sales or profitability. 

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

    Attached hereto at Page F-1 ET SEQ.

ITEM 9.  DISAGREEMENTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

    Not Applicable


                                          22


<PAGE>

                                       PART III
                                           
ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

    Information relating to Directors and Executive Officers is set forth on
the Proxy Statement to be filed with the Securities and Exchange Commission
pursuant to Regulation 14A of the Securities Exchange Act of 1934, as amended,
and is hereby incorporated by reference.

ITEM 11.  EXECUTIVE COMPENSATION

    Information relating to executive compensation is set forth in the Proxy
Statement to be filed with the Securities and Exchange Commission pursuant to
Regulation 14A of the Securities Exchange Act of 1934, as amended, and is hereby
incorporated by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    Information relating to security ownership of certain beneficial owners and
Management is set forth in the Proxy Statement to be filed with the Securities
and Exchange Commission pursuant to Regulation 14A of the Securities Exchange
Act of 1934, as amended, and is hereby incorporated by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    Information relating to certain relationships and related transactions is
set forth in the Proxy Statement to be filed with the Securities and Exchange
Commission pursuant to Regulation 14A of the Securities Exchange Act of 1934, as
amended, and is hereby incorporated by reference.


                                          23


<PAGE>

                                       PART IV
                                           
ITEM 14 EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES AND REPORTS ON FORM 8-K

         The following is a list of all exhibits and financial statement
    schedules filed as part of this report, certain of which documents have
    been incorporated by reference to documents previously filed on behalf of
    the Registrant.

(a)(1)   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS OF NANTUCKET INDUSTRIES,
         INC.

                                                                           PAGE
Report of Independent Certified Public Accounts - Grant Thornton LLP       F-1

Consolidated Balance Sheets-
March 1, 1997 and March 2, 1996                                            F-2

Consolidated Statements of Operations - Years Ended
March 1, 1997, March 2, 1996 and February 25, 1995                         F-3

Consolidated Statements of Stockholders' Equity -Years Ended 
March 1, 1997, March 2, 1996 and February 25, 1995                         F-4

Consolidated Statements of Cash Flows - Years Ended
March 1, 1997, March 2, 1996 and February 25, 1995                         F-5

Notes to Consolidated Financial Statements                                 F-6

(a)(2)   FINANCIAL STATEMENT SCHEDULE

Schedule II - Consolidated valuation and qualifying accounts              F-20


                                          24


<PAGE>

(A) (3) EXHIBITS   

    Exhibits which, in their entirety, are incorporated by reference to any
report, exhibit or other filing previously made with the Securities and Exchange
Commission are designated by an asterisk (*) and the location of such material
is included in its description.

<TABLE>
<CAPTION>

 Exhibit                                                                            Page
   No.                              Description                                      No.
- -----------------------------------------------------------------------------------------
<S>          <C>                                                                     <C>
(3)(a)        Certificate of Incorporation as currently in effect (filed as           *
              Exhibit 3(a) to Form 10-K Report for the fiscal year ended
              February 27, 1988 (the "1988 10-K").

(3)(b)        By-Laws as currently in effect (filed as Exhibit 3(b) to the Form       *
              8-K dated August 15, 1996).

(4)(a)        Specimen Stock Certificate (filed as Exhibit 4(b) to Registration       *
              Statement on Form S-1, No. 2-87229 filed October 17, 1983 (the
              "1983 Form S-1").   

(4)(b)        Share Purchase Rights Agreement, dated as of September 6, 1988,         *
              between the Company and State Street Bank and Trust Company
              (filed as Exhibit 4(a) to Form 8-K Report dated as of September
              6, 1988), as amended by the following: Amendment No. 1 dated
              October 3, 1988 (filed as Exhibit 9 to Schedule 14D-9 Amendment
              No. 1 dated October 4, 1988), Amendment No. 2 dated October 18,
              1988 (filed as Exhibit 14 to Schedule 14D-9 Amendment No. 2 dated
              October 19, 1988) and Amendment No. 3 dated November 1, 1988
              (filed as Exhibit 4(c) to Form 10-K Report for the fiscal year
              ended February 25, 1989 (the "1989 10-K"), Amendment No. 4 dated
              as of November 17, 1988 (filed as Exhibit 1 to Amendment No. 1 to
              Form 8-A, dated November 18, 1988) and Amendment dated as of
              August 15, 1994 (filed as Exhibit 4(e) to Form 8-K dated August
              19, 1994).

(4)(c)        Note Acquisition Rights Agreement dated as of September 6, 1988         *
              between the Company and State Street Bank and Trust Company, as
              amended on September 19, 1988 (filed as Exhibit 4(b) to Form 8-K
              Report dated September 6, 1988) as amended by the following:
              Amendment No. 2 dated October 3, 1988 (filed as Exhibit 10 to
              Schedule 14D-9 Amendment No. 2 dated October 4, 1988), Amendment
              No. 3 dated October 18, 1988 (filed as Exhibit 15 to Schedule
              14D-9 Amendment No. 2 dated October 19, 1988), Amendment No. 4
              dated November 1, 1988, 

</TABLE>

                                          25

<PAGE>

<TABLE>

<S>          <C>                                                                     <C>
              (filed as Exhibit 4(d) to the 1989 10-K) and Amendment No. 5
              dated as of November 17, 1988 (filed as Exhibit 2 to Amendment
              No. 1 to Form 8-A, dated November 18, 1988).   

(4)(d)        Certificate of Designation, Preferences and Rights of Non-Voting        *
              Convertible Preferred Stock of Nantucket Industries, Inc. (filed
              as Exhibit 4 to Form 8-K Current Report dated March 22, 1994 (the
              "1994 8-K").   

(4)(e)        Common Stock Purchase Agreement dated as of August 18, 1994 by          *
              and among Registrant, Guess ?, Inc., the Maurice Marciano 1990
              Children's Trust, the Paul Marciano Trust u/t/d 2/20/86, the
              Armand Marciano Trust u/t/d 2/20/86 and The Samberg Group, L.L.C.
              (filed as Exhibit 4(d) to Form 8-K dated August 19, 1994).   

(4)(f)        Common Stock and Convertible Subordinated Debenture Purchase            *
              Agreement dated as of August 13, 1996 by and among Nantucket
              Industries, Inc. and NAN Investors, L.P. (filed as Exhibit 4(f)
              to the Form 8-K dated August 15, 1996).   

(4)(g)        Sixth Amendment dated as of August 15, 1996 to that certain             *
              Rights Agreement dated as of September 6, 1988 between Nantucket
              Industries, Inc., and State Street Bank & Trust Company (filed as
              Exhibit 4(g) to the Form 8-K dated August 15, 1996).   

(9)           Voting Trust Agreement by and among the Samberg Group, L.L.C.,          *
              George Gold, Donald Gold, Stephen Samberg, Stephen Sussman,
              Robert Polen, Ray Wathen, Nantucket Industries, Inc., Robert
              Rosen and Joseph Mazzella dated as of March 21, 1994 (filed as
              Exhibit 99(b) to 1994 8-K).   

(10)(a)       Nantucket Industries, Inc. Savings Plan effective June 1, 1988 by       *
              and between the Registrant and George Gold and Donald Gold as
              Trustees, Amendment No. 1 thereto dated June 22, 1990 and
              Amendment No. 2 thereto dated November 19, 1990 (filed as Exhibit
              (10)(a) to Form 10-K Report for the fiscal year ended February
              29, 1992 (the "1992 10-K")).   

(10)(b)       Incentive Stock Option Plan (filed as Exhibit10(d) to the 1988          *
              10-K).   

</TABLE>

                                          26

<PAGE>

<TABLE>

<S>          <C>                                                                     <C>
(10)(c)       1988 Nantucket Industries, Inc. Nonstatutory Stock Option Plan          *
              (filed as Exhibit 10(c) to the 1989 10-K).   

(10)(e)(i)    Trademark Agreement between Registrant and Faberge, Incorporated        *
              dated November 1, 1980 ("Trademark Agreement") regarding the
              trademarks "Faberge" and "BRUT" for use with men's and boy's
              underwear and bathing suits (filed as Exhibit 10(g)(i) to 1987
              10-K); Amendment dated November 16, 1982 regarding the trademark
              "BRUT 33" (filed as Exhibit 10(m) to 1983 S-1); Letter dated
              August 24, 1983 from Faberge to Registrant with respect to
              renewal of the Trademark Agreement for an additional five year
              period (filed as Exhibit 10(g)(iii) to 1987 10-K); Amendment
              dated May 6, 1983 regarding the trademarks "BRUT Medallion
              Design" and "Brut Royale" (filed as Exhibit 10(k)(ii) to 1983
              S-1; Amendment dated December 5, 1983 (filed as Exhibit 10(g)(iv)
              to the Form 10-K Report for the fiscal year ended March 3, 1984
              (the "1984 10-K"); Amendment dated October 31, 1984 (filed as
              Exhibit 10(g)(xiii) to the Form 10-K Report for the fiscal year
              ended March 2, 1985 (the "1985 10-K")); Amendment dated March 14,
              1986 extending license to include swimwear tops (filed as Exhibit
              10(g)(v) to the 1986 10-K; Amendment dated April 25, 1984 (filed
              as Exhibit 10(g)(v) to the 1984 10-K); Letter dated December 31,
              1987, extending term of Trademark Agreement for an additional
              five year period and deleting men's and boy's bathing suits from
              coverage (filed as Exhibit 10(g)(iii) to the 1988 10-K);
              extension dated February 24, 1989, extending expiration date of
              the Trademark Agreement to February 28, 1998 (filed as Exhibit
              10(e)(ii) to the 1989 10-K).   

(10)(e)(ii)   Intentionally Omitted.

(10)(e)(iii)  License Agreement between the Company and BRITTANIA Sportswear,         *
              Ltd. (subsidiary of Levi Strauss) dated September 6, 1988 for the 
              manufacture and sale of men's and ladies' underwear under the 
              "BRITTANIA" trademark (filed as Exhibit 19 to Form 10-Q for the 
              Quarter ended August 27, 1988).   

</TABLE>

                                          27

<PAGE>

<TABLE>

<S>          <C>                                                                     <C>
(10)(e)(iv)   License Agreement between the Company and BRITTANIA Sportswear,         *
              Ltd. (subsidiary of Levi Strauss) dated December 31, 1991 for the 
              manufacture and sale of men's and ladies' underwear under the 
              "BRITTANIA" trademark (filed as Exhibit 10(e)(iv) to Form 10-K for
              the fiscal year ending February 26, 1994.   

(10)(e)(v)    Amendment dated January 31, 1996 to License Agreement between the       *
              Registrant and BRITTANIA Sportswear, Ltd. (subsidiary of Levi
              Strauss) for the manufacture and sale of men's and ladies'
              loungewear under the "BRITTANIA" trademark.   

(10)(e)(vi)   Intentionally omitted. 

(10)(e)(vii)  License Agreement between the Company and Brittania Sportswear          *
              Limited, a subsidiary of Levi Strauss & Co. effective as of
              January 1, 1997, extending the Company's license through December
              31, 1999, for the manufacture and sale of men's underwear and
              loungewear under the "BRITTANIA" trademark (filed as Exhibit
              10(e)(iii) to the Form 10-Q for the quarter ended August 31,
              1996).   

(10)(f)       Modification and Extention of Lease dated November 30, 1982             *
              between Registrant and Satti Development Corp. (filed as Exhibit
              10(1) to the 1983 10-K);(i) amendment dated February 16,
              1988extending term of lease through April 30, 1993 (filed as
              Exhibit 10(h) to the 1988 10-K);(ii) amendment dated August 15,
              1991 expanding demised premises, extending term of lease through
              May 31, 1997 and modifying annual rental (filed as Exhibit
              10(f)(ii) to 1992 Form 10-K).   

10(f)(i)      Intentionally omitted.   

(10)(g)       Promissory Notes from George J. Gold and Donald D. Gold to              *
              Registrant (filed as Exhibit 10(s) to 1983 S-1).   

(10)(h)       Intentionally omitted.

(10)(i)       Amended and Restated Credit Agreement dated December 8, 1989,           *
              between Registrant and Manufacturers Hanover Trust

</TABLE>

                                          28


<PAGE>

<TABLE>

<S>          <C>                                                                     <C>
              Company ("MHTC") for the borrowing of up to $11,500,000 of which
              $8,500,000 is on a revolving credit basis until March 5, 1993,
              the balance to be used against letters of credit issued by MHTC
              for the benefit of the Registrant; $8,500,000 Note dated December
              8, 1989, from Registrant to MHTC; Continuing Letter of Credit
              Security Agreement dated December 8, 1989, between Registrant and
              MHTC. (filed as Exhibit 10(i) to the Form 10-K Report for the
              fiscal year ended March 3, 1990 (the "1990 10-K") Omitted
              exhibits to said Agreement will be furnished to the Commission
              upon request. 

                (i) First Amendment dated August 1, 1990to Loan Agreement
              between Registrant and MHTC (filed as Exhibit 10(i)(i) to the
              Form 10-K Report for the fiscal year ended March 2, 1991); 

               (ii) Second Amendment and Waiver dated as of May 23, 1991 to
              Loan Agreement between Registrant and MHTC (filed as Exhibit
              (10)(i)(ii) to the 1992 Form 10-K);

              (iii) Fifth Amendment and Waiver dated as of February 22, 1993,
              to Amended and Restated Credit Agreement dated as of December 8,
              1989, between the Registrant and Chemical Bank, as successor by
              merger to MHTC (filed as Exhibit (iii) to the Form 8-K dated
              March 4, 1993);

               (iv) Sixth Amendment and Waiver datedas of March 4, 1993, to
              Amended and Restated Credit Agreement (filed as Exhibit 10(k)(iv)
              to 1993 10-K).

(10)(j)(i)    Revolving Credit Agreement dated as ofDecember 30, 1993 by and          *
              between Chemical Bank, Nantucket Industries, Inc., Nantucket
              Mills, Inc. and Nantucket Management Corporation (the "Credit
              Agreement") (filed as Exhibit 10(j)(i) to the 1994 Form 10-K).  
              
10(j)(ii)     First Amendment to Credit Agreement dated as of February 28, 1994       *
              by and betweenChemical Bank, Nantucket Industries, Inc.,
              Nantucket Mills, Inc. and Nantucket Management Corporation (filed
              as Exhibit 10(j)(ii) to the 1994 10-K).   

(10)(j)(iii)  Second Amendment to Credit Agreement dated as of March 17, 1994         *
              by and between Chemical

</TABLE>

                                          29


<PAGE>

<TABLE>

<S>          <C>                                                                     <C>
              Bank, Nantucket Industries, Inc., Nantucket Mills, Inc. and
              Nantucket Management Corporation (filed as Exhibit 10(j)(iii) to
              the 1994 10-K).   

(10(k)        Intentionally omitted.   

(10)(n)       Intentionally omitted.

(10)(o)       Intentionally omitted.

(10)(q)       Intentionally omitted.

(10)(s)       Intentionally omitted.

(10)(t)       Intentionally omitted.

(10)(u)       Intentionally omitted.

(10)(v)       Sublicense Agreement dated November 20, 1991 by and among Dawson        *
              Consumer Products, Inc., Registrant and PGH Company regarding the 
              use of the trademark "Adolfo" on men's high fashion underwear 
              briefs (filed as Exhibit (10)(v) to the 1992 Form 10-K).   

(10)(w)       Sublicense Agreement dated October 16, 1992 by and among Salant         *
              Corporation, Dawson Consumer Products, Inc. and the Registrant 
              regarding the use of the trademark "John Henry" on men's high 
              fashion underwear briefs (filed as Exhibit (10)(w) to the 1992 
              Form 10-K).   

(10)(x)       Employment Agreement dated May 26, 1992 by and between the              *
              Registrant and Stephen P. Sussman (filed as Exhibit 10(x) to the 
              Form 10Q Report for November 28, 1992) as amended by the Amendment
              dated August 8, 1994 (filed as Exhibit 99(a) to Form 8-K dated 
              August 19, 1994).   

(10)(x)(i)    Amendment No. 2 dated August 9, 1996 to that certain Employment         *
              Agreement dated as of May 26, 1992 by and between Nantucket
              Industries, Inc. and Stephen P. Sussman (filed as Exhibit 99(a)
              to the Form 8-K dated August 15, 1996).   

(10)(y)       Intentionally omitted.

(10)(z)(i)    Intentionally omitted.

</TABLE>


                                          30


<PAGE>

<TABLE>

<S>          <C>                                                                     <C>
(10)(z)(ii)   Amended and Restated Employment Agreement by and between                *
              Nantucket Industries, Inc. and Stephen M. Samberg (filed as
              Exhibit 10(z)(ii) to the 1994 Form 10-K) as amended by the
              Amendment dated August 8, 1994 (filed as Exhibit 99(c) to Form
              8-K dated August 19, 1994).   

(10)(z)(iii)  Amendment No. 2 dated August 9, 1996 to that certain Employment         *
              Agreement dated as of March 18, 1994 by and between Nantucket
              Industries, Inc. and Stephen M. Samberg (filed as Exhibit 99(c)
              to the Form 8-K dated August 15, 1996).   

(10)(aa)      License Agreement dated October 5, 1992 between Cluett Peabody &        *
              Co., Inc. and Registrant with respect to the ARROW trademark
              (filed as Exhibit 2 to Form 10Q Report for November 28, 1992).  

(10)(bb)      License Agreement dated December 9, 1992 between GUESS?, Inc. and       *
              Registrant with respect to the GUESS? trademark (filed as Exhibit
              3 to Form 10Q Report for November 28, 1992).

(10)(cc)      Registrant's 1992 Long-Term Stock Option Plan (filed as Exhibit 4       *
              to Form 10Q Report for November 28, 1992).   

(10)(dd)      Registrant's 1992 Executive Performance Benefit Plan (filed as          *
              Exhibit 5 to Form 10Q for November 28, 1992).   

(10)(ee)      Management Agreement made as of January 1, 1993 by and between          *
              Nantucket Management Corp. (a subsidiary of Registrant) and 
              Registrant (filed as Exhibit 10(ee) to 1993 10-K).   

(10)(ff)      License Agreement dated December 21, 1992 between Registrant and        *
              McGregor Corporation with respect to the Botany 500 Trademark
              (filed as Exhibit 10(ff) to 1993 10-K).   

(10)(ff)(i)   Letter Agreement dated July 10, 1995 amending License Agreement         *
              between the Registrant and McGregor Corporation with respect to
              the Botany 500 Trademark (filed as Exhibit 10(ff) to 1993 10-K.

(10)(gg)      Severance Agreement dated as of March 18, 1994 by and among             *
              Nantucket Industries George J. Gold and Donald Gold (filed as 

</TABLE>


                                          31


<PAGE>

<TABLE>

<S>          <C>                                                                     <C>
              Exhibit 10(gg)(i) to the Form 10K Report for the fiscal year
              ended February 25, 1995). (Filed as Exhibit 10(gg) to the 1994
              Form 10-K) as amended by the Amendment dated August 17, 1994
              (filed as Exhibit 99(b) to Form 8-K dated August.

(10)(gg)(i)   Letter dated February 28, 1995 amending Severance Agreement by          *
              and among Registrant, George J. Gold and Donald D. Gold (filed as
              Exhibit 10(gg)(i) to the Form 10-K Report for the fiscal year
              ended February 25, 1995).   

(10)(gg)(ii)  Third Amendment dated August 9, 1996 to that certain Severance          *
              Agreement dated as of March 18, 1994 by and among Nantucket
              Industries, Inc. George J. Gold and Donald D. Gold (filed as
              Exhibit 99(b) to the Form 8-K dated August 15, 1996).   

(10)(hh)      Agreement dated as of March 1, 1994 by and among the Samberg            *
              Group, L.L.C., George J. Gold, Donald D. Gold, Stephen M.
              Samberg, Stephen P. Sussman, Robert Polen, Raymond L. Wathen and
              Nantucket Industries, Inc. (filed as Exhibit 10(hh) to the 1994
              Form 10-K).   

(10)(ii)      Loan and Security Agreement by and between Nantucket Industries,        *
              Inc. and Congress Financial Corp. dated as of March 21, 1994 
              (filed as Exhibit 99(b) to 1994 8-K).   

(10)(ii)(i)   Amendment No. 2 dated July 31, 1996, to Loan and Security               *
              Agreement dated as of March 21, 1994, among Nantucket Industries,
              Inc. and Congress Financial Corp. (filed as Exhibit 99(o) to the
              Form 8-K dated August 15, 1996).   

(10)(ii)(ii)  Amendment No. 3 dated August 15, 1996, to Loan and Security             *
              Agreement dated as of March 21, 1994, among Nantucket Industries,
              Inc. and Congress Financial Corp. (filed as Exhibit 99(p) to the
              Form 8-K dated August 15, 1996).   

(10)(jj)      Guaranty by Nantucket Mills, Inc. in favor of Congress Financial        *
              Corp. dated as of March 21, 1994 (filed as Exhibit 99(c) to 1994 
              8-K).   

(10)(kk)      General Security Agreement by Nantucket Mills, Inc. in favor of         *
              Congress Financial Corp. dated as of March 21, 1994 (filed as 
              Exhibit 99(d) to 1994 8-K).   

(10)(ll)      Guarantee of Nantucket Management Corporation in favor of               *

</TABLE>


                                          32


<PAGE>

<TABLE>

<S>          <C>                                                                     <C>
              Congress Financial Corp. dated as of March 21, 1994 (filed as
              Exhibit 99(e) to 1994 8-K).   

(10)(mm)      General Security Agreement by Nantucket Management Corporation          *
              in favor of Congress Financial Corp. dated as of March 21, 1994 
              (filed as Exhibit 99(f) to 1994 8-K).   

(10)(nn)      Amended and Restated Credit Agreement by and among Chemical Bank,       *
              Nantucket Industries, Inc., Nantucket Mills, Inc. and Nantucket 
              Management Corporation dated as of March 21, 1994 (filed as 
              Exhibit 99(g) to 1994 8-K) and amended by the Amendment dated as 
              of August 18, 1994 (filed as Exhibit 99(e) to the Form 8-K dated 
              August 19, 1994).   

(10)(oo)      Amended and Restated Security Agreement by and between Nantucket        *
              Industries, Inc. and Chemical Bank dated as of March 21, 1994 
              (filed as Exhibit 99(h) to 1994 Form 8-K).   

(10)(pp)      Amended and Restated Security Agreement by and between Nantucket        *
              Mills, Inc. and Chemical Bank dated as of March 21, 1994 (filed as
              Exhibit 99(i) to 1994 8-K).   

(10)(qq)      Security Agreement by and between Management Corporation and            *
              Chemical Bank dated as of March 21, 1994 (filed as Exhibit 99(j) 
              to 1994 8-K).  

(10)(rr)      Deed to Secure Debt, Security Agreement and Assignment of Leases        *
              and Rents by Nantucket Industries, Inc. to Chemical Bank dated as 
              of June 8, 1994 (filed as Exhibit 10(ss) to the 1994 Form 10-K).
              and Assignment of Leases and Rents by Nantucket Industries, Inc. 
              to Congress Financial Corporation dated June 8, 1994 (filed as
              Exhibit 10(rr) to the 1994 Form 10-K).   

(10)(ss)      Deed to Secure Debt, Security Agreement and Assignment of Leases        *
              and Rents by Nantucket Industries, Inc. to Chemical Bank dated as
              of June 8, 1994 (filed as Exhibit 10(ss) to the 1994 Form 10-K).

(10)(tt)      Employment Agreement dated November 23, 1994 by and between             *
              Registrant and Raymond L. Wathen (filed as Exhibit 10(tt) to Form
              10-K Report for the fiscal year ended February 25, 1995).   

</TABLE>


                                          33


<PAGE>

<TABLE>

<S>          <C>                                                                     <C>
(10)(tt)(i)   Amendment to Employment Agreement entered into as of January 1,         *
              1996 between Registrant and Raymond L. Wathen.

(10)(uu)      Employment Agreement dated July 1, 1994 by and between Registrant       *
              and Ronald S. Hoffman (filed as Exhibit 10(uu) to Form 10-K
              Report for the fiscal year ended February 25, 1995).   

(10)(uu)(i)   Letter Agreement dated June 12, 1995 between Registrant and             *
              Ronald S. Hoffman, extending the term of his employment to June
              30, 1996.   

(10)(uu)(ii)  Letter Agreement dated August 9, 1996 between Registrant and            *
              Ronald S. Hoffman amending the change of control provision in his
              employment agreement (filed as Exhibit 99(e) to the Form 8-K
              dated August 15, 1996).   

(10)(uu)(iv)  Letter Agreement dated as of June 30, 1996 between Registrant and       *
              Ronald S. Hoffman, extending the term of his employment to June
              30, 1997 (filed as Exhibit 99(j) to the Form 8-K dated August 15,
              1996).   

(10)(vv)      Employment Agreement dated as of January 1996 by and between            *
              Registrant and Joseph Visconti.   

(10)(vv)(i)   Amendment dated August 9, 1996 to that certain Employment               *
              Agreement dated as of January 1, 1996 by and between Nantucket
              Industries, Inc. and Joseph Visconti (filed as Exhibit 99(d) to
              the Form 8-K dated August 15, 1996).   

(10)(ww)      First Amendment, dated as of December 15, 1995 to Amended and           *
              Restated Credit Agreement dated as of March 21, 1994, among
              Nantucket Industries, Inc. and its subsidiaries and Chemical Bank
              (filed as Exhibit (10)(vv) to Form 10-Q Report for the quarter
              ended November 25, 1995.   

</TABLE>


                                          34


<PAGE>

<TABLE>

<S>          <C>                                                                     <C>
(10)(xx)      Complaint filed on March 7, 1997 with Superior Court of                 *
              California for the County of San Francisco C.A. No. 985160,
              Nantucket Industries, Inc. v. Levi Strauss & Co., and Brittania
              Sportswear Limited (filed as Exhibit 99(q) to the Form 8-K dated
              March 7, 1997).   

(10)(zz)      Press Release dated March 10, 1997 (filed as Exhibit 99(r) to the       *
              Form 8-K dated March 7, 1997).   

</TABLE>


                                          35


<PAGE>

(c) SUBSIDIARIES OF THE COMPANY

                                    STATE OF            DOING BUSINESS
      NAME                        INCORPORATION              NAME

    Nantucket Mills, Inc.           Delaware          Phoenix Associates,
                                                     Inc. (in Puerto Rico)

    Nantucket Management Corp.*     New York                 N/A
    * Dissolved as of December, 1995, pursuant to vote dated October 17, 1995


SIGNATURES

    Pursuant to the requirements of Section 13 or 15(d) of the Securities and
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized, in the City of New
York, State of New York.


                              NANTUCKET INDUSTRIES, INC.

May 22, 1997                  By:  \s\ Stephen M. Samberg
                                  ----------------------------------------------
                                   Stephen M. Samberg, Chairman of the Board and
                                   Chief Executive Officer/
                                   (principal executive officer)

May 22, 1997                  By:  \s\ Ronald S. Hoffman
                                  ----------------------------------------------
                                   Ronald S. Hoffman, Vice President-Finance and
                                   Chief Financial Officer
                                   (principal financial and accounting officer)


                                          36


<PAGE>

    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 on the dates indicated.


May 22, 1997                 \s\ Stephen M. Samberg
                             ---------------------------------------------
                             Stephen M. Samberg, Chairman of the Board and
                             Chief Executive Officer


May 22, 1997                 \s\ Joseph Visconti
                             ---------------------------------------------
                             Joseph Visconti, President and  Director


May 22, 1997                 \s\ Ronald S. Hoffman                       
                             ---------------------------------------------
                             Ronald S. Hoffman, Vice President-Finance and
                             Chief Financial Officer, Secretary and Director


May 22, 1997  
                             ---------------------------------------------
                             Warren C. Cole, Director


May 22, 1997                 \s\ Donald D. Gold                       
                             ---------------------------------------------
                             Donald D. Gold, Director


May 22, 1997            
                             ---------------------------------------------
                             George J. Gold, Director


May 22, 1997                 \s\ Kenneth Klein                       
                             ---------------------------------------------
                             Kenneth Klein Director


May 22, 1997                 \s\ Robert M. Rosen                       
                             ---------------------------------------------
                             Robert M. Rosen, Director


May 22, 1997            
                             ---------------------------------------------
                             Roger Williams, Director


                                          37


<PAGE>














                                          38


<PAGE>



                           REPORT OF INDEPENDENT CERTIFIED
                                   PUBLIC ACCOUNTS


Board of Directors and Stockholders
   Nantucket Industries, Inc.


We have audited the accompanying consolidated balance sheets of Nantucket
Industries, Inc. and Subsidiaries as of March 2, 1996 and February 25, 1995, and
the related consolidated statements of operations, stockholders' equity, and
cash flows for each of the three years in the period ended March 2, 1996.  These
financial statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
Nantucket Industries, Inc. and Subsidiaries as of March 2, 1996 and February 25,
1995, and the consolidated results of their operations and their consolidated
cash flows for each of the three years in the period ended March 2, 1996, in
conformity with generally accepted accounting principles.

We have also audited Schedule II of Nantucket Industries, Inc. and Subsidiaries
as of March 2, 1996 and February 25, 1995 and for the periods then ended.  In
our opinion, this schedule presents fairly, in all material respects, the
information required to be set forth therein.


GRANT THORNTON


New York, New York
April 25, 1996

                                         F-1

<PAGE>

                               NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES

                                       CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

                                                                           March 1,        March 2,
                                                                             1997            1996
                                                                         ------------    ------------
                     ASSETS                                                             

<S>                                                                     <C>            <C>

CURRENT ASSETS                                                                          
  Cash                                                                        $7,941         $15,085
  Accounts receivable, less reserves of $149,000 and                                    
    $40,000, respectively (Note 7)                                         5,872,734       4,417,033
  Inventories (Notes 5 and 7)                                              7,826,440      10,156,639
  Other current assets                                                       506,171         729,145
                                                                        ------------     -----------
     Total current assets                                                 14,213,286      15,317,902
                                                                                        
PROPERTY, PLANT AND EQUIPMENT - NET (Notes 6 and 7)                        3,204,037       3,498,825
                                                                                        
OTHER ASSETS - NET                                                           645,880          38,413
                                                                        ------------     -----------
                                                                         $18,063,203     $18,855,140
                                                                        ------------     -----------
                                                                        ------------     -----------

      LIABILITIES AND STOCKHOLDERS' EQUITY                                              
                                                                                        
CURRENT LIABILITIES                                                                     
  Current maturities of long-term debt (Note 7)                              510,864       1,275,000
  Accounts payable                                                         1,081,133       1,721,852
  Accrued salaries  and employee benefits                                    348,361         383,595
  Accrued unusual charge (Note 4)                                            465,000         465,000
  Accrued expenses and other liabilities                                     530,850         392,789
  Accrued royalties                                                          368,860         249,792
  Income taxes payable (Note 8)                                                1,909           2,934
                                                                        ------------     -----------
     Total current liabilities                                             3,306,977       4,490,962

LONG-TERM DEBT (Note 7)                                                   8,566,011       8,428,782
                                                                            
ACCRUED UNUSUAL CHARGE (Notes 4 and 10)                                     270,868         678,879
                                                                            
CONVERTIBLE SUBORDINATED DEBT (Note 3)                                    2,760,000           -
                                                                        ------------     -----------
                                                                         14,903,856      13,598,623
                                                                            
COMMITMENTS AND CONTINGENCIES (Note 10)                                     
                                                                            
STOCKHOLDERS' EQUITY (Notes 3 and 9)                                        
  Preferred stock, $.10 par value; 500,000 shares authorized,               
    of which 5,000 shares have been designated as non-voting                
    convertible with liquidating preference of $200 per share                   500             500
    and are issued and outstanding                                          
  Common stock, $.10 par value; authorized 20,000,000 shares;               
    issued 3,241,848 at March 1, 1997 and 2,991,848 at March 2, 1996        324,185         299,185
  Additional paid-in capital                                             12,364,503      11,556,386
  Deferred issuance cost                                                   (183,772)          -
  Accumulated deficit                                                    (9,326,132)     (6,579,617)
                                                                        ------------     -----------
                                                                          3,179,284       5,276,454
                                                                            
Less 3,052 shares at March 1, 1997 and March 2, 1996                        
  of common stock held in treasury, at cost                                  19,937          19,937
                                                                        ------------     -----------
                                                                          3,159,347       5,256,517
                                                                        ------------     -----------
                                                                         18,063,203      18,855,140
                                                                        ------------     -----------
                                                                        ------------     -----------
</TABLE>


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE STATEMENTS.


                                       F-2
<PAGE>

                        NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES

                           CONSOLIDATED STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                             Year ended
                                            ----------------------------------------------
                                               MARCH 1,        March 2,      February 25,
                                                 1997            1996            1995
                                            ------------    ------------    --------------
<S>                                         <C>             <C>             <C>
Net sales                                   $30,394,409     $35,060,136     $37,015,167
Cost of sales                                24,395,054      26,732,017      29,953,922
                                            ------------    ------------    ------------

     Gross profit                             5,999,355       8,328,119       7,061,245
                                                                            
Selling, general and administrative                                         
  expenses                                    7,546,341       7,554,057       7,759,955
Unusual (credit) charge (Note 4)                   -           (300,000)      1,252,400
                                            ------------    ------------    ------------

     Operating profit (loss)                 (1,546,986)      1,074,062      (1,951,110)
                                                                            
Interest expense                              1,199,529       1,313,544       1,195,541
                                            ------------    ------------    ------------

     Loss before income taxes                (2,746,515)       (239,482)     (3,146,651)
                                                                            
Income taxes (Note 8)                                -               -               -
                                            ------------    ------------    ------------

        Net loss                            ($2,746,515)      ($239,482)    ($3,146,651)
                                            ------------    ------------    ------------
                                            ------------    ------------    ------------

Net loss per share                               ($0.91)         ($0.08)         ($1.15)
                                            ------------    ------------    ------------
                                            ------------    ------------    ------------

Weighted average common shares outstanding    3,124,785       2,984,955       2,742,520
                                            ------------    ------------    ------------
                                            ------------    ------------    ------------
</TABLE>

The accompanying notes are an integral part of these statements.


                                       F-3
<PAGE>
<TABLE>
<CAPTION>
                                     Nantucket Industries, Inc. and Subsidiaries

                                    CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                            Years ended March 1, 1997, March 2, 1996 and February 25, 1995

                                          Preferred stock
                                           designated as                                                   
                                       non-voting convertible        Common stock        Additional     Deferred       
                                       ----------------------      ------------------     paid-in       Issuance       
                                       Shares          Amount      Shares      Amount      Capital        Costs        
                                       ------          ------      ------      ------    ----------     ---------
<S>                                   <C>             <C>        <C>          <C>        <C>            <C>
Balances at February 26, 1994                                    2,991,848    $299,185   $10,577,398                   

Net loss                                                                                                               

Issuance of Preferred stock             5,000          500                                   999,500                   

Sale of treasury stock                                                         294,952                                 

Issuance of treasury stock in
    compliance with credit agreement
    prepayment terms                                                                                                   
                                      -------      -------       ---------     -------    ----------    ---------
Balances at February 26, 1995           5,000          500       2,991,848     299,185    11,576,898                   

Net loss                                                                                                               

Issuance of treasury stock in
    compliance with credit agreement
    prepayment terms                                                                         (20,512)                  
                                      -------      -------       ---------     -------    ----------    ---------
Balances at March 2, 1996               5,000          500       2,991,848     299,185   $11,556,386                   

Net loss                                                                                                               
Common stock issued (Note 3)                                       250,000      25,000       808,117      183,772    
                                      -------      -------       ---------     -------    ----------    ---------
Balances at March 1, 1997               5,000         $500       $3,241,84    $324,185   $12,364,503    ($183,772)   
                                      -------      -------       ---------     -------    ----------    ---------
                                      -------      -------       ---------     -------    ----------    ---------

<CAPTION>
                                         Retained            Treasury stock   
                                         earnings        ----------------------
                                         (deficit)       Shares          Amount            Total
                                         ---------       ------          ------            -----
<S>                                    <C>              <C>          <C>                <C>
Balances at February 26, 1994          ($2,898,532)     503,052      ($3,281,442)       $4,696,609
                                                                                 
Net loss                                (3,146,651)                                     (3,146,651)
                                                                                 
Issuance of Preferred stock                                                              1,000,000
                                                                                 
Sale of treasury stock                                 (490,000)       3,196,303         2,901,351
                                                                                 
Issuance of treasury stock in                                                    
    compliance with credit agreement                                             
    prepayment terms                                     (2,500)          13,750            13,750
                                        ----------      -------        ---------         ---------
Balances at February 26, 1995           (6,340,135)      10,552          (71,389)        5,465,059
                                                                                 
Net loss                                  (239,482)                                       (239,482)
                                                                                 
Issuance of treasury stock in                                                    
    compliance with credit agreement                                             
    prepayment terms                                     (7,500)          51,452            30,940
                                        ----------      -------        ---------         ---------
Balances at March 2, 1996              ($6,579,617)       3,052         ($19,937)       $5,256,517
                                                                                 
Net loss                                (2,746,515)                                     (2,746,515)
Common stock issued (Note 3)                                                               649,345
                                        ----------      -------        ---------         ---------
Balances at March 1, 1997              ($9,326,132)       3,052         ($19,937)       $3,159,347
                                        ----------      -------        ---------         ---------
                                        ----------      -------        ---------         ---------


                The accompanying notes are an integral part of these statements.

</TABLE>


                                       F-4
<PAGE>


                             Nantucket Industries, Inc. and Subsidiaries

                                CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                               Year ended
                                                               ------------------------------------------
                                                                March 1,        March 2,      February 25,
                                                                  1997            1996            1995
                                                               ----------      ----------      ----------
<S>                                                           <C>               <C>           <C>
Cash flows from operating activities
  Net loss                                                    ($2,746,515)      ($239,482)    ($3,146,651)
  Adjustments to reconcile net loss
    to net cash provided by (used in)
    operating activities
      Depreciation and amortization                               361,425         365,342         393,148
      Provision for doubtful accounts                              32,000         120,000          90,000
      Gain on sale of fixed assets                                (44,496)             -               -
      Unusual (credit) charge                                          -         (300,000)      1,091,929
      Treasury stock issued in compliance with credit                  -           30,190          13,750
      Provision for obsolete and slow moving inventor             415,000         452,590         688,510
      (Increase) decrease in assets
        Accounts receivable                                    (1,487,701)      1,935,115      (1,633,875)
        Refundable income taxes                                        -               -          558,000
        Inventories                                             1,915,199         374,967      (1,373,776)
        Other current assets                                      283,886          30,909        (221,991)
      (Decrease) increase in liabilities
        Accounts payable                                         (497,380)       (684,137)     (1,287,921)
        Accrued expenses and other liabilities                    221,895        (543,519)     (1,010,199)
        Income taxes payable                                       (1,025)            294          (7,544)
        Accrued unusual charge                                   (408,011)       (379,451)       (691,670)
                                                               ----------      ----------      ----------
      Net cash (used in) provided by operating activities      (1,955,723)     (1,162,818)     (6,538,290)
                                                               ----------      ----------      ----------

Cash flows from investing activities
  Additions to property, plant and equipment                     (152,516)        (97,296)       (388,011)
  Proceeds from sale of fixed assets                               33,756              -               -
  (Increase) decrease in other assets                            (396,838)        129,781         244,130
                                                               ----------      ----------      ----------
      Net cash (used in) provided by investing activities        (515,598)         32,485        (143,881)
                                                               ----------      ----------      ----------

Cash flows from financing activities
  Payments of previous line of credit agreement                        -               -        5,090,294
  Borrowings (repayments) under line of credit agreement          173,093      (1,013,017)      8,307,245
  Payments of short-term debt                                    (800,000)             -               -
  Issuance of convertible subordinated debentures, net
     of expenses (Note 3)                                       2,351,084              -               -
  Payments of long-term debt and capital lease obligations             -         (200,000)     (1,000,000)
  Issuance of common stock (Note 3)                               740,000              -               -
  Issuance of convertible preferred stock                              -               -        1,000,000
  Net proceeds from sale of treasury stock                             -              750       2,901,351
                                                               ----------      ----------      ----------
      Net cash provided by (used in) financing activities       2,464,177      (1,212,267)      6,118,302

        NET DECREASE IN CASH                                      ($7,144)       ($16,964)      ($563,869)



Cash at beginning of period                                        15,085          32,049         595,918
                                                               ----------      ----------      ----------

Cash at end of period                                              $7,941         $15,085         $32,049
                                                               ----------      ----------      ----------
                                                               ----------      ----------      ----------

SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION:

  Cash paid during the period:

    Interest                                                    1,173,981       1,320,046       1,708,384
                                                               ----------      ----------      ----------
                                                               ----------      ----------      ----------

    Income taxes                                                       -               -               -
                                                               ----------      ----------      ----------
                                                               ----------      ----------      ----------
</TABLE>

The accompanying notes are an integral part of these statements


                                                        F-5
<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995
                                           
NOTE 1-RESTRUCTURING AND LIQUIDITY MATTERS

    The accompanying financial statements have been prepared assuming that the
    Company will continue as a going concern. As more fully described in Note
    12, Levi Strauss & Co., the parent company of Brittania Sportswear Ltd.. a
    licensor which accounted for 49% of the Company's fiscal 1997 sales,
    announced their intention to sell Brittania. In light of the actions
    announced by Levi's, K-Mart, the largest retailer of the Brittania brand
    and the Company's largest  customer accounting for approximately $11
    million of the Company's fiscal 1997 sales of Brittania product, advised
    the Company that it would no longer continue its on-going commitment to the
    Brittania trademark. In response, the Company has filed a $37 million
    lawsuit against Levi Strauss & Co. In addition, these financial statements
    reflect significant losses in recent years which have generally resulted in
    the Company using rather than providing cash from its operations.
    
    As a result of the the Brittania matter and the continuing losses there can
    be no assurance that the Company can continue as a going concern. The
    financial statements do not include any adjustments relating to the
    recoverability and classification of recorded asset amounts or amounts and
    classifications of liabilities that might be necessary should the Company
    be unable to continue in existence. There can be no assurance that the
    ultimate impact or resolution of these matters will not have a materially
    adverse effect on the Company or on its financial condition.
    
    In view of the issues described in the preceding paragraph, recoverability
    of a major portion of the recorded asset amounts shown in the accompanying
    balance sheet is dependent upon the continued operations of the Company,
    which in turn is dependent upon the Company's ability to maintain the
    financing of its working capital requirements on a continuing basis and to
    improve its future operations.
    
    The Company has funded its operating losses by refinancing its debt in
    fiscal 1995 and increasing its capital through (a) the sale of $1 million
    of non-voting convertible preferred stock to management (Note 9) in fiscal
    1995; (b) the fiscal 1995 sale of treasury stock which increased equity by
    $2.9 million. and (c) the completion, in August, 1996 a $3.5 million
    private placement (Note 3).

    The Company has been implementing a restructuring strategy to improve
    operating results and enhance its financial resources which included
    reducing costs, streamlining its operations and closing  its Puerto Rico
    plant. In addition Management has implemented additional steps to reduce
    its operating costs which it believes are sufficient to provide the Company
    with the ability to continue in existence.. Major elements of these action
    plans include:
         
         The transfer of all domestic  manufacturing requirements to foreign
         manufacturing contracting facilities. The final phase of this program
         will be completed by the middle of  the 1998 fiscal year.
         
         Staff reductions associated with the transfer of manufacturing to
         offshore contractors, efficiencies and reduced volume.

         The relocation of executive offices and showrooms, upon the expiration
         of the current lease in May, 1997, to more appropriate facilities.

    Management believes these action plans will result in a $2.5 million
    reduction from fiscal 1997 overhead spending levels.

                                         F-6

<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995
                                           

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    THE COMPANY
    
    Nantucket Industries, Inc. and its wholly-owned subsidiaries (the
    "Company") designs and distributes  throughout the United States men's
    branded and private label fashion undergarments to mass merchandisers and
    national chains. In addition, the Company designs and distributes to
    department and specialty stores GUESS? innerwear for  women.
    
    For the current fiscal year, sales to the Company's largest customer
    accounted for 40% of net sales and 40% and 43%, respectively, for the two
    prior fiscal years. As described in Note 12, this customer has advised the
    Company that, in light of the announcement by Levi Strauss & Co. of its
    desire to sell its Brittania subsidiary, the customer would no longer
    continue its on-going commitment to the Brittania trademark Sales to the
    second largest customer in the current fiscal year were 19% of net sales
    and 21% and 17%, respectively, for the two prior fiscal years.  Sales in
    the current fiscal year to the Company's third largest customer represented
    18% of net sales and 13% and 12% respectively for the  two prior fiscal
    years.
    
    PRINCIPLES OF CONSOLIDATION
    
    The consolidated financial statements include the accounts of Nantucket
    Industries, Inc. and its wholly-owned subsidiaries.  All significant
    intercompany balances and transactions have been eliminated.
    
    ACCOUNTS RECEIVABLE
    
    An allowance for doubtful accounts is provided based upon historical bad
    debt experience and periodic evaluations of the aging of the accounts. 
    Substantially all receivables are either insured up to 80% of the
    outstanding balance, subject to certain deductibles or are subject to
    factoring  arrangements which guarantee payment.
    
    INVENTORIES
    
    Inventories are stated at the lower of cost, determined on a first-in,
    first-out basis, or market (net realizable value).
    
    PROPERTY, PLANT AND EQUIPMENT
    
    Property, plant, and equipment are stated at cost.  Equipment under lease
    is stated at the present value of the minimum lease payments at the
    inception of the lease.  Depreciation and amortization are provided by the
    straight-line method over the estimated useful lives of the assets as
    follows:
    
                      ------------------------------------------
                                                           Years
                      ------------------------------------------

                      Buildings and improvements         20 - 40
                      Machinery and equipment             3 - 10
                      Furniture and fixtures                  10

                      ------------------------------------------
    
    OTHER ASSETS

                                         F-7

<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995
                                           

    Other long-term assets consist primarily of capitalized loan origination
    costs. These costs are being amortized over the term of the related credit
    agreements.
    

    STOCK OPTIONS

    In fiscal 1997 , the Company has adopted Statement of Financial Accounting
    Standards No. 123, "Accounting for Stock-Based Compensation" which is
    effective for fiscal years beginning after December 15, 1995. As described
    in Note 9, the Company has granted stock options for a fixed number of
    shares to employees and officers at an exercise price at the market value
    of the shares on the date of grant. Accordingly, as permitted by SFAS 123,
    the Company has elected to continue to account for stock option grants in
    accordance with APB No. 25 and recognizes no compensation expense for these
    grants.

    INCOME TAXES
    
    The Company and its wholly-owned subsidiaries file a consolidated Federal
    income tax return.  Deferred income taxes arise as a result of differences
    between financial statement and income tax reporting.
    
    NET LOSS PER COMMON SHARE
    
    In February, 1997, the Financial Accounting Standards Board issued
    Statement of Financial Accounting Standard No. 128, "Earnings per Share",
    which is effective for financial statements for both interim and annual
    periods ending after December 15, 1997. Early adoption of the new  standard
    is not permitted. The new standard eliminates primary and fully diluted
    earnings per share and requires presentation of basic and diluted earnings
    per share together with disclosure of how the per  share amounts were
    computed. The adoption of this standard will not have any impact on the
    disclosure of per share results in the financial statements.

    Net loss per common share is computed by dividing net income (loss) by
    weighted average common shares outstanding during each year.  Incremental
    shares from assumed conversions relating to Convertible Subordinated
    Debentures, Stock Options and Warrants are not included since the effect 
    would be antidilutive.

    FISCAL YEAR
    
    The Company's fiscal year ends on the Saturday nearest to February 28.  The
    year ended March 1, 1997 had 52 weeks and the fiscal years ended March 2,
    1996 and February 25, 1995 contained 53 and 52 weeks respectively.
    
    RECLASSIFICATION
    
    Certain prior year amounts have been reclassified in order to conform to
    the current year's presentation.







    USE OF ESTIMATES

                                         F-8

<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995
                                           

    In preparing the Company's financial statements, management is required to
    make estimates and assumptions that affect the reported amounts of assets
    and liabilities and the disclosure of contingent assets and liabilities at
    the date of the financial statements, and the reported amounts of revenues
    and expenses during the reporting period. Actual results could differ from
    those estimates.

    IMPAIRMENT OF LONG-LIVED ASSETS

    In fiscal 1995, the Company adopted Statement of Financial Accounting
    Standards No. 121 "Accounting for the Impairment of Long-Lived Assets and
    for Long-Lived Assets to be Disposed of". Accordingly, when indicators of
    impairment are present, the Company periodically evaluates the carrying
    value of property, plant and equipment and intangibles in relation to the
    operating  performance and future undiscounted cash flows of the underlying
    business. The Company adjusts carrying amount of the respective assets if
    the expected future undiscounted cash flows is less than the  book value.
    No impairment loss was required in fiscal years 1997 and 1996.

    FAIR VALUE OF FINANCIAL INSTRUMENTS

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

NOTE 3 - PRIVATE PLACEMENT

    On August 15, 1996, the Company completed a $3.5 million private placement
    with an investment partnership. Terms of this transaction included the
    issuance of  250,000 shares and $2,760,000 12.5% convertible subordinated
    debentures which are due August 15, 2001. 
    
    The convertible subordinated debentures are secured by a second mortgage on
    the Company's manufacturing and distribution facility located in
    Cartersville, GA. The debentures are convertible into the Company's common
    stock over the next five years as follows:
    
                                     Conversion        Conversion
                                       Shares             Price
                                     ----------        ----------
    
         Currently Convertible         305,000            $3.83
         After June 15, 1997           318,370            $5.00

    The agreement grants the investor certain registration rights for the
    shares issued and the Conversion Shares to be issued.
    
    The difference between the purchase price of the shares issued and their
    fair market value on August 15, 1996 aggregated $197,500. This was
    reflected as deferred issue costs and will be amortized over the expected 5
    year term of the subordinated convertible debentures. 
    
    Costs associated with this private placement aggregated $409,000 including
    $104,000 related to the shares issued which have been charged to paid in
    capital. The remaining balance of $305,000 will be amortized over the 5
    year  term of the debentures.

                                         F-9

<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995
                                           



NOTE 4 - UNUSUAL (CREDIT) CHARGE

    In November, 1992, the Company acquired a manufacturing facility in Puerto
    Rico, Phoenix Associates, Inc., pursuant to a stock purchase agreement.
    Phoenix had been an exclusive contractor for the Company, manufacturing
    many of the Company's product lines.  A portion of the purchase price was
    subordinated debt payable to the former owners of Phoenix, of which
    $300,000 was due February 2, 1998.  In April, 1993, the Company discovered
    an inventory variance of $1,700,000, principally attributable to unrecorded
    manufacturing and material cost variance at the Puerto Rico facility, which
    were incurred prior to the Company's acquisition of this facility.  In
    connection with the acquisition of the Puerto Rico facility, the Company
    initiated an action against the former owners of that facility as more
    fully described in Note 10. In fiscal 1996, the Company concluded that its
    counterclaims against the former owners of Phoenix, the holder of the
    subordinated debt payable, are in excess of the $300,000 due and, in the
    opinion of legal counsel and management, the likelihood of any payment of
    this note is remote.  Accordingly, in fiscal 1996 the Company eliminated
    this payable and reflected such reduction as an unusual credit in the
    accompanying financial statements.
    
    In fiscal 1994, the Company  provided over $5 million for the costs
    associated with the shutdown of the Puerto Rico facility's as an unusual
    charge.  The Puerto Rico facility shutdown was completed in July, 1994.  A
    final assessment associated with this closing required additional
    write-offs, reflected as an unusual charge of $1,252,400 in fiscal 1995.
    
    Simultaneously in fiscal 1994, the Company terminated the employment
    contracts of its Chairman and Vice-Chairman.  In accordance with the
    underlying agreement, they will be paid an aggregate of approximately
    $400,000 per year in severance and other benefits, through February 28,
    1999.  The present value of these payments was accrued at February 26,
    1994.
    
Through March 1, 1997, payments of the unusual charges aggregated $1,639,000;
$460,000 associated with the shutdown of the Puerto Rico facility and $1,179,000
representing payments against the present value of the termination payments to
the former Chairman and Vice Chairman. 

NOTE 5 - INVENTORIES

    Inventories are summarized as follows:
              
           ---------------------------------------------------------
                                       March 1, 1997  March 2, 1996
           ---------------------------------------------------------
            Raw Materials               $ 1,368,823    $ 1,308,694 
            Work in Process               2,857,238      5,709,573 
            Finished goods                3,600,379      3,138,372 
                                                                   
                                         $7,826,440    $10,156,639 
           ---------------------------------------------------------

    Inventory valuation allowances and write-downs approximating $415,000 and
    $453,000 were provided for the years ended March 1, 1997 and March 2, 1996,
    respectively.

NOTE 6 - PROPERTY, PLANT AND EQUIPMENT

                                         F-10

<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995
                                           

    Property, plant, and equipment are summarized as follows:

    ---------------------------------------------------------------------
                                           March 1, 1997   March 2, 1996
    ---------------------------------------------------------------------
     Land                                    $   83,757      $   83,757 
     Buildings and improvements               3,156,813       3,157,252 
     Machinery and equipment                  3,422,993       3,400,628 
     Furniture and fixtures                     798,640         800,929 
                                              7,462,203       7,442,566 
     less-accumulated depreciation           (4,258,166)     (3,943,741)
                                             $3,204,307      $3,498,825
    ---------------------------------------------------------------------

NOTE 7 - LONG-TERM DEBT AND NOTES PAYABLE

    REVOLVING CREDIT

    The Company has a $15 million revolving credit facility with Congress
    Financial Corp. which expires in March, 1998. The revolving credit
    agreement provides for loans based upon eligible accounts receivable and
    inventory, a $3,000,000 letter of credit facility and purchase money term
    loans of up to 75% of the orderly liquidation value of newly acquired and
    eligible equipment.  Borrowings bear interest at 2-3/4%  above prime.  The
    agreement requires, among other provisions, the maintenance of minimum
    working capital and net worth levels and also contains restrictions
    regarding payment of dividends.  Borrowings under the agreement are
    collateralized by substantially all of the assets of the Company. At March
    1, 1997 the Company had excess borrowing availability pursuant to this
    credit agreement of $425,000.

    In connection with this financing, the Company used $5,090,000 of the
    proceeds of the revolving credit facility to reduce the balance due to
    Chemical Bank and simultaneously entered into a $2,000,000 Term Loan
    Agreement with Chemical Bank.  At December 15, 1995 $1,000,000 was
    outstanding under this loan. Pursuant to an amendment to this agreement,
    the Company  made payments of $100,000 each on December 31, 1995 and
    January 31, 1996 and agreed to pay the remaining $800,000 in 15 equal
    installments commencing March 31, 1996. In connection with the $3.5 million
    private placement concluded in August, 1996 (Note 3), the Company prepaid
    the outstanding balance of $500,000 in accordance with the terms of this
    amendment. Pursuant to the agreement, the Company issued 10,000 treasury
    common shares related to its decision to defer making the mandatory
    prepayments. 
    
    REAL ESTATE FINANCING

    On June 8, 1994 the Company borrowed $1,500,000 under a separate 10-1/2%
    five year term loan with Congress Financial Corp. and repaid a $1,700,000
    Industrial Revenue Bond financing. This loan is secured by the Company's
    facility in Cartersville, Georgia.






    ANNUAL MATURITIES

                                         F-11

<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995
                                           


    Annual maturities of long term debt are as follows:
    
                 February, 1998                           $  510,864
                 February, 1999                            8,286,875
                 February, 2000                              220,000
                 February, 2001                               51,261
                 February, 2002                                7,875
                                                          ----------
                                                          $9,076,875
                                                          ----------

NOTE 8 - INCOME TAXES
    
    Deferred income taxes reflect the net effect of temporary differences
    between the carrying amounts of assets and liabilities for financial
    reporting purposes and the amount used for income tax purposes.  Deferred
    tax assets and liabilities are measured using enacted tax law.  Significant
    components of the Company's deferred taxes at March 1, 1997 and March 2,
    1996 are as follows:

                                               1997           1996
    --------------------------------------------------------------------
    Deferred tax assets                                                 
    Net operating loss carryforward            $5,471,000     $4,256,000
    Accrued severance                             294,000        460,000
    Excess of tax basis over book basis                                 
    of inventories                                165,000        137,000
    Capitalized inventory costs                   143,000        147,000
    Other                                          43,000         58,000
                                               ----------     ----------
    Total deferred tax assets                  $6,116,000     $5,058,000
                                                                        
    Deferred tax liabilities                                            
    Difference between the book and tax                                 
    basis of property, plant and                                        
    equipment                                     389,000        357,000
                                               ----------     ----------
                                                                        
    Net deferred tax asset                     $5,727,000     $4,701,000
    Less valuation allowance                    5,727,000      4,701,000
                                               ----------     ----------
    Net deferred taxes                              -              -    
                                               ----------     ----------
                                               ----------     ----------
    --------------------------------------------------------------------

    The Company anticipates utilizing its deferred tax assets only to the
    extent of its deferred tax liabilities.  Accordingly,  the Company has
    fully reserved all remaining deferred tax assets which it cannot presently
    utilize.
    
    At March 1, 1997, the net operating loss carryforward for book purposes is
    $14.3 million. For tax purposes, at March 1, 1997, the Company's net
    operating carryforward was $13.7 million, which, if unused, will expire
    from 2009 to 2012. Certain tax regulations relating to the change in
    ownership may limit the Company's ability to utilize its net operating loss
    carryforward if the ownership change, as computed under such regulations,
    exceeds 50%. Through March 1, 1997 the change in ownership was 46%.

    There was no income tax provision (benefit) for the fiscal years 1997, 1996
    and 1995. 

                                         F-12

<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995
                                           


    The following is a reconciliation of the normal expected statutory Federal
    income tax rate to the effective rate reported in the financial statements:
    
        ----------------------------------------------------------------------
                                               1997        1996       1995   
        ----------------------------------------------------------------------
         Computed "expected" provision for                                   
         Federal income taxes                  (35.0)%     (35.0)%    (35.0)%
         Valuation allowance                    35.0        35.0       35.0  
                                                ----        ----       ----
         Actual provision for income taxes        -  %        -  %       -  %
                                                 ----        ----       ----
                                                 ----        ----       ----
        ----------------------------------------------------------------------

NOTE 9- STOCKHOLDERS' EQUITY
    
    STOCK OPTIONS
    
    The 1992 stock option plan, as amended, provides for the issuance of
    options to purchase up to 340,000 shares of common stock at the market
    value at the date of grant.  Options are exercisable up to ten years from
    the date of grant and vest at 20% per  year.

    The Company has adopted the disclosure-only provisions of SFAS No. 123.
    Accordingly, no compensation costs have been recognized for grants made
    under the Company's stock option plan. Had compensation cost been
    determined based on the fair value, as determined in accordance with the
    requirements of SFAS No. 123, at the date of grant of stock option awards,
    the increase in the net loss for fiscal 1997, 1996 and 1995 would not be
    materially impacted. In fiscal 1997, there were no awards of stock options.
    During the initial phase-in period of SFAS No. 123, such compensation may
    not be representative of the future effects of applying this statement.

    A summary of option  activity for the years ended March 1, 1997, March 2,
    1996 and February 25, 1995 is as follows:

        -------------------------------------------------------------
                                        Number of   Weighted Average
                                         Options     Exercise Price 
        -------------------------------------------------------------
         Balance, February 27, 1994      120,000         $9.42      
            Granted                      180,000         $5.75      
            Expired                     (120,000)        $9.42      
                                        ---------        -----

         Balance, February 25, 1995      180,000         $5.75      
            Granted                       84,000         $3.24      
                                        ---------        -----

         Balance, March 2, 1996          264,000         $4.95      
            Forfeited                    (11,000)        $3.37      
                                        ---------        -----
                                                                    
         Balance, March 1, 1997          253,000         $5.02      
                                        ---------        -----
        -------------------------------------------------------------

    At March 2, 1997 the status of outstanding stock options is summarized as
    follows:

                                         F-13

<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995

                    ---------------------------------------------
                                      Weighted                  
                                       average                  
                                      remaining                 
                     Exercise        contractual       Shares   
                      prices            life         exercisable
                    ---------------------------------------------
                      $3.00           8.8 Years        6,000    
                      $3.37           8.7 Years        8,600    
                      $5.75           7.7 Years       72,000    
                    ---------------------------------------------

    The weighted average fair value at date of grant for those options granted
    in fiscal 1996 and 1995 was $2.34 and $4.80 respectively. The fair value of
    each option at date of grant was estimated using the Black-Scholes option
    pricing model utilizing the following weighted average assumptions:

                                           Options Granted in Fiscal Year
                                                 1996         1995

         Dividend Yield                           0%           0%
         Risk-free interest rate                 6.23%        5.82%
         Expected life after vesting period      10 years     10 years
         Expected volatility                     58%          75%

    ISSUANCE OF PREFERRED STOCK

    On March 22, 1994, the Company sold to its Management Group 5,000 shares of
    non-voting convertible preferred stock for $1,000,000. These shares are
    convertible into 200,000 shares of common stock at the rate of $5.00 per
    share. These shares provide for cumulative dividends at a floating rate
    equal to the prime rate and approximate $243,000 at March 1, 1997. Such
    dividends are convertible into common stock at the rate of $5.00 per share.
    These shares are redeemable, at the option of the Company, on or after
    February 28, 1999 and have a liquidation preference of $200 per share.
         
    ISSUANCE OF TREASURY STOCK

    In connection with the Company's refinancing on March 22, 1994 (Note 7),
    the Company entered into a $2,000,000 Term Loan Agreement with Chemical
    Bank. Pursuant to the agreement, the Company issued to Chemical Bank 10,000
    treasury common shares, related to mandatory prepayments which were not
    made.  

    STOCKHOLDERS' RIGHTS PLAN
    
    The Company has a Stockholders' Rights plan which becomes effective when
    more than 30% of the Company's common shares are acquired by a person or a
    group. The Company may redeem the rights before such time. 



NOTE 10-COMMITMENTS, CONTINGENCIES AND RELATED PARTY TRANSACTIONS

                                         F-14

<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995
                                           


    LEASE  COMMITMENTS

    Minimum rental commitments under noncancellable leases (excluding renewal
    options and escalations) having a term of more than one year  are as
    follows:

             -------------------------------------------------
              Fiscal Year Ending                             
             -------------------------------------------------
              1998                                   $134,000
              1999                                   $100,000
              2000                                   $101,000
              2001                                   $103,000
              2002                                   $105,000
             -------------------------------------------------

    Rental expense under operating leases, including escalation amounts, was
    approximately $266,000, $300,000, and $284,000 for the fiscal years ended
    March 1, 1997, March 2, 1996 and February 25, 1995, respectively.

    EMPLOYMENT AGREEMENTS

    The Company has entered into employment agreements, as amended, with
    certain officers providing for minimum salary levels.  Certain of these
    agreements provide for adjusted annual cost-of-living increases, change in
    control, and termination provisions.  In addition, several of these
    agreements provide for commission  payments based on certain sales
    thresholds, as well as death and disability benefits payable to the
    respective estate and permanent disability benefits payable to the
    executives in the amount of one-half the executive's remaining contracted
    salary and certain retirement health care benefits to certain executives. 
    The Company is insured for the death benefit provision under the executive
    employment contracts.  

    The aggregate commitment under these agreements at March 1, 1997 is as
follows:

             -------------------------------------------------
              Fiscal Year Ending 
             -------------------------------------------------
              1998                                   $960,000
              1999                                   $818,000
             -------------------------------------------------

    AGREEMENTS WITH PRINCIPAL STOCKHOLDERS

    On March 1, 1994, in connection with the restructuring described in Note 1,
    the Company entered into agreements with its two principal stockholders and
    a group of employees (the "Management Group"). The agreements provide,
    among other things, for:
         
         The reimbursement of the principal stockholders, limited to $1.50 per
         share to the extent that the gross proceeds per share from the sale of
         common stock by the stockholders during the two-year period beginning
         September 1, 1994 are less than $5.00 per share. Such guaranty is
         applicable to a maximum of 160,000 shares sold by such shareholders,
         subject to reductions under certain circumstances.  The principal
         shareholders sold 157,875 shares including 88,400 at prices below of
         $5.00 per shares; 42,875 shares in the fiscal year ended March 1, 1997
         and 51,275 shares in the 

                                         F-15

<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995
                                           


         year ended March 2, 1996 which resulted in a charge in operating
         results of $12,000 and $36,000, respectively.
         
         Warrants to purchase up to 157,875 shares of common stock equal to the
         number of shares sold by the principal stockholders.  The exercise
         price per share of such warrants would equal the gross proceeds per
         share from the corresponding sale by the principal stockholders.  Such
         warrants expire on February 28, 2000.
         
         The contribution to the Company of approximately $535,000 of cash
         surrender value of life insurance policies on the lives of the
         stockholders owned by the Company, in the form of a loan against such
         policies which is not required to be repaid.

         The cancellation of the outstanding stock options and incentive awards
         of the Group members and the principal stockholders and the
         authorization to issue options to Group members to purchase 150,000
         shares of common stock based upon certain terms and conditions. 

    TRADEMARK LICENSING AGREEMENTS
    
    Minimum payments under noncancellable licensing agreements (excluding
    renewal options) having a term of more than one year as of March 1, 1997,
    are as follows:

                  Fiscal year ending                      Amount
                  ------------------                    ----------
                     1998                               $1,286,000
                     1999                               $1,334,000
                     2000                                 $760,000
                                                        ----------
                  Total minimum licensing payments      $3,380,000
                                                        ----------

    Royalties to GUESS?, Inc., which owns 23% of the outstanding common stock
    of the Company, aggregated $294,000 in fiscal 1997, $335,000 in fiscal 1996
    and $220,000 in fiscal 1995. The Company has informed GUESS that it will
    not achieve the minimum net sales of $8 million required, pursuant to the
    license agreement, for the twelve month period ending May 31, 1997. GUESS
    has agreed not to terminate the license agreement as of May 31, 1997 and
    the Company has agreed that GUESS, in its sole and subjective discretion,
    may terminate the license agreement at any time after December 31, 1997.
    Minimum licensing payments to GUESS included above for the period
    subsequent to December 31, 1997 is $1,132,000.

    As described in Note 12, Levi Strauss & Co., the parent company of
    Brittania Sportswear Ltd., announced their intention to sell Brittania. In
    light of the actions announced by Levi's, a customer
    accounting for approximately $11 million of the Company's sales of
    Brittania product has advised the Company that it would no longer continue
    its on-going commitment to the Brittania trademark. In response, the
    Company has filed a $37 million lawsuit against Levi Strauss & Co. Minimum
    licensing payments to Brittania included above aggregated $745,000.




    LITIGATION 

                                         F-16

<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995
                                           


    In September 1993, the Company filed an action against the former owners of
    Phoenix Associates, Inc. ("Phoenix").  The Company is seeking compensatory
    damages of approximately $4,000,000 plus declaratory and injunctive relief
    for acts of alleged securities fraud, fraudulent conveyances, breach of
    fiduciary trust and unfair competition in connection with the acquisition
    of the common stock of Phoenix. 

    Additionally, the Company has filed a demand for arbitration which seeks
    compensatory damages of $4,000,000, rescission of the stock purchase
    agreement, rescission of an employment agreement and other matters, all on
    account of alleged breaches of the stock purchase agreement, fraudulent
    misrepresentation and breach of fiduciary duties.  
    
    In November 1993, the former owners of Phoenix filed counterclaims against
    the Company alleging improper termination with regard to their employment
    agreement and breach of the stock purchase agreement.  The former owners
    have filed for damages of approximately $9,000,000.  The actions remain in
    their preliminary stage.  The Company considers the damages in the
    counterclaim to be unsupportable and believes it will likely prevail on its
    defenses to such counterclaims. In the third quarter of the 1996 fiscal
    year, the Company concluded that its counterclaims against the holder of
    the subordinated note payable to the former owner of Phoenix, as described
    in Note 4 above,  are in excess of the $300,000 due and, in the opinion of
    legal counsel and management, the likelihood of any payment of this note is
    remote.
    
    The Company is subject to other legal proceedings and claims which arise in
    the ordinary course of its business.  
    
    In the opinion of management, the Phoenix litigation and other legal
    proceedings and claims will be successfully defended or resolved without a
    material adverse effect on the consolidated financial position or results
    of operations of the Company.  No provision has been made by the Company
    with respect to the aforementioned litigation at March 1, 1997.

    LETTERS OF CREDIT

    At March 1, 1997, the Company had outstanding letters of credit, primarily
    with foreign banks of $455,000 for purposes of collateralizing the
    Company's obligations for inventory purchases.

NOTE 11 -RETIREMENT PLAN

    The Company has a 401(k) plan for the benefit of all qualified employees. 
    Under the terms of the plan, the Company contributed an amount equal to 1%
    for fiscal years 1995 and 2% for fiscal year 1996, aggregating $105,000 and
    $102,000 respectively, of the participant's earnings subject to the maximum
    contribution levels established by the Internal Revenue Service. No
    contribution was made  for fiscal 1997.


NOTE 12 - BRITTANIA LITIGATION

         Since September, 1988, the Company has been a licensee of Brittania
    Sportswear, Ltd., a wholly-owned subsidiary of Levi Strauss & Co. to
    manufacture and market men's underwear and other products under the
    trademarks "Brittania" and "Brittania from Levi Strauss & Co." Sales under
    this license aggregated $14.9 million in fiscal 1997, $14.6 million in
    fiscal 1996 and $14.2 million in fiscal 1995.  

         As of January 1, 1997, the license was renewed for a 5 year term,
    including automatic renewals of 2 years if certain minimum sales levels are
    achieved. On January 22, 1997 Levi's announced their intention 

                                         F-17

<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995
                                           

    to sell Brittania. In light of the actions announced by Levi's, K-Mart, the
    largest retailer of the Brittania brand and the Company's largest  customer
    accounting for approximately $11 million of the Company's fiscal 1997 sales
    of Brittania product advised the Company that it would no longer continue
    its on-going commitment to the Brittania trademark. 

         The Company has filed a $37 million lawsuit against Levi Strauss & Co.
    and Brittania Sportswear, Ltd.  alleging that it was fraudulently induced
    into entering into the new license agreement by Levi's action, in the
    spring of 1996, linking Brittania with Levi's including the marketing of a
    new trademark "Brittania from Levi Strauss & Co." In reliance on these
    actions and in anticipation of the continuing support by Levi's of the
    Brittania brand, the Company severed its long-standing relationship with a
    competing brand and developed new packaging to reflect the new marketing
    effort. There can be no assurance that the ultimate resolution of these
    matters will not have a materially adverse impact of the Company or on its
    financial condition.

                                         F-18

<PAGE>

                     NANTUCKET INDUSTRIES, INC. AND SUBSIDIARIES
                                           
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           
                  March 1, 1997, March 2, 1996 and February 25, 1995
                                           


NOTE 13 - QUARTERLY FINANCIAL DATA (UNAUDITED)

    Unaudited consolidated quarterly financial data for fiscal years 1997 and
    1996 is as follows:
    
                                  (in thousands except per share data)
    ----------------------------------------------------------------------------
                                      First     Second      Third       Fourth 
                                     Quarter    Quarter    Quarter      Quarter
    ----------------------------------------------------------------------------
     Fiscal 1997                                                               
        Net Sales                     $6,687     $7,975     $8,435       $7,296
        Gross Profit                     977      1,806      1,498        1,719
                                                                               
        Net loss                     (1,060)      (435)      (862)        (390)
                                                                               
        Net loss per share           ($0.35)    ($0.15)    ($0.27)      ($0.13)
        Weighted average shares        2,989      3,033      3,239        3,239
                                                                               
                                                                               
     Fiscal 1996                                                               
        Net Sales                    $10,493     $7,361     $9,849       $7,357
        Gross Profit                   2,607      2,125      2,515        1,081
                                                                               
        Unusual credit (note a)                                300             
                                                                               
        Net income (loss)                256         48        498     ($1,041)
                                                                               
        Net income (loss) per share    $0.09      $0.02      $0.17      ($0.35)
        Weighted average shares        2,981      2,983      2,986        2,989
    ----------------------------------------------------------------------------


    (a)  At the end of fiscal 1994, the Company formulated plans to close its
    Puerto Rico facility.  This was completed July 1994.  A final assessment
    associated with this closing required write-offs, reflected as an unusual
    charge of $1,252,400 for the year ended February 1995.  As a result, the
    Company restated its results for its second fiscal quarter which ended
    August 1994.  In the third quarter of the 1996 fiscal year, the Company
    eliminated the $300,000 subordinated note payable to the former owner of
    Phoenix which created an unusual credit for fiscal year 1996. Both
    transactions are more fully described in Note 4.

                                         F-19

<PAGE>
                                                                     Schedule II


                    Nantucket Industries, Inc. and Subsidiaries

                  CONSOLIDATED VALUATION AND QUALIFYING ACCOUNTS

<TABLE>
<CAPTION>

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

                                                Additions     Deductions
                                   Balance at   charged to       from          Balance at
                                   beginning    costs and       reserves         close
     Description                    of year      expenses     described(a)      of year
     -----------                    -------      --------     ------------      -------
<S>                               <C>           <C>           <C>               <C>
Year ended March 1, 1997
 Allowances
  Accounts receivable               $40,076      $119,688       $11,163         $148,601
                                   -----------------------------------------------------
                                   -----------------------------------------------------

Year ended March 2, 1996
 Allowances
  Accounts receivable              $193,964      $120,000      $273,888          $40,076
                                   -----------------------------------------------------
                                   -----------------------------------------------------
</TABLE>

(a) Uncollectible accounts written off against the allowance.



                                                     F-20



<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS INFORMATION EXTRACTED FROM THE STATEMENTS DATED MARCH 1,
1997 AS FILED IN FORM 10-K FOR THE QUARTERLY PERIOD THEN ENDED AND IS QUALIFIED
IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS
</LEGEND>
<MULTIPLIER> 1
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          MAR-01-1997
<PERIOD-END>                               MAR-01-1997
<CASH>                                           7,941
<SECURITIES>                                         0
<RECEIVABLES>                                6,021,734
<ALLOWANCES>                                   149,000
<INVENTORY>                                  7,826,440
<CURRENT-ASSETS>                            14,213,286
<PP&E>                                       7,462,203
<DEPRECIATION>                               4,258,166
<TOTAL-ASSETS>                              18,063,203
<CURRENT-LIABILITIES>                        3,306,977
<BONDS>                                              0
                                0
                                        500
<COMMON>                                       324,185
<OTHER-SE>                                   2,834,662
<TOTAL-LIABILITY-AND-EQUITY>                18,063,203
<SALES>                                     30,394,409
<TOTAL-REVENUES>                            30,349,409
<CGS>                                       24,395,054
<TOTAL-COSTS>                               24,395,054
<OTHER-EXPENSES>                             7,546,341
<LOSS-PROVISION>                               120,000
<INTEREST-EXPENSE>                           1,199,529
<INCOME-PRETAX>                            (2,746,515)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (2,746,515)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (2,746,515)
<EPS-PRIMARY>                                   (0.91)
<EPS-DILUTED>                                   (0.91)
        

</TABLE>


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