LAKELAND INDUSTRIES INC
10-K, 1999-04-28
ORTHOPEDIC, PROSTHETIC & SURGICAL APPLIANCES & SUPPLIES
Previous: LAKELAND INDUSTRIES INC, DEF 14A, 1999-04-28
Next: PRICE T ROWE CALIFORNIA TAX FREE INCOME TRUST, 485APOS, 1999-04-28



            FORM 10-K - ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

(Mark one)

 X   ANNUAL REPORT  PURSUANT TO SECTION 13 or 15 (d) OF THE SECURITIES  EXCHANGE
- ---  ACT OF 1934 (Fee Required) 
     For the fiscal year ended January 31, 1999

                                       OR

     TRANSITION  REPORT  PURSUANT  TO  SECTION  13 or 15 (d)  OF THE  SECURITIES
- ---  EXCHANGE  ACT OF 1934 (No fee  required) 
     For the  transition  period  from _____________ to ______________

     Commission File Number: 0 - 15535

                            LAKELAND INDUSTRIES, INC.
- --------------------------------------------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)


        Delaware                                           13-3115216
- -------------------------                       --------------------------------
(State of Incorporation)                                (I.R.S. Employer
                                                     Identification Number)

                    711-2 Koehler Ave., Ronkonkoma, NY 11779
                  --------------------------------------------
                    (Address of Principal Executive Offices)

                                 (516) 981-9700
                                 --------------
              (Registrant's telephone number, including area code)


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

                          Common Stock, $.01 Par Value
          
         -------------------------------------------------------------
                                (Title of class)
         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the  Securities  Exchange Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant  was required to file such  reports) and (2) has been subject to such
filing requirements for the past 90 days. Yes X No ____
         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S - K is not contained herein, and will not be contained,
to the best of the  registrant's  knowledge,  in definitive proxy or information
statements  incorporated  by  reference  in Part III of this  Form 10 - K or any
amendment to this Form 10 - K _ .
         The aggregate market value of the Common Stock  outstanding and held by
nonaffiliates (as defined in Rule 405 under the Securities Exchange Act of 1934)
of the  Registrant,  based upon the average high and low bid price of the Common
Stock on  NASDAQ  on April  14,  1999 was  approximately  $7,284,947  (based  on
1,533,673 shares held by nonaffiliates).
         The number of shares outstanding of the Registrant's common stock, $.01
par value, on April 29, 1999 was 2,660,500.
<PAGE>
                       DOCUMENTS INCORPORATED BY REFERENCE
         Portions  of the  Annual  Report  to  Shareholders  for the year  ended
January  31, 1999 are  incorporated  by  reference  in Items 5-7A of Part II and
certain portions of the Registrant's Definitive Proxy Statement,  for the Annual
Meeting of Stockholders to be held June 16, 1999, are  incorporated by reference
in Items 10 - 13 of Part III of this Annual Report on Form 10-K.

                                       A-1
<PAGE>
                                     PART I
ITEM 1.  BUSINESS
        Lakeland Industries, Inc. (the"Company") believes that it is the
leading  manufacturer of a comprehensive line of safety garments and accessories
for the  industrial  safety and  protective  clothing  industries  in the United
States.  The Company's  major  product  areas  include  disposable / limited use
protective  industrial  garments,  specialty  safety and industrial work gloves,
reusable woven industrial and medical apparel, fire and heat protective clothing
along with  protective  systems for personnel,  and suits for use by toxic waste
clean up teams.  Products are manufactured both domestically and internationally
by the  Company  and by  contract  manufacturers.  Products  are sold by Company
personnel and 44 independent  sales  representatives,  primarily to a network of
500 safety and mill supply distributors.
         The Company's  protective  garments are used  primarily for: (i) safety
and hazard  protection,  to protect the wearer from  contaminants  or irritants,
such as, chemicals,  pesticides,  fertilizers,  paint, grease, and dust and from
limited  exposure  to  hazardous  waste and  toxic  chemicals  including  acids,
asbestos, lead, and hydro-carbon's (PCB's) (ii) clean room environments, for the
prevention  of human  contamination  of  manufacturing  processes  in clean room
environments,  (iii) hand and arm  protection,  to protect the wearer's hand and
arms from lacerations,  heat and chemical  irritants without  sacrificing manual
dexterity or comfort,  (iv) heat and fire protection,  to protect municipal fire
fighters,   military,  airport  and  industrial  fire  fighting  teams  and  for
maintenance of "hot"  equipment,  such as, coke ovens,  kilns,  glass  furnaces,
refinery  installations,  and smelting  plants,  (v)  protection  from viral and
bacterial microbiologicals, to protect the wearer from contagious diseases, such
as AIDS and hepatitis,  at hospitals,  clinics and emergency  rescue sites,  and
(vi) protection from highly  concentrated  and powerful  chemical and biological
toxins, to protect the wearer from toxic wastes at Super Fund sites,  accidental
toxic  chemical  spills or  biological  discharges,  the handling of chemical or
biological warfare weapons and the cleaning and maintenance of chemical,  petro-
chemical and nuclear facilities.
         These  products  are  manufactured,  distributed  and sold through five
divisions and four wholly owned subsidiaries.
         The   Company  was   incorporated   in  New  York  in  1982  and  later
reincorporated in Delaware in 1986. A new subsidiary,  Fireland Industries, Inc.
was formed  during fiscal 1994 and to act as Trustee and Sponsor of the Fireland
Industries,  Inc. Pension Plan.  During fiscal 1998, the name of this subsidiary
was changed to Laidlaw, Adams & Peck, Inc.
         Effective February 1, 1999, the China division, Weifang Lakeland Safety
Products Co., Ltd., was  incorporated  in China as a wholly owned  subsidiary of
the Company.
<PAGE>
Background and Market
         The  market  for   disposable   industrial   garments   has   increased
substantially  in the past 20 years. In 1970,  Congress enacted the Occupational
Safety and Health Act ("OSHA"),  which requires  employers to supply  protective
clothing in certain work environments.  At about the same time, DuPont developed
Tyvek(TM)  which, for the first time,  allowed for the economical  production of
lightweight,  disposable  protective  clothing.  The  attraction  of  disposable
garments  grew in the late 1970's with the  increases in both labor and material
costs of producing  cloth garments and the  promulgation  of federal,  state and
local regulations  requiring that employees wear protective  clothing to protect
against exposure to certain contaminants,  such as asbestos and P.C.B.s.
         The  use  of  disposable   garments  avoids  the  continuing  costs  of
laundering  and  decontaminating  woven  cloth work  garments  and  reduces  the
overhead  costs  associated  with  handling,  transporting  and  replacing  such
garments.  As  manufacturers  have become aware of the  advantages of disposable
clothing,  the demand for such  garments  has  increased.  This has  allowed for
greater  production  volume and, in turn, has reduced the cost of  manufacturing
disposable industrial garments.
         The Company  believes  that this market will grow due to the  extensive
government  legislation which mandates the clean up of toxic waste sites and the
elimination  of hazardous  materials from the  environment as promulgated  under
prior  Congressional  Super  Fund Acts and the  Super  Fund  Reform  Act of 1998
presently  awaiting  passage.   The  Environmental   Protection  Agency  ("EPA")
designated  OSHA to be  responsible  for the health and safety of workers in and
around areas of hazardous  materials and contaminated  waste.  OSHA responded by
formulating an all encompassing  compendium of safety regulations that prescribe
operating  standards for all aspects of OSHA  projects.  Almost 2 million people
are affected by OSHA  Standards  today.  Various states have also enacted worker
safety laws which are equal to or go beyond OSHA standards and requirements,  as
it affects the Company's products.
         In 1990,  additional  standards  proposed and developed by the National
Fire Protection  Association  ("NFPA") and the American  Society for Testing and
Materials ("ASTM") were accepted by OSHA. NFPA Standard 1991 set performance

                                       A-2
<PAGE>
requirements  for  total-encapsulating  vapor-proof  chemical suits and includes
rigid chemical and flame  resistance  tests and a  permeability  test against 17
challenge chemicals. The basic OSHA Standards call for 4 levels of protection, A
through  D, and  specify  in detail  the  equipment  and  clothing  required  to
adequately protect the wearer at corresponding danger levels. A summary of these
four levels follows:

     NFPA 1991 / Level A calls for total encapsulation in a vapor-proof chemical
     suit with  self-contained  breathing  apparatus  ("SCBA")  and  appropriate
     accessories.   
     Level B calls for SCBA or positive pressure supplied respirator with escape
     SCBA, plus hooded chemical resistant clothing  (overalls,  and long sleeved
     jacket;  coveralls;  one or two piece  chemical-splash  suit; or disposable
     chemical-resistant overalls).
     Level C requires hooded  chemical-resistant  clothing (overalls;  two-piece
     chemical-splash suit; disposable chemical-resistant overalls).
     Level D is basically a work and/or  training  situation  requiring  minimal
     coverall protection.

     The  growth in the  markets  for  disposable/limited  use  garments  in the
industrial safety market has resulted from the following factors:

                o     lower cost of  disposable/limited  use garments as opposed
                      to  reusable   woven  and  cloth   garments   due  to  the
                      elimination   of   costs   associated   with   laundering,
                      decontaminating,   handling,  transporting  and  replacing
                      reusable woven or cloth garments;
                o     the  promulgation of federal (OSHA) and state  regulations
                      requiring  that  employees  wear  protective  clothing  to
                      protect against exposure to certain contaminants, such as,
                      asbestos, PCB(s), lead, acids and other numerous hazardous
                      chemicals and radioactive materials;
                o     increasing  workmens'  compensation claims and large class
                      action  liability  suits  instituted  by both  present and
                      prior  employees  for  failure  to  be  protected  against
                      hazardous agents found in the workplace.

     In general,  manufacturers of industrial and safety clothing are considered
to be highly  fragmented,  since they  consist of a large number of closely held
small family businesses.  Accordingly,  the Company believes that the industries
encompassed by  disposable/limited  use  protective  garments,  industrial  work
gloves,  reusable  woven  industrial  and  medical  apparel  and  fire  and heat
protective clothing could present attractive acquisition opportunities.
     There are few, if any, dominant personal protective apparel  manufacturers,
and the market is witnessing significant ongoing consolidation activity, both at
the  manufacturing  level  and more  significantly,  at the  safety  distributor
customer level.  Recently,  safety  distribution  channels have experienced more
consolidation than the safety  manufacturing  segment,  due to a number of large
distributors with access to capital acquiring smaller distributors.
     Since  1997,  the  Company's  net sales  have  increased  by 31% to $54.655
million in fiscal  1999  while,  during the same  period,  operating  profit has
increased by 94% to $3.923 million in fiscal 1999.

                                       A-3
<PAGE>
Products - General
     The following table summarizes the principal products  manufactured  and/or
sold by the Company, organized by the respective fabric's principal markets/uses
therefore:
<TABLE>
<CAPTION>
Product                          Raw Material                    Protection Against            User Industry
- -------                          ------------                    ------------------            -------------
<S>                               <C>                            <C>                          <C>
o  Limited Use/Disposable         o   Tyvek(TM) and Tyvek(TM)    Contaminants, irritants,     o   Chemical/petrochemical
   Protective Clothing                laminates                  chemicals, fertilizers,          industries
                                                                 pesticides, acids,           o   Automotive and
                                                                 asbestos, PCB(s), lead           pharmaceutical industries
                                                                 and other hazardous          o   Public utilities
                                                                 chemicals                    o   Janitorial

o   Gloves                        o   Kevlar(TM) yarns           Cuts, lacerations, heat      o   Chemical plants
o   Arm guards                    o   Spectra(TM) yarns          and chemical irritants       o   Automotive, glass and
                                                                                                  metal fabrication industries

o  Fire fighting apparel          o   Neoprene                   Fire, burns and excessive    o   Municipal, corporate and
                                  o   Nomex(TM)                  heat                             volunteer fire departments
                                  o   Gortex(TM)                                              o   Airport crash rescue

o  Heat protective                o   Aluminized Nomex(TM)       Fire, burns and excessive        Hot equipment maintenance
   aluminized fire suits          o   Aluminized Kevlar(TM)      heat                             personnel and industrial fire
                                                                                                  departments

o  Protective woven               o   Cotton Polyester blends    o   Protects manufactured    o   Hospital and Industrial
   reusable garments              o   Cotton                         products from human          Facilities
                                  o   Polyester                      contamination or static  o   clean room environments
                                  o   Staticsorb(TM) Carbon          electrical charge        o   Emergency Medical
                                    Thread C-3 Polyester         o   Bacteria, viruses and        Ambulance Services
                                                                     blood borne pathogens

o   High end Chemical             o   TyChem(TM)                     Chemical spills          o   Hazardous material teams
   protective suits               o   Teflon(TM)                     Toxic chemicals used in  o   Chemical and nuclear
                                  o   Other Company patented         manufacturing processes      industries-various uses
                                      Co-Polymer Laminates
</TABLE>
<PAGE>
Limited Use/Disposable Protective Clothing

   The Company manufactures a complete line of disposable/limited use protective
garments at its U.S.,  Mexican and Chinese assembly  facilities.  These garments
are offered in coveralls,  lab-coats,  shirts, pants, hoods, aprons, sleeves and
smocks. The Company offers these garments in a number of sizes and styles to fit
the end users'  needs.  Limited-use  garments can also be coated or laminated to
increase splash protection against many inorganic acids, bases, and other liquid
chemicals.  Limited  use  garments  are  made  from  several  non-woven  fabrics
including Tyvek(TM),  TyvekQC(TM),  Tyvek/Saranex 23-P(TM),  Pyrolon FR(TM), and
Polypropylene and Polyethylene materials and derivatives.
   The Company  incorporates many seaming  techniques  depending on the level of
hold-out needed in the end use application. Seam types utilized include standard
serge seam, bound seam, and heat sealed seam.
   Disposable/limited  use  industrial  garments  are used in a wide  variety of
industries and applications.  Typical industry users are chemical plants,  petro
chemical  refineries  and  related  installations,   automotive   manufacturers,
pharmaceutical  companies, coal and oil power generation utilities and telephone
utility companies. There are many smaller industries that use these garments for
specific safety applications unique to their situation.
   The   Company's   limited  use   garments   range  in  price  from  $.06  for
disposable/limited use shoe covers to approximately $12.00

                                       A-4
<PAGE>
for Tyvek/Saranex 23-P laminated hood and booted coverall. The Company's largest
selling item, a standard white  limited-use  Tyvek coverall,  costs the end user
approximately $2.75 to $3.25 per garment. By comparison, similar re-usable cloth
coveralls  range in price  from  $20.00  to  $60.00,  exclusive  of  significant
laundering, maintenance and shrinkage expenses.
   The Company cuts,  warehouses and sells its  disposable/limited  use garments
primarily  at its  Decatur,  Alabama  facility.  The  fabric  is first  cut into
required patterns at this plant which is ISO 9002 certified.  The cut fabric and
any necessary  accessories,  such as zippers or elastic,  are then obtained from
the  Company's  plant by the  Company's  wholly  owned  assembly  facilities  or
independent sewing  contractors.  The Company's assembly  facilities in China or
Mexico and  independent  contractors  sew and package the  finished  garments at
their own facilities and return them to the Company's plant, normally within one
to ten weeks for immediate shipment to the customer.
   The Company presently  utilizes over 15 independent  sewing contractors under
agreements that are terminable at will by either party. These contractors employ
approximately 200 people full-time (both domestically and  internationally)  and
operate and maintain their own industrial sewing machines.  The Company believes
that  it is  the  only  customer  of the  majority  of  its  independent  sewing
contractors  and considers its relations with such  contractors to be excellent.
In the year ended January 31, 1999, no independent sewing contractors  accounted
for more than 5% of the Company's production of disposable/limited use garments.
The Company believes that it can obtain adequate alternative production capacity
should  any of its  independent  contractors  become  unavailable.  The  Company
believes that its  manufacturing  system  permits it  considerable  flexibility.
Furthermore,  by  employing  additional  sewing  contractors,  the  Company  can
increase production without substantial additional capital expenditures.
   While the Company has not  experienced  reduced  demand for its  disposable /
limited use  garments,  management  believes  that by its use of its  facilities
complemented  by the use of  independent  sewing  contractors,  the  Company  is
capable of reducing or  alternately  increasing by 20% its  production  capacity
without incurring large on-going costs typical of many manufacturing operations.
This  allows  the  Company  to react  quickly to  changing  unit  demand for its
products.
<PAGE>
Gloves and Arm Guards
   The Company manufacturers and sells speciality safety gloves and sleeves made
from  Kevlar(TM).  The  Company is one of four  companies  licensed to sell 100%
Kevlar(TM)  gloves.  Kevlar(TM)  is a  cut  and  heat  resistant,  high-strength
lightweight, flexible and durable material produced by Dupont. Kevlar(TM), on an
equivalent  weight basis, is five times stronger than steel and has increasingly
been used in manufacturing such diverse products as airplane fuselage components
and bullet-resistant vests.
   Gloves made of Kevlar(TM)  offer a better overall level of protection,  lower
the injury  rate and are more cost  effective  than work  gloves  made from such
traditional material as leather, canvas and coated gloves. Kevlar(TM) gloves can
withstand temperatures of up to 400 degrees F and are sufficiently cut-resistant
to allow  workers  to safely  handle  sharp or jagged  unfinished  sheet  metal.
Kevlar(TM)  gloves  are  used  primarily  in the  automotive,  glass  and  metal
fabrication industries.

   The Company is devoting an increasing  portion of its manufacturing  capacity
to the production of Kevlar(TM)  and  Spectra(TM)  gloves,  which carry a higher
profit margin than commodity  gloves.  Spectra(TM) is a cut resistant fiber made
by Allied Signal, Inc. In order to maintain a full line of gloves,  however, the
Company  intends  to  continue  to  produce  or import  commodity  gloves as are
necessary to meet customer demand for its glove products.  The Company  believes
that there are adequate and reliable foreign manufacturers available to meet the
Company's import requirements of commodity gloves, if needed.
   The Company's Kevlar(TM) and Spectra(TM) gloves range in price from $37.00 to
$240.00 for a dozen pair.
   The Company also  manufactures  gloves at its Somerville,  Alabama  facility.
Computerized  robotic  knitters  are used to weave  gloves from both natural and
synthetic materials,  including Kevlar(TM)and Spectra(TM) on an automatic basis.
These robotic  knitters are generally in operation 20 hours a day,  5-1/2 days a
week.
   The Company's robotic knitters allow flexibility in production as they can be
easily reprogrammed in minutes to produce gloves and sleeves in different sizes,
styles,  weights,  weaves or  combinations  of  materials.  Additionally,  these
robotic  knitters can produce  gloves and sleeves  separately  or as a one-piece
garment.  Gloves  and  sleeves  can also be  knitted in  different  weights  and
combinations of yarns, such as Kevlar(TM) mixed with cotton or polyester.

Heat Protective and Fire Fighting Apparel
   The  Company's  products  protect  individuals  that  must  work in high heat
environments  and the Company has been the  creator,  innovator  and inventor of
protective systems for high heat or hazardous occupations for the last 12 years.
The brand name  FYREPEL(TM) is recognized  nationally and  internationally.  The
Company has completed an intensive redesign and engineering

                                       A-5
<PAGE>
study to address the  ergonomic  needs of stressful  occupations.  The Company's
protective aluminized fire suits include:

Fire entry  suit -      for  total  flame  entry  for  industries  dealing  with
                        volatile and highly flammable products.
Kiln Entry suit  -      to  protect  kiln maintenance workers from extreme heat.
Proximity suits  -      designed  for  performance  in  high  heat areas to give
                        protection where  exposure  to hot liquids, steam or hot
                        vapors is possible.
Approach  suits  -      for  personnel  engaged  in   maintenance,   repair  and
                        operational  tasks   where  temperatures  do  not exceed
                        200F degrees ambient,  with a radiant  heat  exposure up
                        to 2,000F degrees.

     The Company also manufactures fire fighters protective apparel for domestic
and foreign fire  departments and developed the popular  Sterling  Heights style
(short coat and bib pants) bunker gear. Crash Rescue has been a major market for
this product  division,  which was the first to produce and supply  military and
civilian markets with protection worn at airports,  petrochemical  plants and in
the marine  industry.  Each of the fire suits range in cost to the end user from
$450 for standard  fire  department  turn-out  gear to $2,000 for the fire entry
suit.

Protective Woven Reusable Garments
     The  Company  also   manufactures  and  markets  a  line  of  reusable  and
launderable  woven cloth  protective  apparel which  supplement the disposable /
limited  use  garments,  giving  the  Company  access to the much  larger  woven
industrial and health care related  markets.  Cloth re-usable  garments are more
appropriate in certain situations or applications  because of worker familiarity
with  and  acceptance  of  these  fabrics  and  woven  cloth's  heavier  weight,
durability  and longevity.  These  products give the Company the  flexibility to
supply and  satisfy a wider  range of safety and  customer  needs.  The  Company
designs and manufactures:

     o    special  anti-static  apparel,  primarily for the automotive  industry
          (perceived as a premium-priced product)

     o    clean  room  apparel as used in the most  sophisticated  semiconductor
          manufacturing facilities

     o    hospital garments for protection against blood borne pathogens

     o    jackets and bib overalls for use by emergency medical rescue teams

     The  Company's  reusable  wovens  range in price from  $10.00 to $80.00 per
garment.
     The Company  manufactures and sells woven cloth garments at its facility in
St.  Joseph,  Missouri.  After the  Company  receives  fabrics  from  suppliers,
principally  blends of  polyester  and  cotton,  the  Company  cuts and sews the
fabrics at its own facilities to meet customer purchase orders.
<PAGE>
High-End Chemical Protective Suits
     The  Company  manufactures  heavy duty fully  encapsulated  chemical  suits
(three  of  which  have  been  developed  internally  and  are  patented)  using
proprietary co-polymer laminates or Viton(TM),  butyl rubber, polyvinyl chloride
("PVC") and the Dupont TyChem(TM)and Barricade(TM) fabrics. These suits are worn
to protect the user from  exposure to hazardous  chemicals.  Hazardous  material
teams or individuals use chemical suits for toxic cleanups,  chemical spills, or
in industrial,  chemical and electronic  plants.  The Company's line of chemical
suits  range in cost from  $80.00  for the  Checkmate  suits to  $3,400  for its
Forcefield  Teflon suits.  The chemical suits can be used in conjunction  with a
fire  protective  shell  manufactured by the Company which will protect the user
from both chemical and flash fire hazards.  The Company has also introduced four
National Fire Protection Agency ("NFPA") approved garments for varying levels of
protection required depending on field conditions:

     TyChem(TM) - 10,000 is a co-polymer film laminated to a durable  spunbonded
substrate.  It offers the  broadest  temperature  range for limited use garments
- -25o F to 225o F. TyChem(TM)  10,000 meets all OSHA Level A requirements.  It is
available in NFPA 1991-94  certified  versions when worn with an aluminized over
cover.
     TyChem(TM)  - 9400  meets  all  OSHA  Level  B and  all  NFPA  1993  fabric
requirements  and offers  excellent  splash  protection  against a wide array of
chemicals.
     Forcefield(TM) - A lightweight hazmat suit, totally encapsulized  providing
greater  mobility,  visibility,  dependability and versatility in dealing safely
and  effectively  with most types of chemical  hazards.  This product meets NFPA
1991 standards for a fully  certified  chemical  protective  suit. When combined
with an  Aluminized  PBI/Kevlar  over  cover,  it  provides  NFPA 1991 / Level A
protection;
     Interceptor(TM)  -  Model A  meets  all  OSHA  Level  A  requirements  as a
vapor-proof   suit.  Model  1  meets  and  exceeds  NFPA  1991  requirements  of
certification  for  vapor-proof  suit when used with an Aluminized  PBI / Kevlar
over cover.
                                       A-6
<PAGE>
     Checkmate(TM) - Is used for lower level chemical  protection.  This suit is
lightweight,  tough, versatile,  durable and cost effective and can be used for:
splash protection, basic clean up, toxic waste dumps and post fire monitoring of
toxic residue. It meets all NFPA requirements.
     The Company  manufactures  chemical  protective clothing at its facility in
Somerville,  Alabama. After the Company obtains such materials as Barricade (R),
TyChem(R),  Viton(R),  butyl  rubber,  PVC or its  own  patented  laminates,  it
designs, cuts, glues and/or sews the materials to meet customer purchase orders.

Quality Control
     To assure  quality,  Company  employees  monitor the sewing of disposable /
limited  use  garments at its own  Mexican  and  Chinese  facilities  and at the
facilities of independent  sewing  contractors and also inspect the garment upon
delivery to the Company's facilities. Finished product that is below standard is
returned to the contractor for reworking. The Company has been required on a few
occasions to return product to its independent sewing  contractors.  The Company
also actively  participates  in the Industrial  Safety  Equipment  Association's
(ISEA) frequent  independent quality inspection  programs.  The Company conducts
quality control  inspections of its industrial gloves,  cloth, fire and chemical
garments throughout the manufacturing  process.  The Company's Decatur,  Alabama
plant  was ISO 9002  certified  during  fiscal  year  1998.  ISO  standards  are
internationally  recognized quality  manufacturing  standards established by the
International Organization for Standardization based in Geneva,  Switzerland. To
obtain its ISO registration,  the Company's factories were independently audited
to  ensure   compliance   with  the  applicable   standards,   and  to  maintain
registration,   the  factories  receive  regular  announced  inspections  by  an
independent certification  organization.  The Company believes that the ISO 9002
registration  makes it more  competitive  in the  marketplace,  as customers are
increasingly recognizing the standard as an indication of product quality.

Marketing and Sales
     The  Company's  products  are sold  primarily  by over 500  safety and mill
supply   distributors   including  four  of  the  five  leading  North  American
distributors.  Sales of the  Company's  products  are  solicited  by 16 agencies
engaging 44  independent  sales  representatives.  The Company  also  employs an
in-house sales force of nine (9) people.
     These  independent  representatives  call on over 500 safety and industrial
distributors  nationwide  and promote and sell the Company's  products to safety
and industrial  distributors and provide product  information.  The distributors
buy the Company's products and maintain inventory at the local level in order to
assure quick  response time and the ability to service  accounts  properly.  The
independent  representatives  maintain  regular  interaction  with end users and
decision makers at the distribution  level,  thereby  providing the Company with
valuable feedback on market perception of the Company's products, as well as new
developments within the industry. During the year ended January 31, 1999, no one
distributor accounted for more than 5% of sales.
     The  Company's  marketing  plan  is  to  maximize  the  efficiency  of  its
established  distribution  network by direct  promotion at the  end-user  level.
Advertising  is primarily  through trade  publications.  Promotional  activities
include  sales  catalogs,  mailings  to end  users  and a  nationwide  publicity
program.  The Company exhibits at both regional and national trade shows and was
represented at the National  Safety  Congress in Los Angeles,  CA (Fall of 1998)
and at the American Industrial Hygienists Convention (Spring of 1998).
<PAGE>
Research and Development
     The Company has a history of new product development and innovation and has
recently introduced the Grapolator(TM) and Kut Buster(TM) glove and sleeve lines
which  combine a stainless  steel wire core combined with high strength man made
fibers providing the ultimate in cut protection without  sacrificing  dexterity,
and  additionally the Thermbar Mock Twist(TM) which provides heat protection for
temperatures  up to 600o F. The Company has nine patents on various  fabrics and
production  machinery.  The  Company  plans to continue  to be an  innovator  in
protective apparel fabrics,  manufacturing  equipment,  and intends to introduce
new products to the market place in the future. Specifically,  the Company plans
to develop new  anti-static  reusable gowns for the automotive  industry made of
specially  knit  polyester  with carbon  threads  and will  continue to dedicate
resources to research and development.

Suppliers and Materials
     The Company does not have long-term,  formal  agreements with  unaffiliated
suppliers  of  non-woven  fabric  raw  materials  used  by  the  Company  in the
production  of  its  product  lines.  Tyvek(TM)  and  Kevlar(TM),  however,  are
purchased from Dupont under
                                       A-7
<PAGE>
licensing agreements. Polypropylene, Polyethylene, Polyvinyle Chloride and their
derivatives are available from thirty or more major mills, while flame retardant
fabrics are also  available  from a number of both  domestic  and  international
mills.
     The accessories used in the production of the Company's disposable garments
such as zippers,  snaps and elastics are obtained from  unaffiliated  suppliers.
The Company has not  experienced  difficulty in obtaining its  requirements  for
these commodity component items. The Company also has not experienced difficulty
in obtaining  materials,  including  cotton,  polyester  and nylon,  used in the
production of reusable non-wovens and commodity gloves. Kevlar(TM),  used in the
production  of  the  Company's   specialty  safety  gloves,   is  obtained  from
independent  mills that  purchase  the fiber from  Dupont.  The  Company has not
experienced  difficulty in obtaining  its  requirements  for its raw  materials,
fabrics  or  components  on any of the above  described  products.  The  Company
obtains the Spectra(TM) yarn used in its Dextra Guard(TM) gloves from mills that
purchase the fiber from Allied  Signal  Company,  Inc.  ("Allied").  The Company
believes that Allied will be able to meet the Company's needs for Spectra(TM).
     In manufacturing its fire and heat protective suits, the Company uses glass
fabric,   aluminized  glass,   Nomex(TM),   aluminized  Nomex(TM),   Kevlar(TM),
aluminized  Kevlar(TM),  polybenzimidazole  (PBI)  and  Gortex(TM),  as  well as
combinations utilizing neoprene coatings. The chemical protective suits are made
of Viton(TM),  butyl rubber, PVC (available from multiple sources),  proprietary
and  Company  patented  laminates  and  Teflon(TM),  Saranex(TM)  Tyvek  QC(TM),
TyChem(TM)  and  Barricade(TM)  from  Dupont.  The Company  has not  experienced
difficulty obtaining any of the aforementioned materials.

Competition
     The Company's  business is in a highly  competitive  industry.  The Company
believes  that the  barriers to entry in each of the fields in which it operates
are relatively low, except in Tyvek(TM)  disposable limited use clothing because
of the limited number of Tyvek(TM)  licensees.  The Company faces competition in
some of its other product  markets from large  established  companies  that have
greater financial,  managerial,  sales and technical resources than the Company.
Where larger  competitors offer products that are directly  competitive with the
Company's  products,  particularly  as part of an established  line of products,
there can be no assurance  that the Company can  successfully  compete for sales
and customers.  Larger competitors also may be able to benefit from economics of
scale or to introduce new products that compete with the Company's products.

Seasonality
     The Company's  quarterly  operating results have varied and are expected to
continue  to  vary in the  future.  These  fluctuations  may be  caused  by many
factors,  including  seasonal  buying  patterns,  demand for the Company's sales
cycle,  competitive  pricing  and  services,  the size and timing of  individual
sales,  the  lengthening  of the  Company's  sales  cycle,  competitive  pricing
pressures,  customer order deferrals in anticipation of new products, changes in
the  mix of  products  and  services  sold,  the  timing  of  introductions  and
enhancements of products by the Company or its competitors, market acceptance of
new products,  technological  changes in fabrics or production equipment used to
make the  Company's  products,  changes  in the  Company's  operating  expenses,
changes in the mix of domestic and international revenues, the Company's ability
to complete  fixed price  government  or private  long-term  contracts  within a
budget, personnel changes, expansion of international operations, changes in the
Company's strategies, and general industry and economic conditions.
     The  Company's  business  has  experienced,  and is expected to continue to
experience,  seasonal  fluctuations  due in large part to the cyclical nature of
certain industrial customers' businesses. Historically, more disposable garments
are  sold  in  the  spring  and  summer  months  due  to  moderate  weather  and
construction  starts.  Sales  are  lowest  in the  third  quarter  as use of the
Company's disposable garments decrease during the warm summer months.
<PAGE>
Patents and Trademarks
     At this time,  there are no patents or trademarks  which are significant to
the Company's  operations;  however, the Company has one exclusive ten (10) year
licensing  arrangement covering seven patents in the Company's name, two Company
developed  patents,  two  additional  patents in the  application  and  approval
process with the U.S.  Patent and Trademark  office,  and has one  non-exclusive
agreement with Dupont  regarding  patented  materials used in the manufacture of
chemical suits.

Employees
     As of April 15, 1999, the Company had approximately 923 full-time employees
(735 or 79.6% of whom were international and 188 or 20.4% of whom were domestic)
and in fiscal 1999 met its  manpower  requirements  at one  division  through an
employee leasing  agreement with Madison Manpower and Mobile Storage,  Inc., the
president and principal stockholder of which

                                       A-8
<PAGE>
is also an officer of the Company.  This  arrangement has been  discontinued and
these people are now employees of the Company. The Company has experienced a low
turnover rate among its employees.  The Company believes its employee  relations
to be excellent.

ITEM 2
Properties
     The Company leases three domestic manufacturing  facilities,  three foreign
manufacturing  facilities,  one foreign  sales  office,  one Canadian  warehouse
facility and a corporate office  headquarters.  The Company's 90,308 square foot
facility in Decatur,  Alabama, is used in the production of disposable / limited
use  garments.  The Alabama  facility is leased  entirely by the Company  from a
partnership  consisting  primarily  of  certain  stockholders  of  the  Company,
pursuant to two lease agreements expiring on August 31, 1999.
     The glove and  chemical  suit  product  divisions  lease  12,000 sq. ft. of
manufacturing  space,  each, on a month to month basis in  Somerville,  Alabama.
This Somerville facility is owned by an officer of the Company.
     The Company leases 44,000 square feet of manufacturing space in St. Joseph,
Missouri,  from a third party, which is used in the manufacturing of woven cloth
garments and other cloth  products.  This lease expires on October 31, 1999, and
has been renewed to October 31, 2001.
     The Company's Mexican  subsidiary leases two manufacturing  facilities from
third parties  totaling  33,816 square feet under one lease expiring on December
31, 2000 and the second  smaller  facility is leased on a month to month  basis.
The Company also leases a 46,920  square foot  manufacturing  facility in China.
This lease  agreement is with a partnership of American and Chinese  individuals
(which include certain officers, employees and directors of the Company) who own
the buildings and who have leased the underlying real property for 50 years. The
partnership  in turn leases the  buildings  and real  property to the  Company's
Chinese  subsidiary as a sales,  distribution  and  manufacturing  facility.  In
fiscal  1999,  the  lease was on a month to month  basis at an annual  rental of
$39,020.  The rent was increased by $6,960 as 7,100  additional  square feet was
added to the building in fiscal 1999. A formal long term lease is expected  upon
completion of the  buildings at an annual  rental of $45,980.  A small 2,000 sq.
ft.  sales  office is also  leased  from a third  party at an  annual  rental of
$8,000.  
     The Company  leases a 5,600  square foot  warehouse  in Canada from a third
party under a lease expiring on November 30, 2002.
     The Company  leases 4,362 square feet of office  space in  Ronkonkoma,  New
York,  from a third party,  in which its corporate,  executive and sales offices
are located.  This lease expires on June 30, 1999,  and has been renewed to June
30, 2002. 
     For the years ended January 31, 1999, 1998 and 1997, the Company paid total
rent on property and all leased  equipment of approximately  $643,000,  $621,000
and  $581,000,  respectively.  The Company  believes that these  facilities  are
adequate for its present operations.
<PAGE>
ITEM 3.  LEGAL PROCEEDINGS
     The Company and its  subsidiaries  are  involved as  plaintiffs  in certain
receivable  collection  actions  and claims  arising in the  ordinary  course of
business, none of which are of a material nature.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
     During the fourth  quarter of the fiscal year  covered by this  report,  no
matter was submitted to a vote of security holders of the Company.

                                     PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER 
         MATTERS
     
     Reference is made to Page 5 ("Market for the  Registrant's Common Stock and
Related  Stockholder  Matters")  of  the  Registrant's  1999  Annual  Report  to
Shareholders  filed as Exhibit 13 hereto and  incorporated  herein by reference.
(See Part IV, Item 14(c) Exhibits.)

ITEM 6.  SELECTED FINANCIAL DATA
     Reference is made to Page 1 ("Selected Financial Data") of the Registrant's
1999 Annual Report to Shareholders filed as ----

                                       A-9
<PAGE>
Exhibit 13 hereto and incorporated herein by reference. (See Part IV, Item 14(c)
Exhibits.)

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


     Reference  is  made to  Page 2 ("Management's  Discussion  and  Analysis of
Financial  Condition and Results of Operations") of the Registrant's 1999 Annual
Report to  Shareholders  filed as Exhibit 13 hereto and  incorporated  herein by
reference. (See Part IV, Item 14(c) Exhibits.)

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
    Reference is made to Page 5 ("Quantitative and Qualitative Disclosures about
Market Risk") of the  Registrant's  1999 Annual Report to Shareholders  filed as
Exhibit 13 hereto and incorporated herein by reference.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
     The following  Consolidated Financial Statements are incorporated herein by
     reference to Pages 7 to 24 of the Registrant's
     Annual Report to Shareholders for the year ended January 31, 1999:
     Report of Independent Certified Public Accountants
     Consolidated Balance Sheets - January 31, 1999 and 1998
     Consolidated  Statements  of Income for the years ended  January 31,  1999,
     1998 and 1997 
     Consolidated  Statement of Stockholders' Equity for the years ended January
     31, 1999, 1998 and 1997
     Consolidated Statements of Cash Flows for the years ended January 31, 1999,
     1998 and 1997 Notes to
     Consolidated Financial Statements

ITEM 9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
         FINANCIAL DISCLOSURE
    None
                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
      See the  information  under the caption  "Election  of  Directors"  in the
Company's  Proxy  Statement  relating to the 1999 Annual Meeting of Stockholders
("Proxy  Statement"),  which  information  is  included in Exhibit 20 hereto and
incorporated herein by reference. (See Part IV, Item 14(c) Exhibits.)

     The following table sets forth the names and ages of all executive officers
of the Company,  and all positions and offices within the Company presently held
by  such  executive  officers.  None of the  directors,  executive  officers  or
nominees  for  director  has any family  relationship  with any other  director,
executive officer or nominee for director of the Company.
<PAGE>
<TABLE>
<CAPTION>
Name                              Age             Position Held
- ----                              ---             -------------
<S>                               <C>             <C>                                              
Raymond J. Smith                  60              Chairman of the Board, President and Director
Christopher J. Ryan               47              Executive Vice President - Finance & Secretary and Director
Harvey Pride, Jr.                 52              Vice President - Manufacturing
James M. McCormick                51              Vice President and Treasurer
</TABLE>
         Mr. Smith, a co-founder of the Company,  has been Chairman of the Board
and  President  since its  incorporation.  Prior to 1982, he was employed for 16
years by  Disposables,  Inc., a manufacturer  of disposable  garments,  first as
sales manager,  then as Executive Vice President and  subsequently  as President
and Director.
                                      A-10
<PAGE>
         Mr. Christopher J. Ryan has served as Executive Vice President- Finance
and director since May, 1986 and Secretary  since April 1991.  From October 1989
until  February  1991 Mr.  Ryan was  employed by Sands  Brothers & Co. Ltd.  and
Rodman & Renshaw,  Inc., both investment banking firms. Prior to that, he was an
independent  consultant  with Laidlaw  Holding Co., Inc., an investment  banking
firm, from January 1989 until  September  1989. From February,  1987 to January,
1989 he was  employed as the Managing  Director of  Corporate  Finance for Brean
Murray, Foster Securities, Inc.

         Mr. Pride has been Vice President of the Company since May 1986. He was
Vice President of Ryland (the Company's former subsidiary) from May 1982 to June
1986,  and  President  of Ryland  until its merger into  Lakeland on January 31,
1990.
         Mr.  McCormick has been Vice  President  and Treasurer  since May 1986.
Between January 1986 and May 1986 he was the Company's Controller.

ITEM 11.  EXECUTIVE COMPENSATION
         See information under the caption  "Compensation of Executive Officers"
in the Company's Proxy  Statement,  which  information is included in Exhibit 20
hereto and incorporated herein by reference. (See Part IV, Item 14(c) Exhibits.)

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
         See the  information  under the caption  "Voting  Securities  and Stock
Ownership of Officers,  Directors and Principal  Stockholders"  in the Company's
Proxy  Statement,  which  information  is  included  in  Exhibit  20 hereto  and
incorporated herein by reference. (See Part IV, Item 14(c) Exhibits.)

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
         See the  information  under  the  caption  "Certain  Relationships  and
Related  Transactions"  in the Company's Proxy Statement,  which  information is
incorporated herein by reference. (See Part IV, Item 14(c) Exhibits.)
<PAGE>
                                     PART IV

ITEM 14.      EXHIBITS, FINANCIAL STATEMENT SCHEDULE AND REPORTS ON FORM 8 - K
         (a)  Index to Consolidated Financial Statements and Schedule:
         1.  Financial Statements:
                  The  following   Consolidated   Financial  Statements  of  the
         Registrant  are  incorporated  herein by reference to the  Registrant's
         Annual Report to  Shareholders  for the year ended January 31, 1999, as
         noted in Item 8 hereof:

         Report of Independent Certified Public Accountants
         Consolidated Balance Sheets - January 31, 1999 and 1998
         Consolidated Statements of Income for the years ended January 31, 1999,
         1998 and 1997 

         Consolidated   tatement  of  Stockholders'  Equity for the years ended
         January 31, 1999, 1998 and 1997

         Consolidated  Statements  of Cash Flows for the years ended January 31,
         1999, 1998 and 1997

 Notes to
         Consolidated Financial Statements

         2.       Financial Statement Schedules
         The following  consolidated financial statement schedule is included in
         Part IV of this report:

         Schedule II - Valuation and Qualifying Accounts

         All other schedules are omitted because they are not applicable, or not
required,  or because the required  information is included in the  consolidated
financial statements or notes thereto.

         (b) Reports on Form 8 - K.
         No report on Form 8 - K has been filed for the  quarter  ended  January
         31, 1999.
                                      A-11
<PAGE>
         (c)  Exhibits:
                  3 (a)    Restated Certificate of Incorporation*

                  3 (b)    By-Laws, as amended*

                  10 (a)   Lease agreements between POMS Holding Co., as lessor,
                            and the Company, as lessee, dated January 1, 1995
                  10 (b)   Lease  agreement between  Southwest Parkway, Inc., as
                           lessor,  and  the  Company, as lessee, dated June 11,
                           1996.
                  10 (c)   The Company's Stock Option Plan*

                  10 (d)   Asset  Purchase  Agreement,  dated as of December 26,
                           1986,  by  and  among  the Company, Fireland, Fyrepel
                           Products,  Inc.  and John H. Weaver, James R. Gauerke
                           and Vernon W. Lenz** 
                  10 (e)   Asset  Purchase  Agreement, dated  as of December 26,
                           1986,  by  and  among  the  Company,  Chemland, Siena
                           Industries,   Inc.  and  John  H.  Weaver,  James  R.
                           Gauerke, Eugene R. Weir, John E. Oberfield  and Frank
                  10 (f)   Asset  Purchase  Agreement, dated  September 30, 1987
                           by and among the  Company  and  Walter H. Mayer & Co.
                           (Incorporated by reference to the report on  Form 8-K
                           filed by the Company on October 14, 1987.)
                           

                  10 (g)   Employment  agreement between the Company and Raymond
                           J. Smith, dated January 23, 1998.

                  10 (h)   Employment agreement  between  the Company and Harvey
                           Pride, Jr., dated January 31, 1998.

                  10 (i)   Lease  between  Lakeland  Industries,  Inc.  and  JBJ
                           Realty, dated April 16, 1999. 

                  10 (j)   Asset  Purchase Agreement, dated November 19, 1990 by
                           and  among  the  Company,  Mayer and WHM  Acquisition
                           Corp.  (Incorporated  by  reference  to the report on
                           Form 10 - Q for the quarter  ended  October 31, 1990,
                           filed by the Company on December 14, 1990).

                  10  (k)  Employment   agreement   between   the  Company  and
                           Christopher J. Ryan, dated February 14, 1997.

                  10 (l)   Loan  agreement  dated  December 12, 1997 between the
                           Company and Merrill Lynch.

                  10 (m)   Consulting and License Agreements between the Company
                           and W. Novis Smith dated December 10, 1991.
                           
                  10 (n)   Agreement dated June 17, 1993 between the Company and
                           Madison Manpower and Mobile Storage, Inc.

                  11       Consent of Grant Thornton LLP dated April 7,1999***

                  13       Annual  Report  to  Shareholders  for  the year ended
                           January 31, 1999

                  20       Proxy  Statement of the Registrant for Annual Meeting
                           of Stockholders - June 16, 1999

                                      A-12
<PAGE>
                  22       Subsidiaries of the Company (wholly-owned):
                           Lakeland Protective Wear, Inc.
                           Lakeland de Mexico S.A. de C.V.
                           Laidlaw, Adams & Peck, Inc.
                           Weifang Lakeland Safety Products Co. Ltd. 
                           (effective February 1, 1999)

                  27       Financial Data Schedule

         All other  exhibits are omitted  because they are not applicable or the
required information is shown in the financial statements or notes thereto.

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

*  Incorporated  by reference to  Registration  Statement on Form S - 18 on file
with the Securities and Exchange  Commission  No.33-7512-NY.  
** Incorporated by  reference   to report  on Form 8 - K filed by the Company on
January 9, 1987.
*** Incorporated by reference to Registration Statement on Form S-8 on file with
the Securities & Exchange Commission No. 33-92564 - NY.
The  Exhibits  listed  above  (with  the  exception  of  the  Annual  Report  to
Shareholders)  have been  filed  separately  with the  Securities  and  Exchange
Commission  in  conjunction  with this Annual  Report on Form 10-K.  On request,
Lakeland Industries, Inc. will furnish to each of its shareholders a copy of any
such Exhibit for a fee equal to  Lakeland's  cost in  furnishing  such  Exhibit.
Requests  should  be  addressed  to  the  Office  of  the  Secretary,   Lakeland
Industries, Inc., 711-2 Koehler Avenue, Ronkonkoma, New York 11779.

                                      A-13
<PAGE>
                  _________________SIGNATURES_________________

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

Dated:   April 30, 1999

                                 LAKELAND INDUSTRIES, INC.

                                 By:  /s/ Raymond J. Smith
                                      ----------------------------------------
                                      Raymond J. Smith , Chairman of the Board 
                                      and President

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated:

Name                                      Title                        Date
- ----                                      -----                        ----

/s/ Raymond J. Smith             Chairman of the Board,          
- ---------------------------      President and Director      
    Raymond J. Smith             (Principal Executive Officer)   April 30, 1999
                                 

/s/ Christopher J. Ryan          Executive V. P.- Finance         April 30, 1999
- ---------------------------      & Secretary and Director
   Christopher J. Ryan              


/s/ James M. McCormick           Vice President and Treasurer     April 30, 1999
- ---------------------------      (Principal Financial and 
    James M. McCormick           Accounting Officer)     
                                 

/s/ Eric O. Hallman              Director                         April 30, 1999
- ---------------------------
    Eric O. Hallman


/s/ John J. Collins              Director                         April 30, 1999
- ---------------------------
    John J. Collins,Jr.


/s/ Walter J. Raleigh            Director                         April 30, 1999
- ---------------------------
    Walter J. Raleigh

                                      A-14

                                                           Julius Blumberg, Inc.
                                                            Publisher, NYC 10013

This Agreement between JBJ Realty

                                         376 Fulton Street
                                         Farmingdale, NY 11735

and LAKELAND INDUSTRIES, INC.                                        as Landlord

                                                                       as Tenant

Witnesseth: The Landlord hereby leases to the Tenant the following premises:    
   Approximately 4362.5 sf. of space known as
   711-2 Koehler Avenue
   Ronkonkoma, NY 11779

for  the  term  of  Three  (3)  Years  with  Two (2) Year Options to renew at 4%
increased to commerce for the First           day  of July, 1999         and the
end  on  the  Last           day of          June, 2002  to be used and occupied
only for


Light Industrial


                                    upon the conditions and covenants following:

1st That the Tenant shall pay the annual rent of
1st. yr.-Thirty Seven Thousand One hundred Sixteen Dollars ($37,116.00)
2nd yr.-Thirty Eight Thousand Five Hundred Ninety Two Dollars ($38,592.00)
3rd yr. -Forty  Thousand One Hundred Twenty Eight Dollars  ($40,128.00)
  pt. 1 -Forty One Thousand Seven Hundred Thirty Three and 12/100 ($41,733.12)
  pt. 2 -Forty Three Thousand Four Hundred Two and 44/100 ($43,402.44)


said rent to be paid in equal  monthly  payments  in advance on the FIRST day of
each and every month during the term aforesaid, as follows:
1st. yr.-Three  Thousand Ninety Three Dollars and 00/100 ($3,093.00)
2nd yr.-Three  Thousand Two Hundred Sixteen Dollars and 001/100 ($3,216.00)
3rd yr.-Three  Thousand Three Hundred Forty Four Dollars and 00/100  ($3,344.00)
 pt. 1-Three Thousand Four Hundred Seventy Seven Dollars  and 76/100 ($3,477.76)
 pt. 2-Three Thousand Six Hundred Sixteen  Dollars  and 87/100 ($3,616.87)

2nd.  That the Tenant  shall take good care of the  premises  and shall,  at the
Tenant's own cost and expense  make all repairs not to exceed ten (10%)  percent
of the annual lease payments, balance of costs to be paid by Landlord.
<PAGE>
Except Structural

and at the end or other  expiration  of the term,  shall  deliver up the demised
premises in good order or condition, damages by the elements excepted.

3rd.  That the Tenant  shall  promptly  execute  and comply  with all  statutes,
ordinances,  rules, orders, regulations,  and requirements of the Federal, State
and  Local  Governments  and  of any  and  all  their  Departments  and  Bureaus
applicable to said premises,  for the correction,  prevention,  and abatement of
nuisances or other grievances,  in , upon or connected with said premises during
said term; and shall also promptly comply with and execute all rules, orders and
regulations  of the New York Board of Fire  Underwriters,  or any other  similar
body, at the Tenant's own cost and expense.

4th. That the Tenant,  successors,  heirs, executors or administrators shall not
assign this  agreement,  or underlet  or under lease the  premises,  or any part
thereof, or make any alterations on the premises, without the Landlord's consent
in  writing;  or  occupy,  or permit or suffer the same to be  occupied  for any
business or purpose deemed  disreputable or  extra-hazardous on account of fire,
under  the  penalty  of  damages  and  forfeiture,  and in the event of a breach
thereof,  the term herein shall immediately cease and determine at the option of
the Landlord as if it were the expiration of the original term.

5th.  Tenant  must give  Landlord  prompt  notice of fire,  accident,  damage or
dangerous  or  defective  condition.  If the Premises can not be used because of
fire or other  casualty,  Tenant  is not  required  to pay rent for the time the
Premises are unusable.  If part of the Premises can not be used, Tenant must pay
rent for usable part.  Landlord shall have the right to decide which part of the
premises is usable.  Landlord need only repair the damaged  structural  parts of
the  Premises.  Landlord is not  required  to repair or replace  any  equipment,
fixtures,  furnishings or decorations  unless originally  installed by Landlord.
Landlord  is not  responsible  for  delays  due to  settling  insurance  claims,
obtaining  estimates,  labor and supply  problems  or any other  cause not fully
under Landlord's control.

If the fire or  other  casualty  is  caused  by and act or  neglect  of  Tenant,
Tenant's employees or invitees, or at the time of the fire or casualty Tenant is
in  default  in any  term of the  Lease,  then all  repairs  will be made at the
Tenant's expense and Tenant must pay the full rent with no adjustment.  The cost
of the repairs will be added rent.

Landlord  has the  right  to  demolish  or  rebuild  the  Building  if  there is
substantial  damage by fire or other  casualty.  Landlord  may cancel this lease
within 30 days after the substantial fire or casualty by giving Tenant notice of
Landlord's  intention  to demolish or rebuild.  The Lease will end 30 days after
Landlord's  cancellation  notice to Tenant.  Tenant must deliver the Premises to
Landlord on or before the  cancellation  date in the notice and pay all rent due
to the date of the fire or  casualty.  If the Lease is canceled  Landlord is not
required to repair the Premises of Building.  The cancellation  does not release
Tenant of liability  in  connection  with the fire or casualty.  This Section is
intended to replace the terms of New York Real Property Law Section 227.
<PAGE>
6th. The said Tenant agrees that the said Landlord and the Landlord's agents and
other representatives shall have the right to enter into and upon said premises,
or any part thereof,  at all  reasonable  hours for the purpose of examining the
same, or making such repairs or alterations  therein as may be necessary for the
safety and preservation thereof.

7th. The Tenant also agrees to permit the Landlord or the  Landlord's  agents to
show the  premises  to persons  wishing to hire or  purchase  the same;  and the
Tenant  further  agrees that on and after the sixth month,  next  preceding  the
expiration of the term hereby  granted,  the Landlord or the  Landlord's  agents
shall  have the right to place  notices  on the front of said  premises,  or any
party  thereof,  offering the premises " To Let " or "For Sale",  and the Tenant
hereby  agrees  to  permit  the same to  remain  thereon  without  hindrance  or
molestation.

8th. That if the said premises,  or any part thereof shall be deserted or become
vacant  during  said term,  or if any default be made in the payment of the said
rent or any part thereof, or if any default be made in the performance of any of
the covenants herein contained, the Landlord or representatives may re-enter the
said premises by force, summary proceedings or otherwise, and remove all persons
therefrom,  without being liable to prosecution therefore, and the Tenant hereby
expressly  waives the service of any notice in writing of intention to re-enter,
and the Tenant shall pay at the same time as the rent becomes  payable under the
terms hereof a sum equivalent to the rent reserved herein,  and the Landlord may
rent the  premises  on behalf  of the  Tenant,  reserving  the right to rent the
premises for a longer  period of time that fixed in the original  lease  without
releasing the original Tenant form any liability, applying any moneys collected,
first to the expense of resuming or  obtaining  possession,  second to restoring
the  premises to a rentable  condition,  and then to the payment of the rent and
all other charges due and to grow due to the Landlord, any surplus to be paid to
the Tenant, who shall remain liable for any deficiency.

9th. Landlord may replace, at the expense of Tenant, any and all broken glass in
and about the demised premises.  Landlord may insure and keep insured, all plate
glass in the demised  premises for and in the name of Landlord.  Bills,  for the
premiums  therefor  shall be  rendered  by  Landlord  to Tenant at such times as
Landlord may elect,  and shall be due from, and payable by Tenant when rendered,
and the amount thereof shall be deemed to be, and be paid as, additional rental.
Damage and injury to the said premises,  caused by the carelessness,  negligence
or  improper  conduct on the part of the said Tenant or the  Tenant's  agents or
employees  shall be  repaired  as  speedily  as  possible  by the  Tenant at the
Tenant's own cost and expense.

10th. That the Tenant shall neither  encumber nor obstruct the sidewalk in front
of, entrance to, or halls and stairs of said premises,  nor allow the same to be
obstructed or encumbered in any manner.
<PAGE>
11th. The Tenant shall neither place,  or cause or allow to be placed,  any sign
or signs of any kind whatsoever at, in or about the entrance to said premises or
any other part of same, except in or at such place or places as may be indicated
by the  Landlord and  consented  to by the Landlord in writing.  And in case the
Landlord or  Landlord's  representatives  shall deem it  necessary to remove any
such sign or signs in order to paint the said  premises or the building  wherein
same is situated or make any other repairs,  alterations or  improvements in our
upon said premises or building or any part thereof,  the Landlord shall have the
right to do so  providing  the same be removed  and  replaced at the Land lord's
expense,  whenever  the  said  repairs,  alterations  or  improvements  shall be
completed.

12th.  That the Landlord is exempt for any and all  liability  for any damage or
injury to person or property  caused by or  resulting  form steam,  electricity,
gas, water, rain, ice or snow, or any leak or flow form or into any part of said
building or from any damage or injury  resulting or arising from any other cause
or happening  whatsoever  unless said damage or injury be caused by or be due to
the negligence of the Landlord.

13th. That if default be made in any of the covenants herein contained,  then it
shall be lawful for the said  Landlord to re-enter the said premises an the same
to have again, re-possess and enjoy. The said Tenant hereby expressly waives the
service of any notice in writing of intention to re-enter.

14th. That this instrument  shall not be a lien against said premises in respect
to any mortgages  that are now on or that here after may be placed  against said
premises,  and that the  recording  of such  mortgage  or  mortgages  shall have
preference  and  precedence  and be  superior  and prior in lien of this  lease,
irrespective  of the date of recording and the Tenant agrees to execute  without
cost, any such instrument  which may be deemed necessary or desirable to further
effect the subordination of this lease to any such mortgage or mortgages,  and a
refusal to execute such instrument shall entitle the Landlord, or the Landlord's
assigns and legal  representatives to the option of canceling this lease without
incurring any expense or damage and the term hereby granted is expressly limited
accordingly.

15th.  The Tenant has on  deposited  with the  Landlord the sum of $ 5,089.58 as
security for the full and faithful  performance  by the Tenant of all the terms,
covenants  and  conditions  of this lease upon the Tenants part to be performed,
which  said sum shall be  returned  to the  Tenant  after the time  fixed as the
expiration  of the term  herein,  provided  the Tenant has fully and  faithfully
carried out all of the said terms,  covenants and conditions on Tenant's part to
be  performed.  In the event of a bona fide  sale,  subject to this  lease,  the
Landlord  shall have the right to  transfer  the  security to the vendee for the
benefit of the Tenant  and the  Landlord  shall be  considered  released  by the
Tenant from all liability for the return of such security; and the Tenant agrees
to look to the new Landlord  solely for the return of the said security,  and it
is agreed that this shall apply to every  transfer,  or  assignment  made of the
security to a new Landlord.

16th.  That the  security  deposited  under this lease  shall not be  mortgaged,
assigned or encumbered by either party without the written  consent of the other
party.
<PAGE>
17th. It is expressly  understood  and agreed that in case the demised  premises
shall be deserted  or vacated,  or if default be made in the payment of the rent
or any part as herein specified, or if, without the consent of the Landlord, the
Tenant shall sell,  assign,  or mortgage this lease or if default be made in the
performance  of any of the covenants and  agreements in this lease  contained on
the part of the Tenant to be kept and performed,  or if the Tenant shall fail to
comply with any of the statutes,  ordinances,  rules, orders,  regulations,  and
requirements of the Federal, State and Local Governments or of any and all their
Departments  and Bureaus,  applicable to said  premises,  or if the Tenant shall
file or there be filed against Tenant a petition of bankruptcy or  arrangements,
or Tenant be  adjudicated  a bankrupt or make an  assignment  for the benefit of
creditors or take  advantage  of any  insolvency  act, the Landlord  may, if the
Landlord so elects,  at any time  thereafter  terminate  this lease and the term
hereof,  on giving to the Tenant five days' notice in writing of the  Landlord's
intention  so to do, and this lease and the term hereof shall expire and come to
an end on the  date  fixed in such  notice  as if the  said  date  were the date
originally  fixed in this lease for the  expiration  hereof.  Such notice may be
given by mail to the Tenant addressed to the demised premises.


18th.  Tenant  shall pay to Landlord the rent or charge,  which may,  during the
demised term, be assessed or imposed for the water used or consumed in or in the
said premises, whether determined by meter or otherwise, as soon as and when the
same may be assessed or imposed,  and will also pay the expenses for the setting
of a water  meter in the said  premises  should the latter be  required.  Tenant
shall pay Tenant's  proportionate  part of the sewer rent or charge imposed upon
the building.  All such rents or charges or expenses shall be paid as additional
rent and shall be added to the next month's rent thereafter to become due.

19th. That the Tenant will not nor will the Tenant permit  undertenants or other
persons to do anything in said  premises,  or bring anything into said premises,
or permit anything to be brought into said premises or to be kept therein, which
will in any way  increase the rate of fire  insurance on said demised  premises,
nor use the demised premises or any part thereof, nor suffer or permit their use
for any  business  or purpose  which would cause an increase in the rate of fire
insurance  on said  building,  and the  Tenant  agrees to pay on demand any such
increase.

20th. The failure of the Landlord to insist upon a strict  performance of any of
the terms,  conditions and covenants herein, shall not ne deemed a waiver of any
rights or remedies that the Landlord may have,  and shall not be deemed a waiver
of any  subsequent  breach or  default in the terms,  conditions  and  covenants
herein contained.  This instrument may not be changed,  modified,  discharged or
terminated orally.

21st.  If the whole or any part of the  demised  premises  shall be  acquired or
condemned by Eminent Domain for any public or quasi public use or purpose,  then
in that event, the term of this lease shall cease and terminate from the date of
title vesting in such proceeding and Tenant shall have no claim against Landlord
for the value of any  unexpired  term of said lease.  No part of any award shall
belong to the Tenant.
<PAGE>
22nd. If after  default in payment of rent or violation of any other  provisions
of this lease, or upon the expiration of this lease,  the Tenant moves out or is
dispossessed  and fails to remove any trade  fixtures or other property prior ro
such said default, removal, expiration of lease, or prior to the issuance of the
final order or execution of warrant,  then and in that event,  the said fixtures
and property  shall be deemed  abandoned by the said Tenant and shall become the
property of the Landlord.

23rd . In the event that the  relation of the  Landlord  and Tenant may cease or
terminate  by  reason  of the  re-entry  of the  Landlord  under  the  terms and
covenants  contained in this lease or by the  ejectment of the Tenant by summary
proceedings  or  otherwise,  or after the  abandonment  of the  premises  by the
Tenant, it is hereby agreed that the Tenant shall remain liable and shall pay in
monthly  payments  the rent which  accrues  subsequent  to the  re-entry  by the
Landlord,  and the Tenant  expressly  agrees to pay as damages for the breach of
the covenants herein contained the difference  between the rent reserved and the
rent collected and received, if any, by the Landlord during the remainder of the
unexpired term,  such difference or deficiency  between the rent herein reserved
and the rent collected if any, shall become due and payable in monthly  payments
during the remainder of the unexpired term, as the amounts of such difference or
deficiency  shall from time to time be  ascertained;  and it is mutually  agreed
between Landlord and Tenant that the respective  parties hereto shall and hereby
do waive  trial by jury in any action,  proceeding  or  counterclaim  brought by
either parties against the other on any matters  whatsoever arising out of or in
any way  connected  with this  lease,  the  Tenant's  use or  occupancy  of said
premises, and /or any claim of injury or damage.

24th.  The Tenant  waives all rights to redeem under any law of the State of New
York.

25th.  This lease and the obligation of Tenant to pay rent hereunder and perform
all of the other  covenants  and  agreements  hereunder  on part of Tenant to be
performed shall in nowise be affected,  impaired or excused because  Landlord is
delayed in making any repairs,  additions,  alterations,  or  decorations  or is
unable to supply or is  delayed  in  supplying  any  equipment  or  fixtures  if
Landlord  is  prevented  or  delayed  from so doing by  reason  of  governmental
preemption in  connection  with a National  Emergency or in connection  with any
rule,  order or  regulation  of any  department  or  subdivision  thereof of any
governmental  agency or by reason of the  condition  of supply and demand  which
have been or are affected by war or other emergency.
<PAGE>
26th.  No  diminution  or abatement  of rent,  or other  compensation,  shall be
claimed or allowed for  inconvenience  or discomfort  arising from the making of
repairs or improvements to the building or to its appliances,  not for any space
taken to comply with any law , ordinance or order of a  governmental  authority.
In respect to the  various  "services,"  if any herein  expressly  or  impliedly
agreed to be furnished  by the  Landlord to the Tenant,  it is agreed that there
shall be no diminution or abatement of the rent, or any other compensations, for
interruption  or  curtailment  of  such  "service"  when  such  interruption  or
curtailment  shall be due to  accident,  alterations  or  repairs  desirable  or
necessary to be made or to inability or difficulty in securing supplies or labor
for the  maintenance  of  such  "service"  or to some  other  cause,  not  gross
negligence on the part of the Landlord.  No such  interruption or curtailment of
any such "service" shall be deemed a constructive  eviction.  The Landlord shall
not be required to furnish, and the Tenant shall not be entitled to receive, any
of such  "services"  during any period wherein the Tenant shall be in default in
respect  to the  payment  of  rent.  Neither  shall  there be any  abatement  or
diminution of rent because of making repairs, improvements or decorations to the
demised  premises  after the date above fixed the  commencement  of the term, it
being understood that rent shall, in any event,  commerce to run at such sate so
above fixed.

27th.  Landlord  shall not be  liable  for  failure  to give  possession  of the
premises  upon  commencement  date by reason of the fact that  premises  are not
ready for  occupancy or because a prior Tenant or any other person is wrongfully
holding over or is in the wrongful possession, or for any other reason. The rent
shall not  commence  until  possession  is given or is  available , but the term
herein shall not be extended.

SEE RIDERS ANNEXED HERETO AND MADE  A PART HEREEOF

And the said  Landlord  doth  covenant  that the said  Tenant on paying the said
yearly rent, and performing  the covenants  aforesaid,  shall and may peacefully
and  quietly  have,  hold and  enjoy  the  said  demised  premises  for the term
aforesaid,  provided  however,  that this covenant shall be conditioned upon the
retention of title to the premises by the Landlord.

And it is mutually  understood  and agreed  that the  covenants  and  agreements
contained in the within lease shall be binding upon the parties  hereto and upon
their respective successors, heirs, executors and administrators.

In Witness Whereof,  the parties have  interchangeably set their hands and seals
(or caused these  presents to be signed by their proper  corporate  officers and
caused their proper  corporate seal to be hereto  affixed) this day of April 14,
1999.

Signed, sealed and delivered
in the presence of


             ---------------------------------------------------L.S.

             JBJ
             ---------------------------------------------------L.S.


             ---------------------------------------------------L.S.
                            LAKELAND INDUSTRIES, INC.
<PAGE>
RIDERS TO BE ANNEXED TO AND MADE PART OF LEASE BETWEEN JBJ REALTY AS LANDLORD,
AND LAKELAND INDUSTRIES, INC. AS TENANT.  DATED 6/30/2002.

28th The  Tenant  agrees to keep in force and  provide  during  the term of this
lease for the benefit of the Landlord  general  liability policy of insurance in
standard  from  protecting  the  Landlord  against  any  liability   whatsoever,
occasioned  by accident in or about the demised  premises in which the  Landlord
shall be  named as  additional  insured  and  shall  be  protected  against  all
liability  occasioned by any  occurrence  insured  against.  Such policies shall
cover and leased  premises  and shall  provide for at least five days' notice to
the Landlord before cancellation.  A certification thereof shall be delivered to
their  Landlord.   Said  policies  shall  provide  for  the  following   minimum
coverage's;  $300,000.00  for  injury or death of one  person;  $500,000.00  for
injury or death arising out of one accident; and $25,000.00 for property damage.
In the event the Tenant fails to effect such insurance,  the Landlord may do so,
and add the cost thereof to the rent for the month next ensuing,  and the amount
thereof shall be deemed to be, paid as additional rent.

29th. If any mechanic's  liens shall be filed against the premises for work done
or  materials  furnished  to the Tenant,  the Tenant  shall  within  thirty days
thereafter,  and its own  cost  and  expense  cause  such  lien or  liens  to be
discharged by filing the bond or bonds  required for that purpose by law. In the
event the Tenant fails to have such liens discharged,  the Landlord may do so at
the Tenant's expense.

30th.  All  annexations  to the freehold made or installed in such a manner that
their  removal  would cause injury to the freehold  shall be the property of the
Landlord  and may not be removed by the Tenant  except  that all trade  fixtures
shall be deemed the  property  of the  Tenant,  and may be removed by the Tenant
provided that all injury to the freehold  resulting  therefrom shall be repaired
at the expense of the Tenant.

31st. There are no representations, warranties, terms, or obligations other than
those  expressed  in this  agreement.  No variation of this lease shall be valid
unless in writing and signed by the party to be charged. Any holding over by the
Tenant  after  the  term  of this  lease  shall  be  unlawful  and in no  manner
constitute  a renewal  or  extension  of this  lease  agreement.  In the event ,
however,  Tenant does become a holdover,  the use and occupancy charges shall be
125% of the last rental  amount.  In addition to the  provisions of Paragraph 4.
Tenant  shall  before  making  any  alterations,  additions,  installations,  or
improvements,  obtain at its sole cost and expense all  permits,  approvals  and
certificates required by any governmental or quasi-governmental  authorities and
upon  completions  of same,  certificates  of final  approval  thereof  promptly
deliver to the Landlord copies of all permits, approvals, and certificates.

32nd.  The  Landlord  shall  not be  liable  for  damage  or injury to person or
property  unless written notice of any defect alleged to have caused such damage
or injury shall have been given to the  Landlord a  sufficient  time before such
occurrence  to have  reasonable  time to enable the  Landlord  to  correct  such
defect.  Nothing herein contained shall impose any additional  obligation on the
Landlord to make repairs.  Should any additional  construction  be undertaken on
the interior of the premises, Tenant must:

a) Obtain a Permit;
b) Obtain the permission and signature of the Landlord on application; and
c) Supply Landlord  with  copy  of plans,  specifications,  and  Certificate  of
   Compliance.
<PAGE>
RIDERS TO BE ANNEXED TO AND MADE PART OF LEASE BETWEEN JBJ REALTY AS LANDLORD,
AND LAKELAND INDUSTRIES, INC. AS TENANT.  DATED 6/30/2002.

33rd. It is mutually  covenanted that if the Landlord shall reasonably pay or be
compelled  to pay  sum of  money,  or  shall  reasonably  perform  any act or be
compelled to perform any act,  which act shall require the payment of any sum of
money be reason of the  failure of the Tenant  after  thirty  days'  notice,  to
perform any one or more of the covenants herein contained, the sums shall, after
the ten days' notice,  in writing and demand,  be added to the rent  installment
next due and shall be  collectible in the same manner and with the same remedies
as if originally reserved as rent hereunder. The failure to pay rent and to make
pursuant to this paragraph shall be deemed a material default.

JBJ REATY                                       LAKELAND INDUSTRIES, INC.       
- ----------------                                --------------------------------
LANDLORD                                        TENANT
<PAGE>
RIDERS TO BE ANNEXED TO AND MADE PART OF LEASE BETWEEN JBJ REALTY AS LANDLORD,
AND LAKELAND INDUSTRIES, INC. AS TENANT.  DATED 6/30/2002.

34th .Notwithstanding any provisions of this Lease to the contrary, in the event
of a breach or default by Landlord,  its  successors  or assigns,  of any of its
obligations hereunder of any kind or nature whatsoever,  or of any provisions of
this  Lease.  Tenant  shall  look  solely  to the  equity of the  Landlord,  its
successors, or assigns in the demised premises or the building of which they are
a part for the satisfaction of Tenant's remedies and no personal judgement shall
be sought  against the  Landlord,  its  successors  or assigns  under the terms,
covenants,  conditions,  warranties  and  obligations  of this Lease shall in no
event  exceed the loss of its equity in the demised  premises or the building of
which they are a part.

35th . The Tenant agrees as its own cost and expense to pay for all electricity,
telephone,  gas, fuel, etc., consumed and used by it, it being the understanding
and  intention  of the parties  hereto that the Landlord  rents,  and the Tenant
hires, the demised premises without any service of any kind whatsoever.

36th.  Anything to the contrary herein  notwithstanding,  Tenant may assign this
Lease as long Tenant is not in default,  and the Landlord shall not unreasonably
withhold  its consent to the  assignment  and/or  sub-lease  agreement  upon the
following conditions.

a) Each  assignment  and/or  sublease of this lease shall be  accompanied by and
agreement, in writing, executed by the assignee for the benefit of the Landlord,
wherein the assignee  shall assume all the duties and  obligations of the Tenant
herein.

b) Said agreement  executed by the assignee shall be deposited with the Landlord
within five days of the making of the assignment.

c) The assignment  and/or sub-lease of this agreement shall in no way operate to
release the assignor from the obligation of the Tenant herein.

d )An  additional  security-0-  shall  be  deposited  with the  Landlord  by the
assignee  to be held by the  Landlord  in  accordance  with  the  provisions  of
Paragraph "15" herein.

e) No further or additional  assignments of this lease shall be made except upon
compliance with and subject to, the provisions of this paragraph, except that no
further security shall be required.

37th. In the event the premium for the Landlord's  policy of insurance  covering
fire and extended coverage with all of the usage and customary  endorsements its
increased  over  the  basic  rate  for  same as  determined  by the  appropriate
insurance  underwriting  organization as a result of Tenants use or occupancy of
the premises then Tenant shall pay such insurance as additional  rent.  Landlord
shall provide Tenant with a copy of pertinent invoices for insurance, and Tenant
shall reimburse  Landlord.  Failure to make such reimbursement shall be deemed a
material default hereunder.
<PAGE>
RIDERS TO BE ANNEXED TO AND MADE PART OF LEASE BETWEEN JBJ REALTY AS LANDLORD,
AND LAKELAND INDUSTRIES, INC. AS TENANT.  DATED 6/30/2002.

38th .The Tenant shall pay to the  Landlord  during each year of the term herein
demised as and for  additional  rent hereunder the amount of any increase of the
aggregate of all real estate taxes of every  nature and  description,  including
assessments, if any , levied against the demised premises and herein referred to
as the basic taxes. The basic tax, as aforementioned,  shall be the aggregate of
all real estate taxes of each and every  nature,  including  assessments  levied
against  the  demised   premises  after  the  completion  of  the  building  and
constituting  the first  assessment  predicated upon a completed  building.  The
amount of any such increase shall be deemed additional rent and shall be paid by
the Tenant to the Landlord  not later than the first day of the  calendar  month
occurring  subsequent  to the giving  notice to the Tenant of the amount of such
increase, and the simultaneous  exhibiting to the Tenant of a copy of a tax bill
evidencing such increase.  Such notice to be given by the Landlord to the Tenant
may be given  personally,  or by certified mail, return receipt  requested.  The
Tenant shall be responsible only for the payment of that portion of increase, if
any; as shall be  applicable  to that portion of the overall  premises  lease by
Tenant.  The base tax year  will be July 1,  1999  through  June 30,  2000.  Any
additional  taxes  over and  above  the base tax year  shall be passed on to the
Tenant according to their proportionate share.

39th.  Notwithstanding  the  provisions of Paragraph 15, the Landlord shall have
the right to  deduct  from the  security  deposit,  if kept an  interest-bearing
account, the sum equivalent to one percent (1%) per annum of the security monies
so deposited as administrative  expenses. With regard to Tenant's security, this
money shall be in lieu of all other administrative and custodial expenses.

40th.  The parties  herein  acknowledge  that No One is the broker which brought
about this leasing  agreement,  and  commissions  therefore shall be paid by the
Landlord pursuant to separate agreement.

JBJ REALTY                                  LAKELAND INDUSTRIES
- -----------------                           ------------------------------------
LANDLORD                                    TENANT
<PAGE>
RIDERS TO BE ANNEXED TO AND MADE PART OF LEASE BETWEEN JBJ REALTY AS LANDLORD,
AND LAKELAND INDUSTRIES, INC. AS TENANT.  DATED 6/30/2002.

41st.  In the event the summary  proceeding  is commences by the Landlord or its
successors  and  assigns,  for  non-payment  of rent during any part of the term
hereunder;  then  the  Landlord  shall  be  entitled  to  reasonable  costs  and
attorney's fees incurred during the summary  proceeding as added rent in default
and such costs and  attorney's  fees may be added to the amount  demanded in any
such  summary  proceeding.  A  summary  proceeding  shall be deemed to have been
commenced hereunder upon service of a three day Notice.

42nd. Landlord will put all heating, cooling,  electric, and plumbing systems in
good working order for new Tenant.  It is the  responsibility  of all tenants to
maintain the systems in like  condition and to provide  service and  maintenance
for heating system.  Minimal heat must be provided by Tenant at all times during
the winter months.  To prevent frozen pipes and heating damage.  Should this not
be done, any repairs  necessary  will be at the sole cost of the Tenant.  Tenant
shall pay for all electricity,  gas, fuel, telephone,  garbage,  disposal,  snow
removal, etc. Should the septic systems and/ or pools become contaminated and in
need of service,  the Tenant  responsible for such repair will be billed for the
necessary  repair.  Should the source of the  problems be of such  indeterminate
nature, other faulty installation, all Tenants will be billed for the service in
proportion with their occupancy of the building. Tenant shall be responsible for
repair and maintenance of plate glass,  overhead doors,  plumbing,  heating, and
cooling systems.

43rd.  If,  during the term of the lease or  Tenant's  occupancy  of the demised
premise,  Landlord  or any  predecessor  in title to the  premises  of which the
demised  premises  are a part is required to  undertake  the  removal,  clean-up
neutralization  or any other  affirmative  act with  respect to the  presence of
hazardous,  toxic or dangerous materials or substances whether of the Landlord's
own  choice  or as the  result of a  directive  or order  from any  governmental
authority or court having jurisdiction, the Tenant specifically acknowledges and
agrees  that any such  action  shall  not be a breach of the  covenant  of quiet
enjoyment of the  premises and further,  the Tenant shall not be entitled to any
diminution  or  abatement  of rent  in  such  event  notwithstanding  any  other
provisions of this lease to the  contrary.  Tenant  further  agrees to cooperate
fully with the Landlord in connection  with any such action.  It is specifically
understood and agreed that the Tenant will not contaminate the premises with any
hazardous,  toxic,  or  dangerous  material  or  substance  and  nothing  herein
contained  shall  relieve the Tenant from an  liability  to the  Landlord or any
governmental  authority as a result of any actions of the Tenant, its employees,
agents,  or  invitee  with  respect  to the  causation  of any  such  hazardous,
dangerous, or toxic condition at the premises.
<PAGE>
RIDERS TO BE ANNEXED TO AND MADE PART OF LEASE BETWEEN JBJ REALTY AS LANDLORD,
AND LAKELAND INDUSTRIES, INC. AS TENANT.  DATED 6/30/2002.

43-2.   In the event the  Landlord  has reason to believe  that the  Tenant,  or
        Tenant's  employees or agents are in violation of any  provision of this
        lease  pertaining to the use or maintenance  of Hazardous  Substances or
        Hazardous  Materials,  the  Landlord  shall give  written  notice to the
        Tenant  concerning the suspected  issues of  non-compliance.  The Tenant
        shall respond in writingthe  Landlord's  concerns  within ten (10) days,
        and shall provide such other documents or information which the Landlord
        deems  necessary to determine that the Tenant is in compliance  with all
        the provisions in the lease involving Hazardous  Substances or Hazardous
        Materials.

43-3.   In the event the Tenant fails to provide the assurances required by this
        paragraph  within the time  specified,  the Landlord and the  Landlord's
        designated  agent shall have the right to enter and inspect the premises
        to determine the Tenant's  compliance  with the  provisions of the lease
        pertaining  to  Hazardous  Substances  and  Hazardous   Materials.   The
        Landlord,  its sole discretion,  shall also have the right to conduct an
        environmental   audit  of  the  leased  premises  for  the  purposes  of
        establishing  the Tenant's  compliance with the provisions of this lease
        which involve  Hazardous  Substances or Materials.  The cost of any such
        environments audit shall be borne by the Tenant.

JBJ REALTY                              LAKLAND INDUSTRIES, INC.
- -----------------                       ----------------------------------------
LANDLORD                                TENANT
<PAGE>
RIDERS TO BE ANNEXED TO AND MADE PART OF LEASE BETWEEN JBJ REALTY AS LANDLORD,
AND LAKELAND INDUSTRIES, INC. AS TENANT.  DATED 6/30/2002.

44TH  Tenant  agrees not to allow  garbage or refuse to  accumulate  outside the
building or grounds of the demised  premises.  Any violations  regarding  debris
from the local  municipality  shall be made  known to the  Tenant and should the
violation not be corrected in the given period of time,  the Tenant will payment
as rent, all fines and legal fees incurred.

45th. All rents are due and payable on the first day of the month.  In the event
of a default by the Tenant for  non-payment of rent, and such default  continues
for a period of ten (10) days  subsequent to the due date,  there shall be added
to the monthly  rental then due and payable a sum  designated  as a late charge,
which shall be equal to five (5) cents for each  dollar of the  monthly  payment
past due rent,  shall become  immediately  due and payable  with the  succeeding
month's rent. Should Tenant issue a check with insufficient funds, an additional
twenty  five  dollars and 00/100  ($25.00)  fee per check will be applied to the
next month's invoice. If this occurs, Tenant will be expected to substitute cash
or a certified check in person within a three -(3) day period.

45-2  Notwithstanding  any provisions in the Lease permitting Tenant to cure any
default  within a specified  period of time,  if Tenant shall default (I) in the
timely  payments of rent or additional  rent, and such default shall continue or
be  repeated  for two  consecutive  months or for a total of four  months in any
period  of twelve  months or (ii) in the  performance  of any  particular  term,
condition,  or  covenant  of this Lease more than two times in any period of six
months,  then,  notwithstanding  that such  defaults  shall have each been cured
within the period  after  notice if any, as provided in this Lease.  Any further
similar  default shall be deemed to be deliberate  and Landlord  thereafter  may
cancel or terminate this Lease as provided herein without according to Tenant an
opportunity to cure such further default.

46th. The Tenant agrees to comply with the following  rules and  regulations and
with such  reasonable  and additions  thereto as the Landlord may hereafter from
time to time make for the premises.  The Landlord shall not be  responsible  for
non-compliance  by any other Tenant of any said rules and regulations,  however,
will request the non-complying Tenant to comply with all haste.

        a)      Tenant will not store material,  supplies,  or equipment outside
                the premises.
        b.)     Tenant   will  keep   loading   area/overhead   door  clean  and
                unobstructed  in order to allow for parking lot, lawn, and other
                maintenance.
        c.)     Tenant will be  responsible  for any damage done to the building
                or parking lot area by trucks making deliveries for the Tenant's
                business.
        d)      Parking  or  storage  of  unregistered   vehicles  is  expressly
                prohibited.
<PAGE>
RIDERS TO BE ANNEXED TO AND MADE PART OF LEASE BETWEEN JBJ REALTY AS LANDLORD,
AND LAKELAND INDUSTRIES, INC. AS TENANT.  DATED 6/30/2002.

47th.  Certificate  of Insurance  with owner named as co-insured  mush accompany
this Lease in order for it to become valid. (See Paragraph 28)

48th.  Landlord  agrees to give  Tenant and  allowance  of $0 for  painting  and
replacement of carpet.

49th. In the event Tenant vacates the premises prior to the termination  date of
this lease,  the  corporate  officers or  shareholders  or the general  partners
executing  this Lease on behalf of Tenant or such other  guarantors  who execute
the guarantee at the end of this Rider  personally  guarantee the payment of all
rent and  additional  rent that has accrued to the date the premises are vacated
together  with the  costs of  restoring  the  premises  in  accordance  with the
provisions of this Lease and Tenant's obligations under Paragraph 43 hereof.



JBJ REALTY                              LAKLAND INDUSTRIES, INC.
- -----------------                       ----------------------------------------
LANDLORD                                TENANT
<PAGE>

State of New York      }SS.:
County of

    On the                 day of                    ,before me personally came

to me known, and known to me to be the individual           described in, and
who executed, the foregoing instrument, and acknowledged to me that     he      
executed  the same.







State of New York       }SS.:
County of

    On the                 day of                    ,before me personally came

to me known, who, being by me duly sworn, did depose and say that        
he resides at No.


that           he is the            of




the corporation mentioned in, and which executed, the foregoing instrument; that
he knows the seal of said corporation;  that the seal affixed to said instrument
i  such  corporate seal;  that it was  so  affixed  by order  of  the  Board  of
          of said corporation; and that he signed he name thereto by like order.
<PAGE>
==============================





==============================
                     LEASE
==============================
Date:
        ------------------------------------------


 In  Consideration  of the letting in of the  premises  within  mentioned to the
within named Tenant and the sum of $1.00 paid to the  undersigned  by the within
named Landlord, the undersigned do
hereby  covenant and agree,  to and with the Landlord and the  Landlord's  legal
representatives,  that if default  shall any time be made by the said  Tenant in
the payment of the rent and the  performance  of the covenants  contained in the
within  lease,  on  the  Tenant's  part  to be  paid  and  performed,  that  the
undersigned will well and truly pay the said rent, or any arrears thereof,  that
may remain due unto the said  Landlord,  and also pay all damages that may arise
in  consequence of the  non-performance  if said  covenants,  or either of them,
without  requiring  notice  of any such  default  form the  said  Landlord.  The
undersigned hereby waives all right to trial by jury in any action or proceeding
hereinafter instituted by the Landlord, to which the undersigned may be a party.

In Witness Whereof, the undersigned has          set                   hand     
and seal         this     day of

WITNESS

                                           ---------------------------------L.S.

                                                                      EXHIBIT 11

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

We have issued our report  dated April 7, 1999,  accompanying  the  consolidated
financial  statements  and  schedule  included in the Annual  Report of Lakeland
Industries, Inc. and Subsidiaries on Form 10-K for the fiscal year ended January
31, 1999. We hereby consent to the  incorporation by reference of said report in
the Registration Statement of Lakeland Industries, Inc. and Subsidiaries on Form
S-8 (File No. 33-92564, effective May 15, 1995).

GRANT THORNTON LLP

Melville, New York
April 7, 1999



     SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>
                                                        (In thousands, except per share amounts)
                                                        For the Years Ended January 31,

                                                         1999             1998          1997           1996           1995     
                                                         ----             ----          ----           ----           ----     
     INCOME STATEMENT DATA:
<S>                                                    <C>              <C>           <C>            <C>            <C>    
     Net sales                                         $54,655          $47,263       $41,792        $40,189        $35,185
     Gross profit                                       10,374            9,195         7,237          6,288          6,346
     Operating expenses                                  6,451            6,157         5,212          4,882          4,704
     Operating profit                                    3,923            3,038         2,024          1,406          1,642
     Income before income taxes (1)                      3,222            2,590         1,576            956          2,000
     Net income                                          2,080            1,600         1,063            587          1,421
                                                     
     Earnings per share - Basic (2)                       $.79            $.63           $.42           $.23          $.56
                                                          ====            ====           ====           ====          ====
     Earnings per share - Diluted (2)                     $.77            $.61           $.41           $.22          $.54
                                                          ====            ====           ====           ====          ====
                                                     
 Weighted average common shares outstanding:         
          Basic                                      2,642,170        2,558,541     2,550,000       2,550,000     2,550,000
          Diluted                                    2,690,920        2,627,425     2,609,700       2,635,506     2,641,000
                                                     
                                                     
     BALANCE SHEET DATA (at end of year):            
     Working capital                                   $12,403          $18,903       $14,018         $13,618        $7,190
     Total assets                                       27,160           25,812        18,573          19,263        15,562
     Current liabilities                                12,915            5,007         2,920           3,894         6,813
     Long-term liabilities                                 465            9,217         5,746           6,492           441
     Stockholders' equity                              $13,725          $11,518        $9,825          $8,762        $8,175
</TABLE>
(1)     Includes  $625,000  gain  recorded  in 1995  relating  to the  favorable
        settlement of an outstanding litigation.

(2)     Earnings per share has been  restated in  accordance  with SFAS No. 128,
        "Earnings Per Share".
                                        1
<PAGE>
                              CAUTIONARY STATEMENTS

        This report includes "forward-looking  statements" within the meaning of
Section 27A of the  Securities  Act of 1933 and  Section  21E of the  Securities
Exchange Act of 1934.  Forward-looking  statements are all statements other than
statements  of  historical  fact  included in this  report,  including,  without
limitation,  the statements under the headings "Business," "Properties," "Market
for   Registrant's   Common  Stock  and  Related   Stockholder   Matters,"   and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  regarding  the  Company's  financial  position and  liquidity,  the
Company's strategic alternatives,  future capital needs, development and capital
expenditures  (including  the amount and nature  thereof),  future net revenues,
business strategies, and other plans and objectives of management of the Company
for future operations and activities.

        Forward-looking statements are based on certain assumptions and analyses
made by the Company in light of its  experience and its perception of historical
trends,  current  conditions,  expected future developments and other factors it
believes are appropriate under the  circumstances.  These statements are subject
to a  number  of  assumptions,  risks  and  uncertainties,  and  factors  in the
Company's  other  filings  with the  Securities  and  Exchange  Commission  (the
"Commission"),   general   economic  and  business   conditions,   the  business
opportunities  that may be presented  to and pursued by the Company,  changes in
law or regulations  and other  factors,  many of which are beyond the control of
the Company.  Readers are cautioned that these  statements are not guarantees of
future  performance,   and  that  actual  results  or  developments  may  differ
materially  from  those  projected  in  the  forward-looking   statements.   All
subsequent  written  and oral  forward-looking  statements  attributable  to the
Company  or  persons  acting on its  behalf  are  expressly  qualified  in their
entirety by these cautionary statements.

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

        The  following   Management's   Discussion  and  Analysis  of  Financial
Condition and Results of Operations may include forward-looking  statements with
respect to the Company's future  financial  performance.  These  forward-looking
statements  are  subject to various  risks and  uncertainties,  that could cause
actual results to differ  materially from historical  results or those currently
anticipated.

General

        For the years ending January 31, 1997, 1998 and 1999 earnings  increased
81.3%,  50.5% and 30% respectively,  and net sales increased 4%, 13.1% and 15.6%
respectively.  Management  attributes  these gains in earnings to its increasing
revenues  and cost  efficiencies  at all levels of the  Company.  In addition to
this,  stockholders'  equity  increased 19.2% over fiscal 1998 while,  return on
beginning stockholders' equity was 18% over fiscal 1998.
<PAGE>
Overview

        The Company  derives the majority of its  revenues  from the sale of its
Tyvek disposable  limited/use garments and secondarily from the sales of its cut
and heat resistant  gloves,  woven reusable  garments,  heat and fire protective
clothing,  and chemical  suits all to safety and mill supply  distributors.  The
Company  generally  recognizes  revenues  when  it  ships  its  product  to  its
distributors.  Cost of goods sold includes all direct costs to  manufacture  the
finished product,  plus related costs associated with inland or ocean freight on
incoming raw materials, customs duty and warehousing, and manufacturing overhead
expenses.  Selling  expenses include all salaries for sales and marketing staffs
together with other related  expenses such as sales  commissions,  travel costs,
trade shows,  advertising  and  delivery  expenses.  General and  administrative
expenses  include  salaries for  executives  and  administrative  and MIS staff,
together  with  related   expenses  such  as  travel  costs,   non-manufacturing
facilities costs and consulting and professional fees.

                                        2
<PAGE>
Result of Operations

        The  following  table sets  forth  items in the  Company's  consolidated
statement of operations as a percentage of revenues for the periods indicated.
<TABLE>
<CAPTION>
                                                             Years Ended January 31,
                                                             1999           1998          1997
                                                             ----           ----          ----
<S>                                                          <C>           <C>             <C>   
     Revenues                                                100.0%        100.0%          100.0%
     Cost of Goods Sold                                       81.0          80.4            82.7
     Selling, general and administrative expenses             11.8          13.0            12.5
     Depreciation and amortization expense                     1.0            .9              .8
     Operating profit                                          7.2           6.4             4.8
     Interest expense, net                                     1.3           1.0             1.2
     Income tax expense                                        2.1           2.1             1.2
       Net income                                              3.8           3.4             2.5
     EBITDA margin (1)                                         8.2           7.4             5.7
</TABLE>
- ------------------
     (1) EBITDA (earnings before interest, taxes, depreciation and amortization)
     margin represents EBITDA expressed as a percentage of revenues.
<PAGE>
Fiscal Year Ended  January 31,  1999  Compared to Fiscal Year Ended  January 31,
1998.
     Net  Sales.  Net  sales  for the year  ended  January  31,  1999  increased
$7,392,000 or 15.6% to $54,655,000  from  $47,263,000 for the year ended January
31, 1998. The increase in sales was  principally  attributable  to the Company's
ability to increase its production capacity and maintain higher inventory levels
and the institution of a price increase on its Tyvek(TM) lines on March 1, 1998.
     Gross Profit. Gross profit for the year ended January 31, 1999 increased by
$1,179,000,  or 12.8% to $10,374,000,  or 19% of net sales, from $9,195,000,  or
19.5% of net sales,  for the year  ended  January  31,  1998.  Gross  profit was
consistent between years as a result of global manufacturing  efficiencies which
were offset by certain expense reclassifications.
     Operating Expenses.  Operating expenses for the year ended January 31, 1999
increased  by  $294,000  or 4.8%,  to  $6,451,000,  or 11.8% of net sales,  from
$6,157,000,  or 13% of net sales, for the year ended January 31, 1998. Operating
expenses as a percentage of net sales  decreased to 11.8%,  from 13% as a result
of increased sales volume and the reclassification of certain expenses described
above.  The increase in operating  expenses was mainly  attributable  to greater
payroll expenses, increased sales commissions and increased freight out.
     Interest  Expense.  Interest  expense  for the year ended  January 31, 1999
increased by  $275,975,  or 55.4% to $773,714  from  $497,739 for the year ended
January 31,  1998.  The  increase  in interest  expense was mainly due to higher
interest costs reflecting an increase in average  borrowings under the Company's
credit facility.
     Income Tax  Expense.  The  effective  tax rate of 35.4%  deviates  from the
Federal statutory rate of 34%, mainly attributable to state income taxes.
     Net  Income.  As a result of the  foregoing,  net income for the year ended
January 31, 1999 increased by $480,000 or 30%, to net income of $2,080,000  from
net income of $1,600,000 for the year ended January 31, 1998.

Fiscal Year Ended  January 31,  1998  Compared to Fiscal Year Ended  January 31,
1997
     Net sales for the year ended January 31, 1998 increased $5,471,000 or 13.1%
to $47,263,000  from  $41,792,000  reported for the year ended January 31, 1997.
Increased prices and unit shipments of various  protective  garment products are
the principal reason for this upward movement in sales. This industry,  however,
continues to be highly competitive. Net sales increased 10.2% during the quarter
ended  January  31,  1998  as  compared  to  the  immediate  preceding  quarter,
principally as the result of the Company's ability to maintain  inventory levels
to meet sales demand.
                                        3
<PAGE>
     Gross profit as a percentage  of net sales  increased to 19.5% for the year
ended January 31, 1998 from 17.3% reported for the prior year,  principally  due
to price  increases  instituted  at the  beginning of the fiscal year and market
price stabilization during the course of the year. The prior year was negatively
affected as a result of the competitive  and economic  climate of the protective
clothing  industry.  Margins decreased to 16.5% during the quarter ended January
31,  1998  as  compared  to the  immediate  preceding  quarter  due  to  meeting
competitive  pricing situations and additionally some products imported for sale
during the fourth quarter were sold at lower margins.
     Operating  expenses as a percentage  of net sales  increased to 13% for the
year ended January 31, 1998 from 12.5% for the prior year, as sales continued to
increase  at a rate of 13%  without a  corresponding  increase  in  selling  and
general and administrative expenses.
     Interest expense decreased slightly consistent with outstanding borrowings.
     As a result of the foregoing,  operating results increased to net income of
$1,600,000  (up 50.5%) for the year ended  January  31,  1998 from net income of
$1,063,000 for the year ended January 31, 1997.

LIQUIDITY AND  CAPITAL RESOURCES
      Liquidity and Capital Resources. The Company's working capital is equal to
$12,403,000  at January 31, 1999.  The  Company's  primary  sources of funds for
conducting  its  business  activities  have  been from  cash  flow  provided  by
operations  and  borrowings  under its revolving  credit  facility.  The Company
requires   liquidity  and  working  capital   primarily  to  fund  increases  in
inventories  and  accounts  receivable  associated  with sales  growth and, to a
lesser extent, for capital expenditures.
         Net cash used in operating  activities  was $509,000 for the year ended
January 31, 1999 and was due  primarily to the  decrease in accounts  payable of
$2,839,000, mainly offset by net income from operations of $2,080,000.
     Net cash  provided by financing  activities  of  $1,971,000  was  primarily
attributable to net borrowings of $1,912,000  during the year in connection with
its revolving credit faciltiy.
     The long-term revolving credit facility permits the Company to borrow up to
a maximum of $16  million.  The  agreement  expires on November 30, 1999 and has
therefore been classified as a short-term  liability in the accompanying balance
sheet at January  31,  1999.  Borrowings  under the  revolving  credit  facility
amounted to approximately  $10,728,000  million at January 31, 1999.  Management
has commenced renewal negotiations with respect to this facility.
     The  Company  believes  that cash flow from  operations  and the  revolving
credit  facility  (upon  renewal)  will  be  sufficient  to meet  its  currently
anticipated operating, capital expenditures and debt service requirements for at
least the next 12 months.
<PAGE>
Foreign Currency Activity
     The  Company's  foreign  exchange  exposure is  principally  limited to the
relationship of the U.S. Dollar to the Canadian Dollar.

Year 2000 Compliance
     The Year 2000 issue is the result of computer  programs  which were written
using two digits rather than four to define the  applicable  year.  For example,
date-sensitive software may recognize a date using "00" as the Year 1900, rather
than the Year 2000.  Such  misrecognition  could  result in system  failures  or
miscalculations  causing  disruptions of operations,  including among others,  a
temporary inability to process transactions,  send invoices or engage in similar
normal business activities.
     The Company has  established  a committee to develop a  comprehensive  Year
2000 plan with the goal of  completing  updates to key  systems by June 1, 1999.
The Company has assessed the scope of the Company's risk related to problems its
computer  systems may have in processing  date  information  related to the Year
2000 and believes such risks are not significant.
     The  Company  has  identified  all of  its  significant  internal  software
applications  which  contain  source  codes that may be unable to  appropriately
interpret the Year 2000 and has already modified or replaced those applications.
The
                                        4
<PAGE>
Company has determined that its accounting  system and employee  network systems
are Year 2000 compliant. 

     In addition,  the Company has inquired of its major  suppliers  about their
progress  in  identifying  and  addressing  problems  related  to the Year 2000.
Certain of the  Company's  major  suppliers  have informed the Company that such
suppliers do not anticipate  problems in their  business  operations due to Year
2000 compliance  issues. The Company is currently unable to determine the extent
to which Year 2000 issues will affect its other  suppliers,  or to the extent to
which it would be vulnerable to the suppliers' failure to remediate any of their
Year 2000 problems. Although no assurance can be given that all of the Company's
major suppliers' systems will be Year 2000 compliant,  the Company believes that
the risk is not significant.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Market Risk
     The Company is exposed to market risk,  including changes in interest rates
and  currency  exchange  rates.  To  manage  the  volatility  relating  to these
exposures,  the Company  seeks to limit,  to the extent  possible  its  non-U.S.
dollar denominated purchases and sales. Foreign exchange risk occurs principally
only with regard to Canadian subsidiary sales.

Foreign Exchange Risk Management
     As a  multinational  corporation,  the  Company  is  exposed  to changes in
foreign   exchange   rates.  As  the  Company's   non-denominated   U.S.  dollar
international sales grow, exposure to volatility in exchange rates could have an
adverse  impact on the Company's  financial  results.  The  Company's  risk from
exchange rate changes is presently  related to non- dollar  denominated sales in
Canada.

Interest Rate Risk
     The Company is exposed to interest  rate change market risk with respect to
its credit  facility  with a financial  institution  which is priced  based upon
LIBOR  or  30  day  commercial  paper  interest  rates.  At  January  31,  1999,
$10,727,863  was  outstanding  under the credit  facility.  Changes in the above
described  interest  rates  during  fiscal 2000 will have a positive or negative
effect on the Company's interest expense.  Each 1% fluctuation in one or both of
the above rates will  increase or decrease  interest  expense for the Company by
approximately $107,000. In addition, the Company had $91,400 USD on deposit in a
Chinese  financial  institution  earning  interest  at the  rate of  4.3%  and a
$854,454  Money  Market  account in a  Canadian  financial  institution  earning
interest at the rate of 4.7%.  Each 1% fluctuation in interest rates earned will
increase or decrease interest income on these deposits by approximately $9,000.
<PAGE>

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

     The Common Stock is listed on the Nasdaq  National  Market under the symbol
"LAKE".  The following  table sets forth for the periods  indicated the high and
low sales prices for the Common Stock as reported by the Nasdaq National Market.
The Company has a January 31, fiscal year end.
<TABLE>
<CAPTION>
                                                                                        Price Range
                                                                                        of Common Stock
                                                                                        ---------------
                                                                                        High         Low
<S>                                                                                     <C>          <C> 
         Fiscal 1998 
         First Quarter ended April 30, 1997.............................................$37/8        $2 13/16
         Second Quarter ended July 31, 1997.............................................5 9/16       3 15/32
         Third Quarter ended October 31, 1997...........................................9            4 3/4
         Fourth Quarter ended January 31, 1998..........................................10           6 3/4
</TABLE>

                                                         5
<PAGE>

<TABLE>
<CAPTION>
                                                                                        Price Range
                                                                                        of Common Stock
                                                                                        ---------------
                                                                                        High         Low
<S>                                                                                     <C>          <C> 
         Fiscal 1999
         First Quarter ended April 30, 1998.............................................$10 1/2      $7 3/4
         Second Quarter ended July 31, 1998.............................................113/8        9
         Third Quarter ended Oct. 31, 1998..............................................97/8         57/8
         Fourth Quarter ended January 31, 1999..........................................8            57/8
         First Quarter fiscal 2000 (through April 19, 1999).............................6 3/4        4
</TABLE>
         As of April 15, 1999,  there were  approximately  114 record holders of
shares of Common  Stock.  There are  believed to be in excess of 500  beneficial
shareholders  in addition to those of record,  since over 1.0 million shares are
held in "street" name by Cede & Co., a large financial clearing house.
         The Company has never paid cash  dividends on its common stock and does
not  expect  to pay  such  dividends  in the  foreseeable  future.  The  Company
currently intends to retain any future earnings, for the operation and expansion
of its business.  The payment and rate of future dividends,  if any, are subject
to the  discretion of the Board of Directors of the Company and will depend upon
the Company's earnings, financial condition,  capital requirements,  contractual
restrictions  under  its  agreement  with its  institutional  lender  and  other
factors.
                                        6
<PAGE>
CORPORATE INFORMATION

Directors:

Raymond J. Smith, Chairman
Christopher J. Ryan
John J. Collins, Jr.
Eric O. Hallman
Walter J. Raleigh
 .

Market Makers:
Neuberger & Berman
Herzog, Heine, Geduld, Inc.
Donald & Co.
Knight Securities
INCA
USLD
ISLD
STRK
<PAGE>
Officers:
Raymond J. Smith, President
Christopher J. Ryan
 Executive Vice President of
Finance  and Secretary
James M. McCormick
 Vice President and Treasurer
Harvey Pride, Jr.
 Vice President, Manufacturing

Auditors:
Grant Thornton LLP
Suite 3S01
One Huntington Quadrangle
Melville, NY  11747-4464
Counsel:
Law Offices of Thomas J. Smith
14 Briarwood Lane
Suffern, NY 10901-3602
<PAGE>
Transfer Agent:
Registrar and Transfer Company
10 Commerce Drive
Cranford, NJ  07016
NASDAQ symbol:  LAKE

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

Subsidiaries:
Lakeland Protective Wear, Inc.
Lakeland de Mexico S.A. de C.V.
Laidlaw, Adams & Peck, Inc.
Weifang Lakeland Safety Products,
Co. Ltd.


         Exhibits to  Lakeland  Industries,  Inc.'s  fiscal 1999 Form 10 - K are
available to shareholders  for a fee equal to Lakeland's cost in furnishing such
exhibits, on written request to the Secretary,  Lakeland Industries, Inc., 711-2
Koehler Avenue, Ronkonkoma, New York 11779.
         Thermbar(TM),  Kut Buster(TM),  Grapolator  Mock Twist (TM),  Safeguard
"76"(TM),  Zone Guard(TM),  RyTex(TM),  TomTex(TM),  DextraGard (TM), Forcefield
(TM),  Interceptor  (TM),  Checkmate (TM), Heatex (TM),  Pyrolon (TM),  Sterling
Heights (TM),  Fyrepel (TM),  Highland (TM),  Chemland (TM) and Uniland (TM) are
trademarks of Lakeland Industries,  Inc. Tyvek (TM), Viton (TM), Barricade (TM),
Nomex (TM), Kevlar (TM), Delrin (TM), TyChem (TM) and Teflon (TM) are registered
trademarks of  E.I.DuPont  de Nemours and Company.  Saranex (TM) is a registered
trademark of Dow  Chemical.  Spectra  (TM) is a  registered  trademark of Allied
Signal, Inc.
                                        7
<PAGE>
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


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

We have  audited  the  accompanying  consolidated  balance  sheets  of  Lakeland
Industries,  Inc. and  Subsidiaries  (the  "Company") as of January 31, 1999 and
1998, and the related  consolidated  statements of income,  stockholders' equity
and cash flows for each of the three years in the period ended January 31, 1999.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the consolidated  financial  position of the
Company as of January 31, 1999 and 1998, and the  consolidated  results of their
operations and their  consolidated cash flows for each of the three years in the
period ended January 31, 1999, in conformity with generally accepted  accounting
principles.

We have also audited Schedule II - Valuation and Qualifying Accounts for each of
the three years in the period  ended  January 31,  1999.  In our  opinion,  this
schedule presents fairly, in all material respects,  the information required to
be set forth therein.


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


Melville, New York
April 7, 1999

                                       8
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

                           CONSOLIDATED BALANCE SHEETS

                                   January 31,

<TABLE>
<CAPTION>
                                     ASSETS
                                                                                              1999                  1998
                                                                                          ------------          ------------
CURRENT ASSETS
<S>                                                                                       <C>                  <C>          
    Cash and cash equivalents                                                             $  1,436,083         $     222,700
    Accounts receivable, net of allowance for doubtful
       accounts of $200,000 and $203,000 at January 31,
       1999 and 1998, respectively                                                           6,743,341             6,953,538
    Inventories                                                                             16,110,910            15,858,052
    Deferred income taxes                                                                      567,000               511,000
    Other current assets                                                                       461,231               364,697
                                                                                          ------------          ------------

         Total current assets                                                               25,318,565            23,909,987

PROPERTY AND EQUIPMENT, NET                                                                  1,326,261             1,392,346

EXCESS OF COST OVER FAIR VALUE OF NET ASSETS
    ACQUIRED, net of accumulated amortization of $236,000
    and $218,000 at January 31, 1999 and 1998, respectively                                    308,798               327,120

OTHER ASSETS                                                                                   206,847               182,412
                                                                                          ------------          ------------

                                                                                          $ 27,160,471          $ 25,811,865
                                                                                          ============          ============
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                        LIABILITIES AND STOCKHOLDERS' EQUITY
                                                                                              1999                  1998
                                                                                          ------------          ------------
CURRENT LIABILITIES
<S>                                                                                       <C>                   <C>         
    Accounts payable                                                                      $  1,455,190          $  4,294,241
    Accrued compensation and benefits                                                          429,874               283,187
    Other accrued expenses                                                                     252,274               379,143
    Current portion of long-term liabilities                                                10,777,863                50,000
                                                                                          ------------          ------------

         Total current liabilities                                                          12,915,201             5,006,571

LONG-TERM LIABILITIES                                                                          464,762             9,216,669

DEFERRED INCOME TAXES                                                                           56,000                71,000

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
    Preferred stock, $.01 par; 1,500,000 shares
       authorized;  none issued
    Common  stock,  $.01  par;  10,000,000  shares  authorized;   2,660,500  and
       2,610,472 shares issued and outstanding at January 31, 1999 and 1998,
       respectively                                                                             26,605                26,105
    Additional paid-in capital                                                               6,199,656             6,073,358
    Retained earnings                                                                        7,498,247             5,418,162
                                                                                          ------------          ------------

                                                                                            13,724,508            11,517,625
                                                                                          ------------          ------------

                                                                                          $ 27,160,471          $ 25,811,865
                                                                                          ============          ============
The accompanying notes are an integral part of these statements.
</TABLE>
                                        9
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries
                        CONSOLIDATED STATEMENTS OF INCOME
                          Fiscal year ended January 31,

<TABLE>
<CAPTION>
                                                   1999              1998              1997
                                               ------------      ------------     -------------
<S>                                            <C>               <C>               <C>         
Net sales                                      $ 54,655,135      $ 47,262,519      $ 41,792,469
Cost of goods sold                               44,281,126        38,067,351        34,555,786
                                               ------------      ------------      ------------

       Gross profit                              10,374,009         9,195,168         7,236,683
                                               ------------      ------------      ------------

Operating expenses
    Selling and shipping                          3,334,609         3,001,500         2,569,702
    General and administrative                    3,116,745         3,155,605         2,642,584
                                               ------------      ------------      ------------

       Total operating expenses                   6,451,354         6,157,105         5,212,286
                                               ------------      ------------      ------------

       Operating profit                           3,922,655         3,038,063         2,024,397
                                               ------------      ------------      ------------

Other (expense) income
    Interest expense                               (773,714)         (497,739)         (510,757)
    Interest income                                  46,176            35,371            27,293
    Other income                                     26,968            14,179            35,363
                                               ------------      ------------      ------------

                                                   (700,570)         (448,189)         (448,101)
                                               ------------      ------------      ------------

         Income before income taxes               3,222,085         2,589,874         1,576,296

Income tax expense                               (1,142,000)         (990,000)         (513,000)
                                               ------------      ------------      ------------

       NET INCOME                                 2,080,085         1,599,874         1,063,296

Net income per common share
    Basic                                      $        .79      $        .63      $        .42
                                               ============      ============      ============
    Diluted                                    $        .77      $        .61      $        .41
                                               ============      ============      ============

Weighted average common shares outstanding
    Basic                                         2,642,170         2,558,541         2,550,000
                                               ============      ============      ============
    Diluted                                       2,690,920         2,627,425         2,609,700
                                               ============      ============      ============
</TABLE>

The accompanying notes are an integral part of these statements.

                                       10
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

               Fiscal years ended January 31, 1999, 1998 and 1997


<TABLE>
<CAPTION>
                                     Common stock              Additional   
                              ---------------------------       paid-in        Retained
                                Shares           Amount         capital        earnings          Total
                              -----------     -----------     -----------     -----------     -----------
<S>                             <C>           <C>             <C>             <C>             <C>        
Balance, February 1, 1996       2,550,000     $    25,500     $ 5,981,226     $ 2,754,992     $ 8,761,718

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


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

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

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


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

Net income                                                                       2,080,085      2,080,085
Exercise of stock options          50,028             500         126,298                         126,798
                              -----------     -----------     -----------     -----------     -----------


Balance, January 31, 1999       2,660,500     $    26,605     $ 6,199,656     $ 7,498,247     $13,724,508
                              ===========     ===========     ===========     ===========     ===========
</TABLE>
The accompanying notes are an integral part of this statement.

                                       11
<PAGE>
                                                 Lakeland Industries, Inc.
                                                     and Subsidiaries

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS

                                               Fiscal year ended January 31,
<TABLE>
<CAPTION>
                                                                       1999              1998            1997
                                                                    -----------      -----------      -----------
Cash flows from operating activities
<S>                                                                 <C>              <C>              <C>        
    Net income                                                      $ 2,080,085      $ 1,599,874      $ 1,063,296
    Adjustments to reconcile net income to net cash
       (used in) provided by operating activities
          Deferred income taxes                                         (71,000)         (53,000)         (70,000)
          Depreciation and amortization                                 534,673          435,849          342,963
          Gain on sale of property                                            -                -           (4,530)
          (Increase) decrease in operating assets
             Accounts receivable                                        210,197       (1,059,944)        (913,620)
             Inventories                                               (252,858)      (5,963,896)       1,350,085
             Other current assets                                      (236,785)         (54,602)         314,415
             Other assets                                               (18,808)          23,688          (46,653)
          Increase (decrease) in operating liabilities
             Accounts payable                                        (2,839,051)       1,759,242         (930,553)
             Accrued expenses and other liabilities                      84,143          355,463              759
                                                                    -----------      -----------      -----------

         Net cash (used in) provided by operating activities           (509,404)      (2,957,326)       1,106,162
                                                                    -----------      -----------      -----------
Cash flows from investing activities
    Purchases of property and equipment - net                          (388,393)        (803,487)        (283,358)
    Principal payments on note receivable                               140,251            7,104            7,082
    Proceeds from sale of property                                            -                -           10,414
                                                                    -----------      -----------      -----------

         Net cash used in investing activities                         (248,142)        (796,383)        (265,862)
                                                                    -----------      -----------      -----------
Cash flows from financing activities
    Net borrowings (reductions) under line of credit agreements       1,911,631        3,416,232         (700,000)
    Proceeds from exercise of stock options                             126,798           92,737                -
    Deferred financing costs                                            (67,500)         (37,500)               -
                                                                    -----------      -----------      -----------

         Net cash provided by (used in) financing activities          1,970,929        3,471,469         (700,000)
                                                                    -----------      -----------      -----------
         NET INCREASE (DECREASE) IN CASH AND
             CASH EQUIVALENTS                                         1,213,383         (282,240)         140,300

Cash and cash equivalents at beginning of year                          222,700          504,940          364,640
                                                                    -----------      -----------      -----------

Cash and cash equivalents at end of year                            $ 1,436,083      $   222,700      $   504,940
                                                                    ===========      ===========      ===========
</TABLE>
The accompanying notes are an integral part of these statements.
 
                                      12
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                         January 31, 1999, 1998 and 1997

NOTE A - NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

     1.  Business

         Lakeland Industries,  Inc. and Subsidiaries (the "Company"), a Delaware
         corporation,  organized  in April  1982,  is engaged  primarily  in the
         manufacture of personal safety protective work clothing.  The principal
         market for the Company's  products is in the United States. No customer
         accounted  for more than 10% of net sales during the fiscal years ended
         January 31, 1999, 1998 and 1997.

     2.  Principles of Consolidation

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

     3.  Inventories

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

     4.  Property and Equipment

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

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

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

         Deferred income taxes are recognized for temporary  differences between
         financial  statement and income tax bases of assets and liabilities and
         loss  carryforwards  and tax credit  carryforwards for which income tax
         benefits  are  expected  to be realized  in future  years.  A valuation
         allowance  would be established to reduce  deferred tax assets if it is
         more likely than not that all, or some  portion of, such  deferred  tax
         assets will not be realized.  The effect on deferred  taxes of a change
         in tax rates is  recognized  in income in the period that  includes the
         enactment date.
                                       13
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1999, 1998 and 1997

NOTE A (continued)

     7.  Earnings Per Share

         Basic  earnings per share are based on the weighted  average  number of
         common shares  outstanding  without  consideration  of potential common
         stock.  Diluted  earnings per share are based on the  weighted  average
         number  of  common  and  potential  common  shares   outstanding.   The
         calculation  takes  into  account  the shares  that may be issued  upon
         exercise  of  stock  options,   reduced  by  the  shares  that  may  be
         repurchased  with the funds  received from the  exercise,  based on the
         average price during the fiscal year.

     8.  Statement of Cash Flows

         The Company  considers highly liquid temporary cash investments with an
         original maturity of three months or less to be cash equivalents.  Cash
         equivalents consist of money market funds. The market value of the cash
         equivalents   approximates   cost.  Foreign  dominated  cash  and  cash
         equivalents  were $1,253,000 and $152,000 at January 31, 1999 and 1998,
         respectively.

         Supplemental  cash flow  information for the fiscal years ended January
         31 is as follows:
<TABLE>
<CAPTION>
                         1999           1998           1997
                      ----------     ----------     ----------
<S>                   <C>            <C>            <C>       
Interest paid         $  771,294     $  446,550     $  494,102
Income taxes paid      1,387,778        825,648        325,242
</TABLE>
<PAGE>
     9.  Concentration of Credit Risk

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

   10.   Foreign Operations and Foreign Currency Translation

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

         The monetary assets and liabilities of the Company's foreign operations
         are  translated  into U.S.  dollars at current  exchange  rates,  while
         nonmonetary  items are  translated  at historical  rates.  Revenues and
         expenses are  generally  translated at average  exchange  rates for the
         year.  Transaction  gains and  losses  that arise  from  exchange  rate
         fluctuations on  transactions  denominated in a currency other than the
         functional  currency  are  included  in the  results of  operations  as
         incurred.

                                       14
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1999, 1998 and 1997
NOTE A (continued)

    11.  Use of Estimates

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

NOTE B - NOTE RECEIVABLE

     An  installment  mortgage  note  receivable  from the sale of a facility in
     fiscal  1995 was paid in full in  December  1998.  The unpaid  balance  was
     $140,251 at January 31, 1998.

NOTE C - INVENTORIES

     Inventories consist of the following at January 31:
<PAGE>
<TABLE>
<CAPTION>
                        1999            1998
                    -----------     -----------
<S>                 <C>             <C>        
Raw materials       $ 2,461,225     $ 2,672,719
Work-in-process       3,618,901       4,168,376
Finished goods       10,030,784       9,016,957
                    -----------     -----------

                    $16,110,910     $15,858,052
                    ===========     ===========
</TABLE>
NOTE D - PROPERTY AND EQUIPMENT

     Property and equipment consist of the following at January 31:

<TABLE>
<CAPTION>
                                                                              Useful life
                                                                                in years         1999           1998
                                                                               ----------     ----------     ----------
<S>                                                                            <C>            <C>            <C>       
Machinery and equipment                                                        3 - 10         $3,432,145     $3,076,002
Furniture and fixtures                                                         3 - 10            249,423        223,190
Leasehold improvements                                                         Lease term        263,269        257,252
                                                                                              ----------     ----------

                                                                                               3,944,837      3,556,444
Less accumulated depreciation and amortization                                                 2,618,576      2,164,098
                                                                                              ----------     ----------

                                                                                              $1,326,261     $1,392,346
                                                                                              ==========     ==========
</TABLE>
                                       15
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1999, 1998 and 1997


NOTE E - FAIR VALUE OF FINANCIAL INSTRUMENTS

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

NOTE F - LONG-TERM LIABILITIES

     Long-term liabilities consist of the following at January 31:
<TABLE>
<CAPTION>
                                   1999            1998
                               -----------     -----------
<S>                            <C>             <C>        
Revolving credit facility      $10,727,863     $ 8,816,232
Pension liability (Note K)         514,762         450,437
                               -----------     -----------

                                11,242,625       9,266,669
Less current portion            10,777,863          50,000
                               -----------     -----------

Long-term liabilities          $   464,762     $ 9,216,669
                               ===========     ===========
</TABLE>
     During  December  1997,  the Company  entered  into a  $10,000,000  secured
     revolving  credit facility (the  "facility")  with a financial  institution
     with an expiration  date of November 30, 1999. On May 1, 1998, the facility
     was increased to  $13,000,000.  Effective  September 23, 1998, the facility
     was  amended to provide for a temporary  increase  to  $16,000,000  through
     August  31,  1999.  Amounts  outstanding  under  the  $3,000,000  temporary
     facility are due on August 31,  1999.  Borrowings  under the facility  bear
     interest  at a rate per annum  equal to the  one-month  LIBOR or the 30-day
     commercial  paper rate,  as  defined,  plus 1.75%,  with  interest  payable
     monthly. At January 31, 1999, interest on outstanding  borrowings was based
     on the commercial paper rate option (6.6%).  The facility is collateralized
     by substantially all the assets of the Company and guaranteed by certain of
     the Company's subsidiaries. The facility requires the Company to maintain a
     minimum tangible net worth, at all times.

     The maximum amounts  borrowed under the revolving line of credit during the
     fiscal  years  ended  January  31,  1999  and  1998  were  $12,800,000  and
     $10,000,000,  respectively,  and the  average  interest  rates  during  the
     periods were 7.1% and 7.6%, respectively.
<PAGE>
NOTE G - COMMITMENTS AND CONTINGENCIES

     1.  Employment Contracts

         The Company has  employment  contracts  with three  principal  officers
         expiring  through  January  2001.  Such  contracts  are   automatically
         renewable for one- or two-year terms,  unless 30 to 120 days' notice is
         given by either  party.  Pursuant  to such  contracts,  the  Company is
         committed to aggregate base  remuneration  of $572,500 and $397,500 for
         the fiscal years ended January 31, 2000 and 2001, respectively.
 
                                      16
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1999, 1998 and 1997

NOTE G (continued)

     2.  Leases

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

         In January 1998, the Company entered into a month-to-month  lease for a
         manufacturing facility in the People's Republic of China. The lessor is
         a partnership  of which the Company's  directors,  one officer and four
         employees hold partnership interests. This leasing arrangement requires
         monthly payments of approximately $3,300.

         Total  rental  expense  under all  operating  leases is  summarized  as
         follows:
<TABLE>
<CAPTION>
                                                                                           Total            Rentals
                                                                        Gross            sublease           paid to
                                                                       rental             rental            related
                                                                       expense            income            parties
                                                                       -------            ------            -------
           Year ended January 31,
              <S>                                                     <C>                 <C>              <C>     
              1999                                                    $643,174            $4,611           $402,096
              1998                                                     621,162             9,704            405,120
              1997                                                     581,161             3,024            392,160
</TABLE>
<PAGE>

         Minimum  annual  rental  commitments  for  the  remaining  term  of the
         Company's  noncancellable  operating  leases relating to  manufacturing
         facilities,  office space and equipment rentals at January 31, 1999 are
         summarized as follows:
<TABLE>
<CAPTION>
                         Year ending January 31,
                            <S>                                                      <C>     
                            2000                                                     $419,562
                            2001                                                      198,277
                            2002                                                      141,343
                            2003                                                       39,920
                                                                                     --------

                                                                                     $799,102
                                                                                     ========
</TABLE>
         Certain  leases  require   additional  payments based upon increases in
         property taxes and other expenses.

     3.  Services Agreement

         Pursuant  to the  terms  of a  services  agreement  with an  affiliated
         entity, principally owned by a principal officer and stockholder of the
         Company,  the affiliate provides  professional  and/or skilled labor to
         the Company, as needed, at


                                       17
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1999, 1998 and 1997

NOTE G (continued)

         contractual  rates of  compensation.  Such  agreement is  cancelable by
         either the Company or the affiliate  upon thirty days' written  notice.
         Costs  incurred  by the  Company  in  connection  with  such  agreement
         aggregated  $509,000,  $552,000 and $426,000 for the fiscal years ended
         January 31,  1999,  1998 and 1997,  respectively.  This  agreement  was
         terminated as of February 1, 1999.

     4.  Litigation

         The Company is involved in various litigation arising during the normal
         course of  business  which,  in the  opinion of the  management  of the
         Company,  will not have a material  adverse effect on the  consolidated
         financial position or results of operations of the Company.

     5.  Self-insurance

         The Company  maintains  a  self-insurance  program for that  portion of
         health care costs not covered by  insurance.  The Company is liable for
         claims up to defined  limits.  Self-insurance  costs are based upon the
         aggregate  of the  liability  for  reported  claims  and  an  estimated
         liability for claims incurred but not reported.
<PAGE>
NOTE H - STOCKHOLDERS' EQUITY AND STOCK OPTIONS

     The Nonemployee Directors' Option Plan (the "Directors' Plan") provides for
     an automatic  one-time  grant of options to purchase 5,000 shares of common
     stock to each  nonemployee  director  elected or  appointed to the Board of
     Directors.  Under the Directors'  Plan,  60,000 shares of common stock have
     been  authorized  for  issuance.  Options are granted at not less than fair
     market value,  become  exercisable  commencing  six months from the date of
     grant  and  expire  six  years  from the date of grant.  In  addition,  all
     nonemployee directors re-elected to the Company's Board of Directors at any
     annual meeting of the stockholders will automatically be granted additional
     options to purchase 1,000 shares of common stock on each of such dates.  In
     April 1997, the Company  extended the term on 5,000 expiring options for an
     additional six years.

     The  Company's  1986  Incentive  and  Nonstatutory  Stock  Option Plan (the
     "Plan")   provides  for  the  granting  of  incentive   stock  options  and
     nonstatutory  options.  The Plan  provides  for the grant of options to key
     employees and independent sales  representatives  to purchase up to 400,000
     shares of the Company's common stock, upon terms and conditions  determined
     by a  committee  of the  Board of  Directors  which  administers  the plan.
     Options are granted at not less than fair market value (110 percent of fair
     market  value  as  to  incentive  stock  options  granted  to  ten  percent
     stockholders)  and are  exercisable  over a period  not to exceed ten years
     (five  years  as  to  incentive   stock  options  granted  to  ten  percent
     stockholders).

     The  Company  has  adopted  the  disclosure  provisions  of SFAS  No.  123,
     "Accounting for Stock-Based Compensation" ("SFAS 123"). The Company applies
     APB Opinion No. 25, "Accounting for Stock Issued to Employees," and related
     interpretations  in  accounting  for  its  plans  and  does  not  recognize
     compensation expense for its stock-based compensation plans. If the Company
     had elected to recognize  compensation expense based upon the fair value at
     the date of  grant  for  awards  under  these  plans,  consistent  with the
     methodology  prescribed by SFAS 123, the effect on the Company's net income
     and earnings per share for the years ended January 31, 1999,  1998 and 1997
     would be reduced to the pro forma amounts indicated below:
  
                                       18
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1999, 1998 and 1997

NOTE H (continued)
<TABLE>
<CAPTION>

                                         1999           1998          1997
                                      ----------     ----------     ----------
 Net income per common share
<S>                                   <C>            <C>            <C>       
    As reported                       $2,080,085     $1,599,874     $1,063,296
    Pro forma                          2,073,495      1,584,144        974,555
Basic earnings per common share
    As reported                       $      .79     $      .63     $      .42
    Pro forma                                .79            .62            .38
Diluted earnings per common share                                   
    As reported                       $      .77     $      .61     $      .41
    Pro forma                                .77            .60            .37
</TABLE>
    The fair value of these  options was  estimated  at the date of grant using
     the Black-Scholes  option-pricing model with the following  assumptions for
     the years ended  January 31, 1999,  1998 and 1997,  respectively:  expected
     volatility of 60%, 52% and 57%;  risk-free interest rates of 5.6%, 6.5% and
     7%; and expected life of six years for all periods.

     Additional  information  with respect to the Company's plans for the fiscal
     years ended January 31, 1999, 1998 and 1997 is summarized as follows:
<TABLE>
<CAPTION>

<PAGE>
                                                                  1999
                                            ------------------------------------------------
                                              Directors' Plan             Incentive Plan
                                            --------------------        --------------------
                                                         Weighted-                  Weighted-
                                            Number        average        Number      average
                                              of          exercise         of        exercise
                                            shares         price         shares       price
                                            ------      ----------       ------     ---------
<S>                                         <C>         <C>             <C>         <C>     
Shares under option
   Outstanding at beginning of year         10,000      $ 3.85          99,528      $ 2.77
   Granted                                   1,000       10.75               -        -
   Exercised                                (3,000)       3.58         (47,028)       2.47
                                            ------                      ------
                                                                       
   Outstanding at end of year                8,000        4.81          52,500        3.06
                                            ======                      ======
                                                                       
Options exercisable at year-end              8,000        4.81          52,500        3.06
                                                                       
Weighted-average remaining contractual                                 
    life of options outstanding              3.6 years                  6 years
                                                                       
Weighted-average fair value per share                                  
   of options granted during 1999                       $ 6.59                           -
</TABLE>                                                              
                                                                       
                                       19
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1999, 1998 and 1997

 NOTE H (continued)
<TABLE>
<CAPTION>
                                                                                          1998
                                                              --------------------------------------------------------------
                                                                   Directors' Plan                    Incentive Plan
                                                              ----------------------------     -----------------------------
                                                                                 Weighted-                         Weighted-
                                                              Number             average          Number            average
                                                               of                exercise           of             exercise
                                                              shares              price           shares             price
                                                              ------              -----           ------             -----
<S>                                                          <C>                  <C>              <C>              <C>  
        Shares under option
           Outstanding at beginning of year                   18,000              $1.90            150,000          $2.36
           Granted                                             7,000               3.78               -               -
           Exercised                                         (10,000)              1.44            (50,472)          1.54
           Expired                                            (5,000)              1.56               -               -
 
           Outstanding at end of year                         10,000               3.85             99,528           2.77
                                                             =======                               =======

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

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

        Weighted-average fair value per share
           of options granted during 1998                                         $2.25                               -
</TABLE>
<PAGE>

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

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

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

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

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

</TABLE>
                                       20
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1999, 1998 and 1997
NOTE H (continued)

     Summarized  information about stock options outstanding under the two plans
at January 31, 1999 is as follows:
<TABLE>
<CAPTION>
                                                                             Options outstanding and exercisable
                                                              -------------------------------------------------------------
                                                                                        Weighted-
                                                                  Number                 average
                                                                outstanding             remaining              Weighted-
                                                                    at                 contractual              average
           Range of                                               January                life in               exercise
        exercise prices                                          31, 1999                 years                  price
        ---------------                                       ---------------         ---------------       ---------------

<S>                                                                 <C>                   <C>                   <C>  
        $2.25 - $3.38                                               21,500                4.91                  $2.39
          3.39 -   5.12                                             38,000                6.05                   3.61
              10.75                                                  1,000                5.50                  10.75
                                                                    ------

        $2.25 - $10.75                                              60,500                5.62                   3.29
                                                                    ======
</TABLE>

<PAGE>
NOTE I - EARNINGS PER COMMON SHARE

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

<TABLE>
<CAPTION>
                                                                         1999                 1998                1997
                                                                      -----------          ----------         --------
<S>                                                                    <C>                 <C>                 <C>       
        Numerator
           Net income                                                  $2,080,085          $1,599,874          $1,063,296
                                                                        =========           =========           =========

        Denominator
           Denominator for basic earnings per share
              (weighted-average shares)                                 2,642,170           2,558,541           2,550,000
           Effect of dilutive securities:
              Stock options                                                48,750              68,884              59,700
                                                                      -----------         -----------         -----------

           Denominator for diluted earnings per share
              (adjusted weighted-average shares) and
              assumed conversions                                       2,690,920           2,627,425           2,609,700
                                                                        =========           =========           =========

        Basic earnings per share                                            $.79                $.63                $.42
                                                                             ===                 ===                 ===

        Diluted earnings per share                                          $.77                $.61                $.41
                                                                             ===                 ===                 ===
</TABLE>
                                       21
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1999, 1998 and 1997


NOTE J - INCOME TAXES

     The provision for income taxes is summarized as follows:
<TABLE>
<CAPTION>
                                                                                      Year ended January 31,
                                                                         1999                1998                 1997
                                                                      -----------         -----------            --------
<S>                                                                    <C>                <C>                    <C>     
        Current
           Federal                                                     $1,116,000         $   938,000            $603,000
           State                                                           97,000             105,000             (20,000)
                                                                      -----------         -----------            --------

                                                                        1,213,000           1,043,000             583,000

        Deferred                                                          (71,000)            (53,000)            (70,000)
                                                                      -----------         -----------            --------

                                                                       $1,142,000         $   990,000            $513,000
                                                                      ===========         ===========            ========
</TABLE>

<PAGE>
     The following is a  reconciliation  of the effective income tax rate to the
Federal statutory rate:
<TABLE>
<CAPTION>
                                                                                      Year ended January 31,
                                                                         1999                1998                 1997
                                                                      -----------         -----------            --------
<S>                                                                       <C>                 <C>                 <C>     
        Statutory rate                                                    34.0%               34.0%               34.0%
        State income taxes, net of Federal tax benefit                     2.0                 2.7                 (.4)
        Nondeductible expenses                                              .3                  .5                  .8
        Foreign operating results generating no current tax
            (provision) benefit                                            (.6)                2.5                 1.8
        Change in deferred assets                                                             (2.0)               (4.4)
        Other                                                              (.3)                 .5                  .7
                                                                           ----             ------              ------

        Effective rate                                                    35.4%               38.2%               32.5%
                                                                          ====                ====                ====
</TABLE>
                                       22
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1999, 1998 and 1997

NOTE J (continued)

     The tax effects of  temporary  differences  which give rise to deferred tax
     assets at January 31, 1999 and 1998 are summarized as follows:
<TABLE>
<CAPTION>
                                                                                                    January 31,
                                                                                            ----------------------------
                                                                                             1999                 1998
                                                                                            -------             --------
<S>                                                                                         <C>                  <C>     
         Deferred tax assets
             Inventories                                                                    $265,000             $284,000
             Net operating loss carryforward - Canadian subsidiary                           102,000              100,500
             Accounts receivable                                                              75,000               75,000
             Accrued compensation and other                                                  125,000               51,500
                                                                                             -------             --------

                Gross deferred tax assets                                                    567,000              511,000
                                                                                             -------              -------

         Deferred tax liabilities
             Depreciation                                                                     56,000               71,000
                                                                                            --------             --------

                Gross deferred tax liabilities                                                56,000               71,000
                                                                                            --------             --------

                Net deferred tax asset                                                      $511,000             $440,000
                                                                                             =======              =======
</TABLE>
     Net operating  loss  carryforwards  of $291,000  applicable to the Canadian
     subsidiary expire in fiscal 2002 through 2006.


 NOTE K - BENEFIT PLANS

     Defined Benefit Plan

     The Company has a frozen  defined  benefit  pension plan that covers former
     employees  of an  acquired  entity.  The  Company's  funding  policy  is to
     contribute  annually the recommended  amount based on computations  made by
     its consulting actuary.

                                       23
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1999, 1998 and 1997

NOTE K (continued)

     The  following  table sets forth the  plan's  funded  status for the fiscal
years ended January 31:
<TABLE>
<CAPTION>
                                                          1999           1998
                                                        ---------      ---------
Change in benefit obligation
<S>                                                     <C>            <C>      
Benefit obligation at beginning of year                 $ 917,791      $ 863,621
Service cost                                                1,613          1,613
Interest cost                                              67,649         63,772
Actuarial loss                                              5,202         15,431
Benefits paid                                             (31,621)       (26,646)
                                                        ---------      ---------

Benefit obligation at end of year                       $ 960,634      $ 917,791
                                                        =========      =========

Change in plan assets
Fair value of plan assets at beginning of year          $ 467,354      $ 467,832
Actual return on plan assets                               (1,779)        16,168
Employer contributions                                     11,918         10,000
Benefits paid                                             (31,621)       (26,646)
                                                        ---------      ---------

Fair value of plan assets at end of year                $ 445,872      $ 467,354
                                                        =========      =========

Funded status (underfunded)                             $(514,762)     $(450,437)
Unrecognized net actuarial loss                            73,638         19,112
Required minimum liability (included as a component
    of other assets)                                      (73,638)       (19,112)
                                                        ---------      ---------

Accrued pension liability                               $(514,762)     $(450,437)
                                                        =========      =========
</TABLE>
     The  components  of net  periodic  pension  cost for the fiscal years ended
January 31 are summarized as follows:
<TABLE>
<CAPTION>
                                                                         1999                1998                1997
                                                                      ----------          ----------          ----------
<S>                                                                    <C>                 <C>                 <C>      
         Service cost                                                  $   1,613           $   1,613           $   1,613
         Interest cost                                                    67,649              63,772              62,259
         Actual return on plan assets                                      1,779             (16,168)            (92,226)
         Net amortization and deferral                                   (39,469)            (10,771)             71,026
                                                                      ----------          ----------          ----------

         Net periodic pension cost                                      $ 31,572            $ 38,446            $ 42,672
                                                                      ==========          ==========          ==========
</TABLE>
                                       24
<PAGE>
                            Lakeland Industries, Inc.
                                and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

                         January 31, 1999, 1998 and 1997


NOTE K (continued)

     An assumed  discount  rate of 7.5% was used in  determining  the  actuarial
     present  value  of  benefit  obligations  for all  periods  presented.  The
     expected  long-term  rate of return on plan  assets was 8% for all  periods
     presented. At January 31, 1999,  approximately 82% of the plan's assets was
     held in  mutual  funds  invested  primarily  in equity  securities,  9% was
     invested in equity  securities and debt  instruments and 9% was invested in
     money market and other instruments.

     Defined Contribution Plan

     Pursuant to the terms of the Company's 401(k) plan,  substantially all U.S.
     employees  over 21  years of age  with a  minimum  period  of  service  are
     eligible to participate. The 401(k) plan is administered by the Company and
     provides for voluntary employee contributions ranging from 1% to 15% of the
     employee's  compensation.  The Company made discretionary  contributions of
     $55,322  and $18,950 in the fiscal  years ended  January 31, 1999 and 1998,
     respectively.


 NOTE L - MAJOR SUPPLIER

     The  Company  purchased  approximately  74% of its raw  materials  from one
     supplier under licensing agreements for each of the years ended January 31,
     1999, 1998 and 1997. The Company expects this  relationship to continue for
     the  foreseeable  future.  If  required,  similar  raw  materials  could be
     purchased from other sources;  although, the Company's competitive position
     in the marketplace could be affected.

                                       25
<PAGE>
                                          Lakeland Industries, Inc.
                                                and Subsidiaries

                                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
<TABLE>
<CAPTION>
              Column A                    Column B                  Column C                Column D          Column E
              --------                    --------                  --------                --------          --------

                                                                      Additions
                                                            ---------------------------
                                          Balance at        Charged to       Charged to                       Balance at
                                          beginning         costs and          other                            end of
                                          of period         expenses          accounts      Deductions          period
                                          ---------         --------          --------      ----------          ------
<S>                                       <C>                 <C>                            <C>                <C>     

Year ended January 31, 1999
    Allowance for doubtful
      accounts (a)                        $203,000            $60,263                        $  63,263(b)       $200,000
                                          ========            =======                        =========          ========

Year ended January 31, 1998
    Allowance for doubtful
      accounts (a)                        $150,000            $69,421                        $  16,421 (b)      $203,000
                                          ========            =======                        =========          ========

Year ended January 31, 1997
    Allowance for doubtful
      accounts (a)                        $262,765           $  7,439                        $ 120,204 (b)      $150,000
                                          ========           ========                        =========          ========
</TABLE>

(a)  Deducted from accounts receivable.

(b)  Uncollectible accounts receivable charged against allowance.




                                       26



                                                     May 13, 1999


 Dear Stockholder,

         I am pleased to extend to you my personal invitation to attend the 1999
Annual Meeting of Stockholders of Lakeland  Industries,  Inc. (the "Company") on
Wednesday,  June 16,  1999 at 10:00  a.m.  at the  Holiday  Inn,  3845  Veterans
Memorial Highway, Ronkonkoma, NY 11779.

         The accompanying Notice of Annual Meeting and Proxy Statement contain a
description of the formal business to be acted upon by the stockholders.  At the
meeting, I intend to discuss the Company's performance for its fiscal year ended
January 31, 1999 and its plans for the current fiscal year.  Certain  members of
the  Company's  Board of Directors  and  officers of the  Company,  as well as a
representative of Grant Thornton LLP, the Company's independent  auditors,  will
be available  to answer any  questions  you may have,  or to make a statement if
they wish to.

         While I am looking  forward to seeing  you at the  meeting,  it is very
important that those of you who cannot  personally attend assure your shares are
represented.  I urge you  therefore to sign and date the enclosed  form of proxy
and return it promptly in the accompanying  envelope. If you attend the meeting,
you may, if you wish,  withdraw any proxy  previously given and vote your shares
in person.

                                            Sincerely,

                                            /s/ Raymond J. Smith
                                            ----------------
                                            Raymond J. Smith

                                            President and Chairman of the Board

<PAGE>
                                    NOTICE OF

                       1999 ANNUAL MEETING OF STOCKHOLDERS
                                  June 16, 1999


TO THE STOCKHOLDERS OF LAKELAND INDUSTRIES, INC.:

         Notice is hereby  given that the  Annual  Meeting  of  Stockholders  of
Lakeland Industries,  Inc., a Delaware corporation (the "Company"), will be held
on  Wednesday,  June 16, 1999 at 10:00 a.m. at the Holiday  Inn,  3845  Veterans
Memorial Highway, Ronkonkoma, NY 11779 for the following purposes:

          1.   To elect one Class I members of the Board of Directors, and

          2.   To transact  such other  business as properly may come before the
               meeting or any adjournment thereof.

         Each share of the  Company's  Common Stock will be entitled to one vote
upon all  matters  described  above.  Stockholders  of  record  at the  close of
business  on April  29,  1999  will be  entitled  to  notice  and to vote at the
meeting.



May 13, 1999

                       BY ORDER OF THE BOARD OF DIRECTORS
                         Christopher J. Ryan, Secretary


PLEASE DATE, VOTE AND SIGN THE ENCLOSED PROXY AND RETURN PROMPTLY.  AN ENVELOPE,
WHICH REQUIRES NO POSTAGE IF MAILED IN THE UNITED  STATES,  IS ENCLOSED FOR THIS
PURPOSE.


                                        1
<PAGE>

                            LAKELAND INDUSTRIES, INC.
                               711-2 Koehler Ave.
                           Ronkonkoma, New York 11779

                                 PROXY STATEMENT
                       1999 Annual Meeting of Stockholders
                                  June 16, 1999

                               GENERAL INFORMATION
                            -------------------------

         This proxy statement is furnished in connection  with the  solicitation
by the Board of  Directors  of Lakeland  Industries,  Inc.  (the  "Company")  of
proxies  from the  holders of the  Company's  $.01 par value  Common  Stock (the
"Common Stock") for use at the 1999 Annual Meeting of Stockholders to be held on
June 16, 1999, and at any adjournment thereof (the "Annual Meeting").
         This proxy statement,  the accompanying form of proxy and the Company's
1999 Form 10-K (which includes the Company's Annual Report to Stockholders)  are
first being sent to the Company's stockholders on or about May 13, 1999.
         The  accompanying  proxy may be revoked by the person  giving it at any
time prior to its being voted;  such revocation may be accomplished by a letter,
or by a properly signed proxy bearing a later date,  filed with the Secretary of
the  Company  prior to the Annual  Meeting.  If the  person  giving the proxy is
present at the meeting and wishes to vote in person,  he or she may withdraw his
or her proxy at that time.
         The Company has borne all costs of solicitation of proxies. In addition
to solicitation by mail, there may be incidental personal  solicitations made by
directors,  officers and regular  employees of the Company and its subsidiaries.
The cost of solicitation,  including the payments to nominees who at the request
of the  Company  mail such  material  to their  customers,  will be borne by the
Company.

               VOTING SECURITIES AND STOCK OWNERSHIP OF OFFICERS,
                      DIRECTORS AND PRINCIPAL STOCKHOLDERS


         All  holders of record of the Common  Stock at the close of business on
April 29, 1999, are entitled to notice of and to vote at the Annual Meeting.  At
the  close of  business  on April  29,  1999,  there  were  2,660,500  shares of
outstanding  Common Stock, each entitled to one vote per share on all matters to
be voted upon at the Annual  Meeting.  The  Company's  stockholders  do not have
cumulative voting rights.

                                        2
<PAGE>
         The following  table sets forth  information as of April 29, 1999, with
respect to  beneficial  ownership of the  Company's  Common Stock by all persons
known by the Company to own beneficially  more than 5% of the Common Stock, each
director and nominee for director of the Company and all  directors and officers
of the Company as a group.  All persons  listed have sole voting and  investment
power with respect to their shares of Common Stock.
<TABLE>
<CAPTION>
Name and Address                              Number of Common                     Percent of
Beneficial Owner                          Shares Beneficially Owned                  of Class
- -------------------                        ------------------------                 ----------
<S>                                            <C>                                    <C>   
Raymond J. Smith                               579,500   (1)                          21.78%
711-2 Koehler Ave.
Ronkonkoma, NY 11779

Christopher J. Ryan                            250,977   (2) (6)                       9.43%
711-2 Koehler Ave.
Ronkonkoma, NY 11779

Joseph P. Gordon                               134,500                                 5.06%
177-23 Union Tpke.,
Flushing, NY 11366

John J. Collins, Jr.                           123,400    (3)                          4.64%

Eric O. Hallman                                 47,500    (3)                          1.79%

Walter J. Raleigh                                7,000    (4)                           .26%
All officers and directors
as a group (7 persons)                       1,052,827    (5)                         39.57%
</TABLE>
- --------------------------
Included in the above are fully  exercisable  options to purchase the  Company's
common stock, as follows:

          (1)  9,000 shares granted on June 5, 1996;

          (2)  4,050 shares granted on January 1, 1994;
                  

          (3)  1,000 shares granted on June 15, 1994 and 1,000 shares granted on
               June 18, 1997 to each of Mr. Hallman and Mr. Collins;
                
          (4)  3,000 shares  granted on April 18, 1997 and 1,000 shares  granted
               June 17, 1998;

          (5)  60,500 shares granted between January,  1, 1994 and June 17, 1998

          (6)  Mr. Ryan disclaims beneficial ownership of 15,000 shares owned by
               his wife.
                                        3
<PAGE>
Proposal 1 -
                              ELECTION OF DIRECTORS
           The Company's Certificate of Incorporation provides for three classes
of  directors  with  staggered  terms  of  office  and  provides  that  upon the
expiration  of the terms of office for a class of  directors,  nominees for each
class shall be elected for a term of three years to serve until the election and
qualification of their successors or until their earlier  resignation,  death or
removal from office.  The Company currently has one Class I director,  two Class
II directors and two Class III  directors.  At the 1999 Annual  Meeting there is
one  nominee  for  director  in Class I. The  incumbent  Class II and  Class III
directors have one year and two years, respectively, remaining on their terms of
office.
           The Company has no reason to believe that either of the nominees will
be disqualified or unable to serve, or will refuse to serve if elected. However,
if a nominee is unable or  unwilling  to accept  election,  the proxies  will be
voted for such  substitute as the Board of Directors may select.  It is intended
that the shares represented by proxies will be voted, in the absence of contrary
instructions,  for the  election as director of the nominee for Class I named in
the  following  table.  The Board of  Directors  has  nominated  and  Management
recommends  the election of the person listed in the following  table as Class I
director.  The table also sets forth the names of the two  directors in Class II
and the two directors in Class III whose terms of office have not expired, their
ages,  their  positions  with the  Company  and the period  each has served as a
director  of the  Company.  There  are no family  relationships  among the Board
members.
<PAGE>
<TABLE>
<CAPTION>
                                                       Position         
                                                       With the                               Director
           Name                   Age                  Company                                  Since
- ---------------------------------------------------------------------------------------------------------
<S>                                <C>                                                         <C> 

                                          NOMINEE FOR DIRECTOR - CLASS I
                                  (Nominee for three year Term Expiring in June, 2002)
                                  ---------------------------------------------------

Christopher J. Ryan                47        Executive Vice President -                        1986
                                             Finance, Secretary and Director


                                         INCUMBENT  DIRECTORS  - CLASS II
                                  (One Year remaining on Term Expiring in June, 2000)
                                  --------------------------------------------------

John J. Collins, Jr.               56        Director                                           1986
Eric O. Hallman                    55        Director                                           1982

                                         INCUMBENT  DIRECTORS  - CLASS III
                                 (Two years remaining on Term Expiring in June, 2001)
                                  --------------------------------------------------

Raymond J. Smith                    60       Chairman of the Board,                             1982
                                             President and Director
Walter J. Raleigh                   71       Director                                           1991
</TABLE>

                                                             4
<PAGE>
              The  principal  occupations  and  employment  of the  nominees for
director and for the directors continuing in office are set forth below:
              Christopher J. Ryan has served as Executive Vice President-Finance
and director since May, 1986 and Secretary  since April 1991.  From October 1989
until  February  1991 Mr.  Ryan was  employed  by Sands  Brothers  and  Rodman &
Renshaw,  Inc.,  both  investment  banking  firms.  Prior  to  that,  he  was an
independent  consultant  with Laidlaw  Holding Co., Inc., an investment  banking
firm, from January 1989 until  September  1989. From February,  1987 to January,
1989 he was  employed as the Managing  Director of  Corporate  Finance for Brean
Murray,  Foster Securities,  Inc. He was employed from June, 1985 to March, 1986
as a Senior Vice  President  with the  investment  banking firm of Laidlaw Adams
Peck,  Inc., a predecessor  firm to Laidlaw  Holdings,  Inc. Mr. Ryan has been a
director of Auerback, Pollack & Richardson and Lessing, Inc. since 1996.
               John J. Collins,  Jr. was Executive Vice President of Chapdelaine
GSI, a government  securities firm from 1977 to January 1987. He was Senior Vice
President of Liberty  Brokerage,  a government  securities  firm between January
1987 and November  1998.  Presently,  Mr. Collins is  self-employed,  managing a
direct investment portfolio of small business enterprises for his own accounts.
              Eric O.  Hallman  has been a  director  of the  Company  since its
incorporation.  He was President of Naess Hallman  Inc., a  shipbrokering  firm,
between 1984 and 1991.  Mr.  Hallman was also  affiliated  between 1991 and 1992
with Finanshuset  (U.S.A.),  Inc., a shipbrokering and  international  financial
services and consulting concern,  and was an officer of Sylvan Lawrence,  a real
estate  development  company,  between 1992 and 1998.  Mr.  Hallman is presently
President of PREMCO, a real estate management company.

              Raymond J. Smith,  a co-founder of the Company,  has been Chairman
of the Board of Directors and President since its incorporation in 1982.

              Walter J. Raleigh  is  a director  of CMI  Industries,  Inc.,  the
successor  company to Clinton  Mills,  Inc. and was  president of Clinton  Mills
Sales,  Co.  Division,  N.Y.  from  1974 to 1995.  Clinton  Mills  was a textile
manufacturer  of woven fabrics.  Mr. Raleigh  retired from Clinton Mills in 1995
and now is a Senior  Adviser to CMI  Industries,  Inc.  Mr.  Raleigh is a former
director of Kerry Petroleum Company, an oil and gas development company.

              During the year ended January 31, 1999,  the Board of Directors of
the  Company  met two  times,  and  four of the  five  members  of the  Board of
Directors  attended  at least 75% of the  aggregate  of (1) the total  number of
meetings  of the  Board  of  Directors  held  during  the  period  when he was a
director,  and (2) the total number of meetings  held by all  committees  of the
Board of Directors on which he served (during the periods when he served).

Committees of the Board of Directors are as follows:
              1- The Stock Option and Compensation  Committee is responsible for
evaluating the  performance of the Company's  management,  fixing or determining
the  method  of  fixing   compensation  of  the  Company's  salaried  employees,
administering  the  Company's  Stock Option and 401K/ESOP  Plans,  and reviewing
significant  amendments to a  subsidiary's  employee  pension  benefit plan. The
Committee also, in conjunction with the Chief Executive  Officer,  considers the
qualifications of prospective  Directors of the Company and, as vacancies occur,
recommends nominees to the Board of Directors. The Stock Option and Compensation
Committee (which also functions as a nominating committee for nominations to the
Board) will consider  nominees to the Board  recommended by  stockholders.  Such
recommendations  must be in writing and sent to the  Secretary of the Company no
later than January  31st of the year in which the Annual  Meeting is to be held,
accompanied  by  a  brief  description  of  the  proposed  nominee's   principal
occupation  and his or her  other  qualifications  which,  in the  stockholder's
opinion, make such person a suitable candidate for nomination to the Board. This
Committee met once during the year ended January 31, 1999.
The committee members are:

              John J. Collins, Jr., Eric O. Hallman, and Walter J. Raleigh
<PAGE>
Compensation Committee Interlocks and Insider Participation
              Members of the Stock Option and Compensation Committee are outside
directors who do not serve in any other  capacity with respect to the Company or
any of its  subsidiaries.  Messrs.  Collins  and  Hallman  are  partners of POMS
Holding Co. See "Certain Relationships and Related Transactions".

              2- The  Audit  Committee  was  formed  in  September,  1987 and is
responsible  for  recommending  to the Board of  Directors  the  appointment  of
independent  auditors  for the  fiscal  year,  reviewing  with  the  independent
auditors the scope of their  proposed and completed  audits,  and reviewing with
the Company's  financial  management and its independent  auditors other matters
relating  to  audits  and to the  adequacy  of the  Company's  internal  control
structure. This Committee met once during the year ended January 31, 1999.
The committee members are:

         John J. Collins, Jr., Eric O. Hallman, and Christopher J. Ryan

                       COMPENSATION OF EXECUTIVE OFFICERS
                     --------------------------------------

     The table  below sets forth all  salary,  bonus and all other  compensation
paid to the Company's  chief  executive  officer and each of the Company's other
executive  officers (who earned more than $100,000 per year in salary and bonus)
for the years ended January 31, 1999, 1998 and 1997:
<TABLE>
<CAPTION>
Name and                                                                                           All Other
Principal Position                      Year                   Salary             Bonus            Compensation
- ------------------                      ----                   ------             -----            ------------
<S>                                     <C>                   <C>                 <C>                <C>   
Raymond J. Smith,                       1999                  $262,500            $25,000            $5,899
Chairman, President and CEO             1998                   225,000                                3,089
                                        1997                   225,000

Christopher J. Ryan,                    1999                  $175,000            $20,000            $3,724
Executive V.P.-Finance                  1998                   169,003              7,750             1,262
and Secretary                           1997                   115,000             23,250

Harvey Pride, Jr.                       1999                  $135,000                               $3,465
Vice President-                         1998                   115,000            $23,000               910
Manufacturing                           1997                   115,000             19,136

James M. McCormick                      1999                  $115,000            $13,500            $4,214
VP - Treasurer                          1998                   115,000              8,450             2,138
                                        1997                    89,000             16,350
</TABLE>
         There are four  executive  officers with salary and bonus  individually
exceeding $100,000. There were no pension or retirement plans or other benefits,
payable or accrued,  for such persons  during fiscal year 1999.  The Company has
entered into employment  contracts with certain executive officers providing for
annual  compensation  of $262,500  for Mr.  Smith and  $175,000 for Mr. Ryan and
$135,000 for Mr. Pride.  Messrs. Smith and Pride each have a three year contract
which  expires on January 31,  2001,  Mr. Ryan has a three year  contract  which
expires on February 13, 2000. All contracts are automatically  renewable for one
or two year terms, unless in various instances 30 to 120 days notice is given by
either party. The above named executives participate in the Company's 401-K Plan
which  commenced on January 1, 1995. The Company has made a contribution to this
plan totaling $55,332, during the plan year ended December 31, 1998.



                                                             6

<PAGE>
         These employment contracts are similar in nature and include disability
benefits,  vacation time, non-compete and confidentiality  clauses. There are no
provisions for retirement.  Messrs.  Smith,  Ryan and Pride's  contracts have an
additional  provision  for annual bonus based on the Company's  performance  and
based  upon  earnings  per share  formulas  determined  by the Stock  Option and
Compensation  Committee of the Board of  Directors of the Company.  Accordingly,
the  annual  bonus  accrued at January  31,  1999 (for  payment in May 1999) for
Messrs. Smith, Ryan and Pride were $92,500,  $16,000 and $12,800,  respectively.
All contracts  provide for lump sum payments of contracted  salaries pursuant to
various formulas should there be a change in control of the Company.

STOCK OPTION AND COMPENSATION COMMITTEE REPORT ON EXECUTIVE COMPENSATION
Policies:    The compensation  policy of the Company is to provide its executive
officers and  management  with a level of pay and benefits  that will assure the
Company's  competitiveness and continued growth, and allow the Company to retain
key  executives  critical  to this  long-term  success  and  attract  and retain
qualified  personnel.  The Company competes for talented  executives in a market
segment where successful entrepreneurial  executives are highly compensated.  It
also  competes for  executives  with a background in  manufacturing  and selling
protective  safety garments.  As a result, to obtain and retain highly qualified
and motivated executives,  the Compensation Committee has deemed it desirable to
structure employment arrangements which compensate highly for high profitability
and performance and to enter into written employment  agreements with its senior
executive officers.
         The Compensation  Committee's  responsibilities  include overseeing the
Company's  compensation  policies,  supervising  compensation for management and
employee  benefits  and  administering  the  Company's  stock  option  and other
employee benefit plans.
         The  Compensation  Committee  also develops and  negotiates  employment
agreements with key executive officers. These employment agreements include base
salaries and incentive  compensation  arrangements designed to reward management
for  achieving  certain  production  or  performance  levels.  The  Compensation
Committee is also responsible for developing or reviewing incentive compensation
arrangements  which the Company  enters  into with  executive  officers  and key
individuals,  other than those senior  executives  who have  written  employment
agreements. See "Compensation of Executive Officers".
         In order to determine appropriate levels of executive compensation, the
Compensation  Committee    reviews   various   factors,   including   individual
performance,  and  evaluates the progress of the Company  towards  attaining its
long-term  profit and return on equity goals.  Compensation  packages for senior
executive  officers  have been  structured  to attempt to  compensate  them to a
substantial extent based on both the profitability of the Company as a whole and
the productivity of their individual departments.
<PAGE>
Particulars: Messrs. Eric O. Hallman, John J. Collins, Jr. and Walter J. Raleigh
were members of the Company's  Stock Option and  Compensation  Committee when it
ratified Mr. Smith's and Mr. Pride's  employment  contracts in January 1998, and
Mr. Ryan's which was ratified on February 14, 1997. Mr. Walter J. Raleigh joined
the Board of Directors on April 18, 1991, as a third  outside  director and with
Messrs. Hallman and Collins, these three outside directors presently make up the
Stock Option and Compensation Committee.

         Messrs.  Smith,  Pride  and Ryan were  awarded  base  compensations  of
$262,500, $175,000 and $135,000, for fiscal 1999, respectively. In addition, the
Committee  reviewed  what was normally  paid the  President  and Chairman in Mr.
Smith's case and Executive  Vice President  Finance and In-House  Counsel in Mr.
Ryan's case and the Chief Manufacturing Executive in Mr. Pride's case, in public
companies  of  Lakeland's  size  and  concluded  that the  compensation  package
represented close to the median of what other officers were being compensated in
like public  companies  of  comparable  size after  reviewing  Growth  Resources
Officer Compensation Report Eleventh Edition - Panel Publications.

         These  contracts  also  provide for bonuses in addition to salary based
upon  the  Company's   increase  in  earnings.   (See  Directors  and  Principal
Stockholders.)  The Stock Option and  Compensation  Committee  believes that the
contracts covering Messrs. Smith, Pride and Ryan are appropriately tied to their
respective levels of expertise, were constructed at or below industry norms, and
any  increases  in  compensation  were  and  will be tied  to  increases  in the
Company's earnings.  The Stock Option and Compensation  Committee also took into
consideration  that since the  inception  of the Company 15 years ago there have
been  no  executive  pension  plans,   deferred  compensation  plans,  or  other
compensation  or benefit  plans for  executives  of the  Company  other than the
Company's  Stock Option Plan and the  401-K/ESOP  Plan, the latter of which went
into effect January 1, 1995.
                                        7
<PAGE>
         The Board Compensation Committee Report on Executive Compensation shall
not be deemed  incorporated by reference by any general statement  incorporating
by reference  this proxy  statement  into any filing under the Securities Act of
1933 or the  Securities  Exchange  Act of 1934,  except to the  extent  that the
Company specifically  incorporates this information by reference,  and shall not
otherwise be deemed filed under such Acts.

Performance Graph
         The  Corporate  Performance  Graph,  appearing on the  following  page,
obtained from Media General  Financial  Services of Virginia,  compares the five
year cumulative  total return of the Company's common stock with that of a broad
equity market index,  including  dividend  reinvestment  and with that of a peer
group:

Option/SAR  Grants in Last Fiscal Year - No stock  options  were  granted to any
employee in fiscal 1999 and no SAR grants have been made since  inception of the
Stock Option Plan. See "Directors' Compensation".

Stock Option Plan
Messrs.  Smith, Ryan, Pride and McCormick participate in the Company's Incentive
Stock Option Plan (common stock). The outstanding  incentive stock options as of
January 31, 1999 are as follows:
<TABLE>
<CAPTION>

                       No. of                                 Date(s)                                        Grant
Name of                Shares      Option                     of                 Expiration                  Date
Executive             Granted      Price                      Grant              Date(s)                     Value
- -------------------------------------------------------------------------------------------------------------------
<S>                     <C>            <C>                 <C> <C>               <C> <C>                    <C>    
Mr. Smith               9,000          $ 3.50              6/5/96                6/4/06                     $31,500
Mr. Ryan                4,050           $2.25              1/1/94                1/1/04                      $9,113
Mr. Pride              29,600    $2.25 - 3.50              6/5/96 & 1/1/94       6/4/06 & 1/1/04            $91,600
Mr. McCormick           9,850    $2.25 - 3.50              6/5/96 & 1/1/94       6/4/06 & 1/1/04            $28,413
</TABLE>

         There are currently  250,000  option shares  available for future grant
under this plan.  During the year ended  January 31, 1999, no stock options were
granted and the following options were exercised:
<TABLE>
<CAPTION>
                      No. of
Name of              Shares             Exercise           Date of               Per Share Exercise
Executive            Exercised          Price              Exercise              Date Value
- -----------------------------------------------------------------------------------------------------------
<S>                    <C>              <C>               <C>  <C>                 <C>    
Mr. Smith              34,045           $2.48             5/11/98                  $10.625
                        6,255           $2.48              9/8/98                   $7.50
                        4,200           $2.48            10/10/98                   $6.125
</TABLE>

                                        8
[ Grapic ommitted depicting of: 
Compare 5 Year Cumulative 
Total Return ]





                                       9
<PAGE>
                             DIRECTORS' COMPENSATION
                          -----------------------------
     Members of the Board of Directors, in their capacity as directors, are
reimbursed  for all travel  expenses to and from meetings of the Board.  Outside
Directors  received  $750 for each  meeting as  compensation  for serving on the
Board.  There are no  charitable  award or  director  legacy  programs.  Messrs.
Collins,   Hallman  and  Raleigh  participate  in  the  Company's   Non-employee
Directors' Option Plan as follows:
<TABLE>
<CAPTION>
                                    # of              Option              Date of             Expiration
                   Director         Shares            Price               Grant               Date
                   --------         ------            -----               -----               ----
<S>                                 <C>               <C>                <C>  <C>            <C>  <C> 
                  Mr. Collins       1,000             5.125              6/18/97             6/18/2003
                  Mr. Collins       1,000             3.88               6/15/94             6/15/2000
                  Mr. Hallman       1,000             5.125              6/18/97             6/18/2003
                  Mr. Hallman       1,000             3.88               6/15/94             6/15/2000
                  Mr. Raleigh       3,000             3.25               4/18/97             4/18/2003
                  During the year ended January 31, 1999, the following options were granted.
                  Mr. Raleigh       1,000             10.75              6/17/98             6/17/2004
                  There are currently  40,000 option shares available for future grant under this plan.  
During the year ended  January 31, 1999,  the  following options were exercised:
</TABLE>
<TABLE>
<CAPTION>
                                    # of             Exercise            Date                Per Share Exercise
                  Director          Shares           Price               of Exercise         Date Value
                  --------          ------           -----               -----------         ----------
<S>                                 <C>              <C>                 <C>  <C>            <C>    
                  Mr. Raleigh       2,000            $3.25               5/19/98             $10.375
                                    1,000            $4.25               5/19/98             $10.375
</TABLE>

<PAGE>
                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
               --------------------------------------------------
     POMS Holding Co. ("POMS", a partnership consisting of Raymond J. Smith,
Eric O. Hallman,  John J. Collins,  Jr., Joseph P. Gordon, Harvey Pride, Jr. and
certain other stockholders of the Company) leases to the Company a 90,308 square
foot disposable garment manufacturing facility in Decatur, Alabama. Under leases
effective  January 1 and March 1, 1995 and  expiring  on August  31,  1999,  the
Company  pays an  annual  rent  of  $364,900  and is the  sole  occupant  of the
facility.
         During September 1992 Highland, a former wholly-owned subsidiary of the
Company,  relocated  to  Somerville,  Alabama from the above  mentioned  Decatur
facility.  Highland  entered  into a $1,500 month to month lease  agreement  for
12,000 sq. ft. of  manufacturing  space,  sharing this same Somerville  location
with Chemland,  another former wholly-owned subsidiary of the Company.  Chemland
currently  has a $1,600 month to month lease  agreement  for 12,000 sq. ft. This
Somerville facility is owned by Harvey Pride, Jr., an officer of the Company.
         The Company  believes that all rents paid to POMS and Harvey Pride, Jr.
by the Company,  Highland and Chemland Divisions are comparable to what would be
charged by an unrelated  third  party.  The net rent paid to POMS by the Company
for the year ended  January 31,  1999,  amounted to $364,900  and the total rent
paid to Harvey  Pride,  Jr. by the Company for use by its  Highland and Chemland
divisions, for the year ended January 31, 1999, amounted to $37,200.
         An Qiu  Holding  Co.,  ("An Qiu" a  partnership  consisting  of all the
Directors of the Company,  one officer and four employees)  entered into a month
to month lease with its then Chinese division for 38,820 square fee at an annual
rental fee of $39,020.  On January 1, 1999, the rent was increased by $6,960, as
7,100 additional  square feet was added to the building in fiscal 1999. A formal
long term lease is expected upon completion of the building in fiscal 2000 at an
annual rental of $45,980.  The Company's  subsidiary is the sole occupant of the
facility.

         During  the  year  ended  January  31,  1999 the  Company made payments
totaling $180 to Madison Mobile Storage,  Inc. for trailer rentals, and $510,183
for expenses  incurred by Madison Mobile Storage,  Inc. in running the Company's
Missouri facility. Such expenses included employee payroll,  insurance, auto and
other  miscellaneous  expenses.  The  principal  shareholder  of Madison  Mobile
Storage,  Inc. is Mr. Harvey  Pride,  Jr. who is also an officer of the Company.
The  Agreement  between  the  Company  and  Madison  Mobile  Storage,  Inc.  was
terminated as of February 1, 1999.

                                       10
<PAGE>
          The Company  paid or accrued  legal fees of $5,415 for the fiscal year
ended  January 31, 1999 to the Law  Offices of Thomas J.  Smith,  the  Company's
General Counsel. Mr. Thomas J. Smith, is the brother of Raymond J. Smith.

                                  OTHER MATTERS
                               ------------------
      The Board of Directors knows of no matters other than those described
above that may come before the Annual Meeting. As to other matters, if any, that
properly may come before the Annual Meeting, the Board of Directors intends that
proxies in the accompanying  form will be voted in respect thereof in accordance
with the judgment of the person or persons voting the proxies.

                  STOCKHOLDER PROPOSALS FOR 2000 ANNUAL MEETING
                  ---------------------------------------------
         Stockholder  proposals for inclusion in the Company's  Proxy  Statement
for the 2000 Annual Meeting of Stockholders  must be received by the Company not
later than January 31, 2000. The person submitting the proposal must have been a
record or beneficial  owner of the Company's  Common Stock for at least one year
and must continue to own such  securities  through the date on which the meeting
is held, and the securities so held must have a market value of at least $1,000.
Any such  proposal  will be  included  in the Proxy  Statement  for such  Annual
Meeting if the rules of the Securities and Exchange Commission are complied with
as  to  the  timing  and  form  of  such  proposal,  and  the  content  of  such
stockholder's  proposal is  determined  by the Company to be  appropriate  under
rules promulgated by the Commission.

  
                                  
                                    By the Order of the Board of Directors




                                    /s/ Christopher J. Ryan,
                                    ------------------------
                                    Christopher J. Ryan,
                                    Secretary

May 13, 1999

                                       11

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JAN-31-1999
<PERIOD-END>                               JAN-31-1999
<CASH>                                       1,436,083
<SECURITIES>                                         0
<RECEIVABLES>                                6,743,341
<ALLOWANCES>                                         0
<INVENTORY>                                 16,110,910
<CURRENT-ASSETS>                            25,318,565
<PP&E>                                       1,326,261
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                              27,160,471
<CURRENT-LIABILITIES>                       12,915,201
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        26,605
<OTHER-SE>                                  13,697,903
<TOTAL-LIABILITY-AND-EQUITY>                27,160,471
<SALES>                                     54,655,135
<TOTAL-REVENUES>                            54,655,135
<CGS>                                       44,281,126
<TOTAL-COSTS>                                6,451,354
<OTHER-EXPENSES>                              (26,968)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             727,538
<INCOME-PRETAX>                              3,222,085
<INCOME-TAX>                                 1,142,000
<INCOME-CONTINUING>                          2,080,085
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,080,085
<EPS-PRIMARY>                                      .79
<EPS-DILUTED>                                      .77
        

</TABLE>


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