INNOVO GROUP INC
S-1/A, 1996-06-28
MISCELLANEOUS FABRICATED TEXTILE PRODUCTS
Previous: KANSAS TAX EXEMPT TRUST SERIES 27, 485BPOS, 1996-06-28
Next: NYLIFE GOVERNMENT MORTGAGE PLUS LTD PARTNERSHIP, DEFA14A, 1996-06-28






<PAGE>
   
As filed with the Securities and Exchange Commission on June 28, 1996.
                           Registration No. 333-03119
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C., 20549

                                 AMENDMENT NO. 2
                                    FORM S-1
                             REGISTRATION STATEMENT
                                    UNDER
                           THE SECURITIES ACT OF 1933
    

                                INNOVO GROUP INC.
             (Exact name of registrant as specified in its charter)

       Delaware                          5199                    11-2928178
    (State of other               (Primary Standard            (IRS Employer
jurisdiction of incorporation  Industrial Classification  Identification Number)
   or organization)                  Code Number)

                              27 North Main Street
                          Springfield, Tennessee 37172
                                 (615) 384-0100
               (Address, including zip code, and telephone number,
                 including area code, of registrant's principal
                               executive offices)

                             Patricia Anderson-Lasko
                                INNOVO GROUP INC.
                              27 North Main Street
                          Springfield, Tennessee 37172
                                 (615) 384-0100
               (Address, including zip code, and telephone number,
                   including area code, of agent for service)

         Approximate  date of  commencement  of proposed sale to the public:  As
soon as practicable after effective date of this Registration Statement.

         If any of the  securities  being  registered  in  this  Form  are to be
offered  on a  delayed  or  continuous  basis  pursuant  to Rule 415  under  the
Securities Act of 1933, check the following box. [X]

   
         The Registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  Registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
    
<PAGE>
<TABLE>
<CAPTION>

                                                 INNOVO GROUP INC.
                                                Cross Reference Sheet

                              (Pursuant to Rule 404 and Item 501(b) of Regulation S-K
                                 Showing Location in Prospectus of Information Required
                                 by Items of Form S-1 Registration Statement)

<S>         <C>                                                                              <C>
Item        Registration Statement Item                                                      Caption or Location
Number      and Heading                                                                         in Prospectus
- ------------------------------------------------------------------------------------------------------------------
1.          Forepart of the Registration Statement
              and Outside Front Cover Page of Prospectus..................................   Outside Front Cover Page

2.          Inside Front and Outside Back Cover Pages
              of Prospectus...............................................................   Inside Front Cover Page,
                                                                                             Outside Back Cover Page

3.          Summary Information, Risk Factors and
              Ratio of Earnings to Fixed Charges..........................................   "Prospectus Summary,"
                                                                                             "The Company," "Risk
                                                                                             Factors," "Selected
                                                                                             Consolidated Financial
                                                                                             Data"

4.          Use of Proceeds...............................................................   Use of Proceeds

5.          Determination of Offering Price...............................................   Outside Front Cover Page,
                                                                                             "Market for the Company's
                                                                                             Securities and Related
                                                                                             Shareholder Matters"

6.          Dilution......................................................................   Not Applicable

7.          Selling Security Holders......................................................   "Selling Stockholders"

8.          Plan of Distribution..........................................................   Outside Front Cover
                                                                                             Page

9.          Description of Securities to be Registered....................................   "Description of Securities"

10.         Interests of Named Experts and Counsel........................................   Not Applicable

11.         Information with Respect to the Registrant....................................   "Prospectus Summary,"
                                                                                             "Risk Factors," "The
                                                                                             Company," "Dividend
                                                                                             Policy," "Capitalization,"
                                                                                             "Selected Financial Data,"
                                                                                             "Management's Discussion
                                                                                             and Analysis of Financial
                                                                                             Condition and Results of
                                                                                             Operations," "Business,"
                                                                                             "Management," "Principal
                                                                                             Stockholders," "Description
                                                                                             of Securities," Consolidated
                                                                                             Financial Statements
12.         Disclosure of Commission  Position on Indemnification
              for Securities Act Liabilities..............................................   Not Applicable

</TABLE>

<PAGE>
 
                        Legend for Preliminary Prospectus



            Information  contained herein is subject to completion or amendment.
A registration  statement  relating to these  securities has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  of sale would be unlawful prior
to registration or qualification under the securities laws of any such State.



<PAGE>
   
PROSPECTUS
                    Preliminary Prospectus Dated June 28, 1996
                              Subject to Completion

                                INNOVO GROUP INC.
                                  Common Stock

                  3,988,570 Shares by the Selling Stockholders
                          
            This  Prospectus  relates to 3,988,570  shares of the common  stock,
$.01 par value (the "common  stock") of Innovo Group Inc. (the  "Company") to be
offered for sale to the public by certain  existing  stockholders  (the "Selling
Stockholders").  Of such  3,988,570  shares,  (i)  1,059,258  shares were issued
during  fiscal 1996 in exchange for the  extinguishment  of certain  debt,  (ii)
194,499  shares were  issued,  or will become  issuable,  in  consideration  for
extensions  of the  maturity  of,  or as  interest  on, a working  capital  loan
originally  obtained in July,  1994,  (iii) 53,003  shares will be issued by the
Company to extinguish  certain debt pursuant to an agreement  that obligates the
creditor to take shares of common stock as payment upon the effectiveness of the
registration  statement of which this  Prospectus  forms a part,  (iv) 1,100,000
shares were issued in March,  1996 and April,  1996 upon the exercise of certain
outstanding  stock purchase  warrants,  (v) 1,250,000 shares were issued, or may
become issuable,  under the terms of a private  placement  completed in January,
1996,  and (vi)  300,000  shares  issuable  upon the  exercise,  if any,  of the
Company's  outstanding Class E and Class G common stock purchase  warrants.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations," "Selling Stockholders" and "Description of Securities". 

            The holders of 1,914,286  shares of the common  stock being  offered
hereby have agreed to certain  restrictions  on the resale of those shares.  See
"Selling Stockholders," and "Shares Eligible for Future Sale."
    
            The  distribution  of the  shares  of  common  stock by the  Selling
Stockholders  may be  effected in one or more  transactions  that may take place
through the over-the-counter market, including broker's transactions,  privately
negotiated  transactions  or through  sales to one or more dealers for resale of
such shares as principals at market prices prevailing at the time of the sale or
at prices  related to such  prevailing  market prices or at  negotiated  prices.
Usual and customary or specifically negotiated brokerage fees or commissions may
be paid by the Selling  Stockholders  in connection  with sales of the shares of
common stock.  Certain Selling  Stockholders have agreed to certain restrictions
on the resale of such shares over certain  periods.  See "Shares  Available  for
Future Sale".

            The Company  will not receive any of the  proceeds  from the sale of
the shares of common stock by the Selling  Stockholders.  All costs  incurred in
the registration of the Selling  Stockholders'  shares of common stock are being
borne by the Company. See "Selling Stockholders".

            The Selling  Stockholders,  directly or through  agents,  dealers or
underwriters  to be  designated  from time to time may sell the shares of common
stock being offered by the Selling Stockholders from time to time on terms to be
determined at the time of sale. To the extent required,  the number of shares of
common stock to be sold by the Selling  Stockholders,  the  respective  purchase
price and public  offering price,  the name of any agent,  dealer or underwriter
and any applicable  commissions or discounts with respect to a particular  offer
are set forth herein. The Selling  Stockholders reserve the sole right to accept
or reject,  in whole or in part, any proposed  purchases of the shares of common
stock being offered by them pursuant thereto.  The Selling  Stockholders and any
agents, dealers, or underwriters that (continued)
   
        See "RISK FACTORS", beginning at page 11, regarding matters that
                  should be carefully considered by investors.
    
          THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
                 SECURITIES AND EXCHANGE COMMISSION OR ANY STATE
                SECURITIES COMMISSION, NOR HAS THE SECURITIES AND
             EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
            PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.
             ANY PRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                 The date of this Prospectus is __________, 1996
                                  -------------

                                       -2-

<PAGE>
participate  with the Selling  Stockholders in the distribution of the shares of
common  stock may be deemed  to be  "underwriters"  within  the  meaning  of the
Securities Act of 1933, as amended  ("Securities Act"), any commissions received
by them and any  profits on the  resale of the common  stock may be deemed to be
underwriting commissions or discounts under the Securities Act. Under applicable
rules and regulations  promulgated under the Securities Exchange Act of 1934, as
amended  (the  "Exchange  Act"),  and any person  engaged in a  distribution  of
securities  may not  simultaneously  bid for or purchase  securities of the same
class  for a period  of two  business  days  prior to the  commencement  of such
distribution.  In  addition  and without  limiting  the  foregoing,  the Selling
Stockholders  will be subject to  applicable  provisions of the Exchange Act and
the rules and  regulations  thereunder,  including,  without  limitation,  Rules
10b-2,  10b-5, 10b-6 and 10b-7, in connection with transactions in the shares of
common stock during the  effectiveness  of the  Registration  Statement of which
this Prospectus is a part. All of the foregoing may affect the  marketability of
the shares of common stock.  In connection with the offer and sale of the shares
of common stock,  if any, by the  beneficial  owners  thereof,  such  beneficial
owners have  undertaken  to deliver this  Prospectus  to the  purchasers of such
securities in accordance  with the Securities Act and to comply with  applicable
provisions  of the  Exchange  Act,  including,  without  limitation,  Rule 10b-6
thereunder,  in connection with transactions in the Company's  securities during
the  effectiveness of the  Registration  Statement of which this Prospectus is a
part.
   
         The  Common  Stock of the  Company  is  currently  quoted on the NASDAQ
SmallCap  Market  ("NASDAQ")  under the symbol  "INNO".  On June 26,  1996,  the
closing bid price and asked price of the Common Stock as reported by NASDAQ were
$1.03125 and $1.0625  per share, respectively.
    



                                      -3-

<PAGE>
                               PROSPECTUS SUMMARY

         The following summary is qualified in its entirety by the more detailed
information and consolidated financial statements,  including the notes thereto,
appearing elsewhere in this Prospectus.

                                   The Company

         Innovo  Group  Inc.  ("Innovo  Group" or "the  Company"),  through  its
operating subsidiaries,  designs,  manufactures and domestically markets various
canvas and nylon products, principally tote bags, sports bags, back packs, lunch
bags, stadium totes, and craft products for sale to various retailers and in the
premium and  advertising  specialty  market.  The Company  also  internationally
markets and distributes sports bags and backpacks.

         The Company  incurred  losses from  continuing  operations  of $67,000,
$7,905,000  and  $661,000  in  fiscal  1995,  1994 and  1993.  Cash  flows  from
operations  were  negative  $406,000  and  $642,000  in  fiscal  1994 and  1993,
respectively, and at February 29, 1996 the Company has an accumulated deficit of
$17.7  million.  The Company is taking steps which it believes  will allow it to
return to profitability and positive operating cash flows.  However, the Company
may experience further losses and negative cash flows before these measures have
a material  effect,  and there can be no assurance that the Company will in fact
operate  profitably.  See  "Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations".

         Innovo, Inc.  ("Innovo"),  a wholly owned subsidiary,  manufactures and
distributes utility,  craft, fashion, sports and advertising specialty products.
Innovo's  utility  line is made up of canvas  and nylon  products,  such as tote
bags,  laundry,  duffle  and shoe  bags  and gift  bags  that  are  designed  as
consumable products that respond to needs consumers encounter in every day life.
These products are generally  produced with company  designed  artwork.  For the
craft market Innovo  produces canvas tote and laundry bags,  aprons,  children's
smocks  and  Christmas  stockings  with no  design,  which  are sold  (sometimes
packaged with paints or other materials) for sale as a craft project supply. The
fashion line features  company  designed  canvas back packs,  "day packs" (which
combine the features of a purse and a back pack), and tote bags, that attempt to
combine style and convenience to capitalize on the increasing trend towards more
casual dress.
   
         Innovo's  sports line consists of tote bags,  lunch bags,  fanny packs,
laundry,  shoe and duffle bags and stadium totes. The majority of these products
display logos, insignia, names, mascots and other identifying characteristics of
professional or collegiate  sports teams, or the United States Olympic Committee
("U.S.O.C."), under licenses, which are generally non-exclusive,  held by Innovo
from various licensing entities including the National Football League, the NBA,
the  National  Hockey  League,   Major  League  Baseball,   the  U.S.O.C.,   and
approximately  130 colleges  and  universities.  For the year ended  October 31,
1995, 46% of the Company's sales from continuing operations represented the sale
of  products  bearing  logos  licensed by the  colleges  and  universities,  the
professional  sports  teams and the  U.S.O.C.  In fiscal  1996  Innovo  will add
products that display the "Louisville Slugger" name and logo to its sports line,
and the  Company  is  currently  developing  products,  which  will be  marketed
beginning  in the fourth  quarter of fiscal  1996,  under  recently  obtained or
agreed to licenses for the U.S. and international  use of the logos,  trademarks
and slogans of  Anheuser-Busch  Cos.,  Inc.  and the  European use of the Warner
Bros.  Studios  Looney  Tunes(TM)  characters.  See  "Business -  Products"  and
"Business - Licenses".
    
         For the premium and advertising  specialty markets the Company produces
both products  that display  professional  sports team logos,  and products that
bear  the  name,  logo,  slogan  and/or  design  specifically  requested  by the
customer,  who  frequently  provides  the  artwork to be used on such  products.
Advertising  specialty and premium customers are generally companies  purchasing
products for  distribution  in promotions to employees and customers or for sale
as premium  items.  During the third quarter of fiscal 1994 the Company began to
also provide  domestic  manufacturing  for other  distributors of tote and sport
bags. See "Business - Products".

                                       -4-

<PAGE>
         During  October  1994 the Company  began  steps  designed to reduce its
operating expenses and capital requirements.  The Company relocated to its owned
facility  in  Springfield,   Tennessee  the  manufacturing   operations  it  had
previously   conducted  in  leased   facilities   in  Sugarland,   Texas.   This
consolidation  allowed the Company to eliminate  the expense of the leased space
in Texas,  and also allowed the elimination of certain  shipping and duplicative
supervision  costs.  On July 31, 1995,  the Company  executed an agreement  with
Accessory  Network  Group ("ANG") under which ANG succeeded to all of the rights
held by the Company's  wholly owned  subsidiary,  NASCO Products,  Inc.  ("NASCO
Products") to market and  distribute in the United States the National  Football
League,  NBA,  Major League  Baseball and National  Hockey  League logoed sports
bags,  back packs and equipment bags  previously  imported to and distributed in
the U.S. by NASCO Products. The agreement did not cover the international rights
under the National  Football  League,  NBA,  Major League  Baseball and National
Hockey League licenses. NASCO Products International, Inc. ("NPI International")
continues to sell products internationally.  Additionally,  the agreement has no
effect  on  Innovo's  marketing  and  sale  of  its  domestically   manufactured
sports-licensed  products,  and the Company  retained all the domestic rights to
the United States Olympic  Committee,  college and Major League Baseball Players
Association  products,  which are now being manufactured  domestically by Innovo
and marketed as part of its product line.

         For each license ANG is paying NASCO Products $187,500 ($750,000 in the
aggregate),  of which $100,000 was paid on July 31, 1995. The remaining $650,000
is being paid,  without interest,  in monthly  installments equal to 5% of ANG's
aggregate sales of the licensed products,  with final payment due July 31, 1998.
ANG assumed all of NASCO Products' obligations under the licenses, including the
payment of royalties and minimum  royalties.  NASCO Products also transferred to
ANG its existing  inventory of these products,  for which ANG paid approximately
67% of NASCO Products' cost, or approximately  $307,000. Such payments are being
made by ANG over a six month period which will end May, 1996.

         In addition,  ANG will make an ongoing annual payment to NASCO Products
of 2% of sales under each of the National Football League, Major League Baseball
and National Hockey League licenses,  and 1% of sales under the NBA license,  up
to aggregate  sales of $15 million,  and 1.5% and .5% of sales  thereafter.  The
payments will continue for forty years unless a license expires or is terminated
and is not renewed or reinstated within twelve months.
   
         During fiscal 1993 and 1994 the Company's marketing emphasis was placed
on the U.S. retail market for its sports licensed products.  The Company devoted
fiscal 1995 to shifting its emphasis to  developing  new products and  marketing
programs for its  products in the  fashion,  utility and craft lines and for the
premium and  advertising  specialty  markets.  The Company  hopes that this will
allow it to  increase  sales  and  lessen  its  dependence  on  sports  licensed
products.  The  Company  will also  pursue  opportunities  to  provide  domestic
manufacturing  for other tote and  sports bag  distributors.  The  Company  will
attempt to achieve growth in the sales of its sports logoed products through the
acquisition  of  new  licenses,  such  as  the  U.S.O.C.   license  and  related
cross-licenses  for products that display Warner Bros. "Looney Tunes" characters
or the "Cabbage  Patch Kids"  characters  together  with the U.S.O.C.  five-ring
Olympic logo, the "Louisville  Slugger" license acquired in November,  1995, and
the Anheuser-Busch and Warner Bros. licenses acquired in fiscal 1996, and by the
development of new products and  distribution  for college  logoed  merchandise.
Over the longer term the Company is looking to achieve growth  through  increase
in the sales of the sports  logoed bags and  backpacks  it  designed,  under its
international   license  rights,  for  the  international   market,  where  U.S.
professional  sports have achieved increased  exposure and popularity,  and from
the introduction of Innovo's fashion line in the international market.  However,
there can be no assurance that any of these  strategies  will produce  increased
sales.  See  "Management's  Discussion  and Analysis of Financial  Condition and
Results of Operations".
    

                                       -5-

<PAGE>
         The  Company  estimates  that  the  products  sold  by  its  continuing
operations  are carried in over 4,500 retail  outlets.  The Company's  marketing
efforts  are  conducted  principally  by its own sales and  marketing  staff and
through  its  network  of  approximately  20  marketing   organizations   having
approximately 60 independent sales representatives.  The Company sells to retail
accounts such as mass  merchandisers,  department stores,  mail order companies,
grocery stores and drugstore  chains,  including K Mart Apparel Corp.,  Wal-Mart
Stores, Inc., Target, J.C. Penney Company, Inc., Sears Roebuck and Co., Walgreen
Co., and  Michael's  Stores,  Inc.,  and  advertising  specialty  accounts.  See
"Business - Marketing and Customers".
   
         On April 12, 1996, the Company acquired 100% of the outstanding  common
stock of Thimble  Square,  Inc.  ("Thimble  Square")  for an  aggregate  of $1.1
million,  paid by the issuance of shares of the  restricted  common stock of the
Company.  In  a  concurrent  transaction,   Thimble  Square  acquired  from  its
stockholders  a plant it had  previously  leased from them in  exchange  for (a)
$300,000 paid by the issuance of shares of the restricted common stock of Innovo
Group,  and (b) the issuance by Thimble  Square of $200,000 of  unsecured  notes
payable, without interest, on August 31, 1996 (with certain prepayments required
in the event of certain  refinancings  or asset  sales by Thimble  Square).  The
purchase  prices are subject to downward  adjustment  based on the results of an
audit of Thimble  Square's  December  31,  1995  financial  statements,  and the
appraisal of its property and  equipment,  which are to be completed by June 30,
1996.
    
         A total of 2,745,098  shares of the Company's  common stock were issued
to effect  the  acquisition.  However,  at the time of the  acquisition  Thimble
Square owned 1,080,000  shares of the Company's  common stock as a result of the
January, 1996 manufacturing agreement between the companies (see Note 5 of Notes
to Condensed Consolidated Financial Statements). As a result of the acquisition,
Innovo Group reacquired,  and retired, those shares, and the net increase in the
number of shares of Innovo Group common stock outstanding was 1,665,098 shares.

         Thimble Square manufactures and markets ladies' ready-to-wear  at-home,
sleep and lounge wear from plants in Pembroke and Baxley,  Georgia. Its products
are sold to mail order companies, retailers and through mail order distribution.
Thimble Square also provides "sew-only"  manufacturing for other distributors of
private-label  sleep and lounge wear; in those instances,  the customer provides
the  raw  materials,  and  Thimble  Square  manufactures  the  products  to  the
distributor's  specifications.  Thimble Square's sales for its fiscal year ended
December 31, 1995 were approximately $3 million. Innovo Group intends to attempt
to  increase  Thimble  Square's  sales by using  Innovo's  marketing  and  sales
functions to market its  products to major mass  merchants  and other  retailers
with whom Innovo already has relationships,  and to which Thimble Square has not
had material  sales.  The Company may also utilize  Thimble  Square's mail order
distribution  to market  Innovo's  products.  See  "Management's  Discussion and
Analysis of Financial Condition and Results of Operations Acquisition of Thimble
Square," and Pro Forma Condensed Consolidated Financial Statements.

         Innovo began operations in April, 1987. In August,  1990, Innovo merged
into Elorac  Corporation,  a so called "blank check" company,  which was renamed
Innovo Group.  In fiscal 1991 the Company  acquired the business of NASCO,  Inc.
("NASCO"),  a  manufacturer,  importer and  distributor  located in Springfield,
Tennessee,  through two separate  transactions.  In the first  transaction,  the
retail bag division of NASCO was acquired by a  wholly-owned  subsidiary  of the
Company in June 1991.  The retail bag division of NASCO,  renamed NASCO Products
upon its purchase,  manufactured  and imported a line of canvas and nylon sports
bags,  backpacks,  equipment bags, fanny packs, athletic caps and other sporting
goods products  imprinted or embroidered  with emblems and logos licensed from a
variety of licensors, such as Major League Baseball, the National Hockey League,
the National Football League and the NBA.

         In the  second  transaction,  all of the  outstanding  shares of common
stock of NASCO (the assets

                                       -6-
<PAGE>
of which included the 75,000 shares of the Company's common stock transferred in
the prior  transaction)  were  acquired  by the Company in August  1991.  NASCO,
subsequently  renamed  Spirco,  was also engaged in the marketing of fundraising
programs to school and youth  organizations.  The fundraising  programs involved
the sale of magazines, gift wraps, food items and seasonal gift items. Effective
April 30, 1993,  the Company sold the youth and school  fundraising  business of
Spirco to QSP, Inc. ("QSP"),  which is a wholly-owned  subsidiary of The Readers
Digest  Association,  Inc. The Company received initial proceeds of $1.5 million
in fiscal 1993, and additional payments from QSP of $1,445,000 in fiscal 1994.

         Spirco had incurred  significant trade debt from the fiscal 1992 losses
it incurred in marketing fundraising programs,  and its continuing operations of
supplying  school spirit products to companies that market such programs was not
producing  sufficient cash flow to  significantly  reduce these  obligations and
liabilities incurred by Spirco prior to its acquisition which were not disclosed
at that time. On August 27, 1993, Spirco filed for reorganization  under Chapter
11 of the U.S. Bankruptcy Code. Innovo Group, Innovo and NASCO Products were not
parties to the filing.  Spirco's  plan of  reorganization  was  confirmed by the
court on August 5, 1994,  and became  effective  on November 7, 1994.  Under the
plan,  administrative  claims  were paid in cash from funds  borrowed  under the
Company's bank credit facility.  Leasall Management,  Inc. ("Leasall"),  a newly
formed  subsidiary of Innovo Group,  acquired  Spirco's  equipment and plant and
assumed  the  related  equipment  and  mortgage  debt,  which  Innovo  Group had
previously guaranteed, and Spirco was merged into Innovo Group which as a result
acquired  direct  ownership of its other  assets.  Spirco  claims which had been
guaranteed by Innovo Group received full payment through the issuance of 222,000
shares of Innovo  Group common  stock.  Additionally,  584,000  shares of Innovo
Group common stock were issued to a trust ("the Class 3 Trust") which is selling
those shares and distributing  the proceeds to the Class 3 claimants,  which are
federal,  state and local taxing authorities that had claims for income,  sales,
property  and  unemployment  taxes.  In general,  Innovo  Group will receive any
shares  that are not  required  to satisfy  the Class 3 claims.  All claims that
ranked below secured claims,  including  general unsecured claims and the claims
of Innovo Group,  Innovo and NASCO Products for advances to Spirco,  received no
distribution.  The  shares of  Innovo  Group  common  stock  issued in  Spirco's
reorganization  are  freely-tradeable;   however,  the  plan  of  reorganization
restricted  each  recipient  (including the Class 3 Trust) to resales of no more
than 10 percent of the shares  received  during any 30 day period until November
10, 1995. See "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations - Reorganization of Spirco".

         The principal  executive offices of the Company are located at 27 North
Main  Street,  Springfield,  Tennessee  37172.  Its  telephone  number  is (615)
384-0100.  Unless the context requires otherwise, "the Company" refers to Innovo
Group Inc. and its subsidiaries, and "Innovo Group" refers to Innovo Group Inc.

                                       -7-

<PAGE>
<TABLE>
<CAPTION>



                            The Offering

<S>                                                                          <C>
   
Common Stock Offered by Selling Stockholders.......................          3,988,570 shares

Securities Outstanding
    Common Stock (1)...............................................          17,481,827 shares
    Common Stock Purchase Warrants.................................          448,950 warrants

Use of Proceeds....................................................          The Company will not receive any of the
                                                                             proceeds from the sale of the shares offered
                                                                             by the Selling Stockholders.

                                                                             The proceeds  from any exercise of the Class E or
                                                                             Class G common stock  purchase  warrants  will be
                                                                             added to general working capital.

NASDAQ Symbol......................................................          INNO

<FN>
(1) Excludes (i) 448,950  shares of common stock issuable upon the exercise of
    outstanding  common stock purchase  warrants,  (ii) 100,000 shares of common
    stock  reserved for issuance  pursuant to the exercise of options  under the
    Company's  Stock Option  Plan,  under which 3,000  options are  outstanding,
    (iii) 308,225  shares of common stock held by trusts  established  under the
    Plan of  Reorganization  of Spirco,  and (iv) 200,000 shares of common stock
    pledged by the Company to secure its appeal bond in the Tedesco  litigation.
    See  "The  Company",   "Business  -  Legal  Proceedings",   "Description  of
    Securities",  Note 2 of Notes to Consolidated Financial Statements and Notes
    4 and 5 of Notes to Condensed Consolidated Financial Statements.
</FN>
</TABLE>
    

                                       -8-

<PAGE>
                       Summary Consolidated Financial Data
                      (In thousands, except per share data)

         The following table  (including the notes thereto) sets forth a summary
of selected consolidated  financial information for the Company. This summary of
selected  consolidated  financial  data is  derived  from and  qualified  in its
entirety by reference to the  consolidated  financial  statements  and the notes
thereto and should be read in conjunction  therewith,  as well as in conjunction
with "Management's Discussion and Analysis of Financial Condition and Results of
Operations."  Results of  operations  for interim  periods  are not  necessarily
indicative of results to be expected for a full year. 

<TABLE> 
<CAPTION>

                                                                        Ten Months     Three Months   Ended      Pro Forma
                                        Year Ended October 31,             Ended      -----------------------    Year Ended
                                  -----------------------------------   October 31,   February 29, January 31,  October 31,
                                  1995       1994      1993      1992     1991(1)         1996 (7)    1995         1995 (8)
                                  ----       ----      ----      ----     -------         --------    ----         --------


<S>                            <C>        <C>       <C>       <C>         <C>          <C>        <C>            <C>
Net Sales                      $  5,276   $  8,028  $ 12,468  $ 12,768    $ 10,437     $  1,319   $  1,115       $  8,327
Gross Profit                      1,468      2,984     5,470     3,869       4,431          587        597          2,034
Operating income (loss)          (1,666)    (2,405)(2)   447      (854)        646         (155)      (104)        (1,742)
Income (loss) from continuing
  operations                        (67)(3) (7,905)(4)  (661)(4)  (843)        717         (161)      (311)          (267)
Income (loss) from discontinued
  operations (5)                   (626)      (685)   (7,268)   (2,117)        707            -       (187)
Extraordinary gain (loss) (6)      (258)       699         -         -           -            -          -
Net income (loss)                  (951)    (7,891)   (7,929)   (2,896)      1,424         (161)      (498)
Income (loss) per share from
  continuing operations        $   (.03)  $  (3.99) $   (.63) $   (.79)   $    .81     $   (.02)  $   (.15)      $   (.05)
Income (loss) per share from
  discontinued operations          (.24)      (.34)    (6.92)    (1.95)        .80            -       (.08)
Extraordinary gain (loss) per share(.09)       .35         -         -           -            -          -
Net income (loss) per share        (.36)     (3.98)    (7.55)    (2.74)       1.61         (.02)      (.23)
Weighted average common shares
    and common share equivalents
    outstanding                   2,616      1,982     1,050     1,055         884        6,716      2,134          5,361
</TABLE>


                                             As of February 29, 1996
                                             -----------------------
                                         Actual           Pro Forma (8)
                                         ------           -------------
Total Assets                            $ 7,502                $ 9,793
Long-term debt                            2,322                  2,958
Stockholders' Equity                      1,238                  2,087


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

(1) Includes the effect of the  acquisition of NASCO  Products and Spirco,  each
    accounted  for by using the  purchase  method.  The Company  acquired  NASCO
    Products in June 1991 and Spirco in August  1991.  The  fundraising  program
    marketing  operations of Spirco were  subsequently  sold in May 1993 and the
    import  operations  of  NASCO  Products  were  sold  in July  1995,  and are
    classified as discontinued  operations.  See Note 3 of Notes to Consolidated
    Financial Statements.
(2) Operating expenses for fiscal 1994 incudes the effect of plant consolidation
    charges of $470,000 ($.20 per share)  relating to the  consolidation  of the
    Company's manufacturing  facilities.  See Note 1(j) of Notes to Consolidated
    Financial Statements.
(3) Includes other income of $1.9 million from the settlement of litigation. See
    "Management's  Discussion and Analysis of Financial Condition and Results of
    Operations."
(4) Includes the effect of additions to the deferred tax valuation  allowance of
    $3,679,000  ($1.86 per share) and  $624,000  ($.59 per share) in fiscal 1994
    and 1993, respectively.
(5) Reflects the operations and July 1995 sale of the import operations of NASCO
    Products, the operations and May 1993 sale of the fundraising program direct
    marketing operations of Spirco and

                                       -9-

<PAGE>
    the  operations  and  loss  from the  disposal  of  NASCO  Sportswear,  Inc.
    ("Sportswear"). See Note 3 of Notes to Consolidated Financial Statements.
(6) Represents gain and losses resulting from the Chapter 11  reorganization  of
    Spirco. See Note 2 of Notes to Consolidated Financial Statements.
(7) Effective  November  1, 1995 the  Company  changed its fiscal year to end on
    November 30.  Previously the Company's  fiscal year ended on October 31. The
    results of operations and cash flows for the  transition  period of November
    1, 1995 to November 30, 1995 are separately  presented herein. See Condensed
    Consolidated Financial Statements.
(8) Pro forma for the effects of the  acquisition of Thimble  Square,  which was
    completed on April 12, 1996.  Pro forma  income from  continuing  operations
    data is stated as if the  acquisition  had taken  place on November 1, 1994.
    Pro forma balance sheet data is stated as if the acquisition had taken place
    on February 29, 1996. The pro forma financial information is not necessarily
    indicative of the actual future results of operations or financial position.
    See "Management's Discussion and Analysis of Financial Condition and Results
    of  Operations -  Acquisition  of Thimble  Square," and Pro Forma  Condensed
    Consolidated Financial Statements.

                                      -10-

<PAGE>
                                  RISK FACTORS

         In  addition  to  other  information   contained  in  this  Prospectus,
prospective  investors  should  carefully  consider  the  following  factors  in
evaluating the Company and its business before purchasing the securities offered
hereby.

         Losses from Operations;  Negative Cash Flow; Adverse Operating History;
Possibility  of Future  Losses and Negative  Cash Flows.  The Company had losses
from  continuing  operations of $67,000,  $7,905,000  and $661,000 for the years
ended  October 31,  1995,  1994 and 1993.  Operating  cash flows were a negative
$406,000  and  $642,000  for fiscal 1994 and 1993.  At February  29,  1996,  the
Company had an accumulated  deficit of $17.7 million.  There can be no assurance
that the Company will operate profitably in the future.

         Recent Decrease in Revenues.  The Company  experienced  34.3% and 35.6%
declines  in net sales  from  continuing  operations  in  fiscal  1995 and 1994,
respectively. The Company believes that these declines in sales have been due to
a weakening of the retail  environment,  the magnifying  effects of the baseball
and hockey  strikes,  its lack of working  capital,  which has prevented it from
purchasing the raw materials to fill orders for domestically  produced  products
and required it to therefore reject or cancel orders.  The Company believes that
there is  sufficient  demand  for its  products  to allow it to regain its prior
sales  levels  over the  long-term  if it is able to obtain  sufficient  working
capital for domestic raw material purchases and product development. The Company
has taken steps to achieve  these  arrangements,  but there can be no  assurance
that these steps will succeed in arresting the decline in sales, or achieving an
increase in sales.  Additionally,  the completion of the sale of NASCO Products'
domestic  operations  to ANG  produced a decline  in  revenues  and,  initially,
operating profits,  and continued or further weakening in the retail environment
could result in further  declines in sales.  See  "Management's  Discussion  and
Analysis of Financial Condition and Results of Operations".
   
         Shift in Product  Focus.  In fiscal 1995 and continuing in fiscal 1996,
the Company has shifted its emphasis to  developing  new products and  marketing
programs for its products in the fashion,  utility,  and craft lines and for the
premium and  advertising  speciality  markets.  The Company hopes that this will
allow it to  increase  sales  and  lessen  its  dependence  on  sports  licensed
products.  Previously,  a  significant  portion  (46%  in  fiscal  1995)  of the
Company's  net  sales  have been of sports  licensed  products.  There can be no
assurance  that the Company will be successful in its attempts to increase sales
of other  products,  and the shift in the Company's  emphasis  could result in a
decrease in sales of sports licensed products.
    
         Dependence upon Contractual  Relationships  and Certain  Products.  The
Company's sales are dependent to some degree upon the contractual  relationships
it establishes with licensors to exploit,  on a generally  non-exclusive  basis,
proprietary rights in well known logos, marks and characters,  as well as league
and team  logos  and marks  licensed  by Major  League  Baseball,  the  National
Football  League,  the NBA, the National  Hockey League,  and major colleges and
universities.  The sale of products licensed from  professional  sports leagues,
colleges and universities and the U.S.O.C.  represented 46% of the Company's net
sales from continuing  operations in fiscal 1995.  Although the Company believes
it will  continue to meet all of its  material  obligations  under such  license
agreements,  there can be no assurance that such licensing  rights will continue
or will be  available  for  renewal  on  favorable  terms  to the  Company.  The
Company's  failure to obtain new licenses or extensions  on current  licenses or
the  Company's  inability to sell such  products,  for any reason,  could have a
significant negative impact on the Company's business. See "Business - Products"
and "Business - Licensing Agreements."

         Need for Additional Financing.  The Company's principal working capital
financing is derived from a factoring agreement with Riviera Finance.  Under the
agreement  Riviera  Finance  advances  80% of the balance of  assigned  accounts
receivable  of Innovo,  up to a maximum of $750,000.  Previously  the  Company's
principal  credit  facility was with NBD Bank  ("NBD")  pursuant to an agreement
under  which  NBD  advanced  specified  percentages  of  the  eligible  accounts
receivable  and  inventories  of Innovo and NASCO  Products.  Innovo  repaid its
outstanding  borrowings  in  April,  1995 and in  April,  1995  entered  into an
agreement  with  Riviera   Finance  for  the  factoring  of  Innovo's   accounts
receivable.  NBD agreed to continue to advance  against the accounts  receivable
and inventories of NASCO Products through July 31, 1995, at which time NBD began
to retain all  collections on NASCO Products  pre-July 31, 1995 sales to satisfy
the outstanding  balance.  These collections,  and the payments the Company will
received  from ANG,  are pledged to satisfy (i) the  outstanding  balance due to
NBD, and (ii) the remaining  principal  due on the  Company's  July 1994 working
capital loan, which as of February 29, 1996 are approximately

                                      -11-

<PAGE>
$205,000 and $407,000,  respectively.  Should those sources be  insufficient  to
repay  those  obligations,  the Company  would be required to devote  other cash
resources to their repayment.

      To  pursue  its  business  plans,  the  Company  needs to  obtain a credit
facility having  appropriate  borrowing rates and limits,  either by obtaining a
new  facility to replace the  current  agreement  with  Riviera  Finance,  or by
negotiating revised terms with Riviera Finance.  Should the Company be unable to
obtain such a credit facility,  it might not have the working capital  necessary
to finance the inventory and accounts  receivable  investments called for by its
present or anticipated  future levels of sales.  In that case, the Company might
have to forgo  sales  opportunities,  and  could  lose  customers  as a  result.
Substantially  all of  the  Company's  assets  are  pledged  to  secure  various
borrowings.  To the extent the Company's assets continue to be pledged to secure
outstanding indebtedness,  such assets are unavailable to secure additional debt
financing,  which may adversely  affect the  Company's  ability to borrow in the
future.  Accordingly,  there is no  assurance  that the Company  will be able to
secure such financing. The Company's failure to obtain such additional financing
could materially  adversely affect the Company's  operations.  See "Management's
Discussion and Analysis of Financial Condition and Results of Operations".

         Seasonality.  The  Company's  business is seasonal due to the nature of
many of the Company's products,  which are subject to highest consumer demand in
the late summer and early fall. The Company will typically  receive the majority
of its orders  during the first half of the  calendar  year,  while the greatest
volume of shipments and sales are made in the late summer and fall. As a result,
the Company's  cash flow is not  consistent  throughout the fiscal year, and the
Company's annual earnings have been and are expected to continue to be dependent
on the  results of  operations  for the third and fourth  quarters of its fiscal
year.  Unfavorable  economic conditions  affecting retailers during the fall and
holiday  seasons  in any  year  could  have a  material  adverse  effect  on the
Company's  results  of  operations  for the  year.  The  Company  is  likely  to
experience  periods of negative cash flow throughout each year and a drop-off in
business commencing each December.  There can be no assurance that the effect of
such  seasonality will diminish in the future.  See "Managements  Discussion and
Analysis of Financial Condition and Results of Operations - Seasonality."

         Dependence on Key Management.  The Company is  substantially  dependent
upon the continued  employment of Patricia  Anderson-Lasko,  its Chairman of the
Board,  President and Chief Executive Officer.  Ms.  Anderson-Lasko is currently
employed under a four-year  employment contract with the Company,  which expires
on  October  31,  1997 but which is  terminable  by either  the  Company  or Ms.
Anderson-Lasko for cause.  Although Innovo currently maintains $3,000,000 in the
aggregate  of  "key-man"  life  insurance  on the  life  of Ms.  Anderson-Lasko,
$950,000 of this key-man insurance was pledged to collateralize certain loans to
the Company.  Pursuant to certain  undertakings given to the United States Small
Business  Administration  ("SBA") in  connection  with the SBA's  guarantee of a
$950,000 loan to Spirco by First  Independent  Bank,  Gallatin,  Tennessee,  The
Company is prohibited  from purchasing any additional  key-man  insurance on Ms.
Anderson-Lasko  without  the  written  consent of the SBA.  The loss of this key
executive could materially adversely affect the Company's operations.

         Competition.  The  marketplace  for the  Company's  products  is highly
competitive,  and the Company is not a dominant  factor in any of the markets in
which it competes. The Company competes with other manufacturers,  importers and
distributors of textile  products and casual  apparel.  Although the manufacture
and sale of sports logoed products such as the Company's requires a license, the
Company's  licenses are  non-exclusive and the Company does not have any control
over the  granting of  additional  licenses  by the  licensing  entities.  Other
manufacturers,  importers and  distributors  with greater  financial,  research,
staff  and  marketing  resources  than the  Company  could  decide  to enter the
business of  manufacturing,  importing and  distributing  competitive  products.
There is no  assurance  that the Company  could  compete  effectively  with such
competitors. The Company's ability to sell its products is

                                      -12-

<PAGE>
dependent upon the price and quality of its products and its ability to meet its
customers' schedules. See "Business - Competition".

         Suppliers.  The raw materials for the products produced domestically by
the Company are generally  purchased  from a small number of  suppliers.  During
fiscal 1995 the Company utilized single sources to purchase substantially all of
the raw  materials  for these  products.  The  Company has no  long-term  supply
agreement with any supplier of domestic raw materials. The Company believes that
alternative  sources of  supplies  are  available  in the United  States for its
unfinished  items.  However,  in the  event  the  Company  was  unable to obtain
alternative  sources of supplies on comparable  terms,  the Company's  financial
condition could be materially adversely affected. See "Business - Suppliers."
   
         Litigation.  The  Company is involved  from time to time in  litigation
arising  in  the  ordinary  course  of its  business  or as  the  result  of the
bankruptcy  filings by Spirco and Sportswear.  With the exception of the Tedesco
litigation  discussed below,  while the damages sought in some of these actions,
are material, on the basis of the nature of the actions, the amounts sought, and
in some cases the lack of  prosecution by the  plaintiffs,  the Company does not
believe that it is probable that the outcome of any individual  action will have
a  material  adverse  effect,  or that it is likely  that  adverse  outcomes  of
individually  insignificant  actions will be  sufficient  enough,  in number and
magnitude,  to have a material  adverse effect in the  aggregate.  In Michael J.
Tedesco  v.  Innovo,   Inc.,   Innovo  Group  Inc.,  Rick  Binet,  and  Patricia
Anderson-Lasko,  f/k/a  Patricia M. De  Alejandro,  the  Company is  appealing a
$700,000  judgement awarded by a jury for employment  benefits,  including stock
compensation,  it found to be due to an ex-employee who it nonetheless found had
been  properly  terminated  for cause.  The Company will  vigorously  appeal the
decision.  If,  however,  the  Company is not able to  reverse or  substantially
reduce the amount of the award, either through appeal or through the negotiation
of a  settlement,  the  satisfaction  of the  judgement,  which  will  not be an
insurable  claim,  would have a material  adverse  effect on the Company and its
financial condition. See "Business - Legal Proceedings".

         Voting Control by Existing Stockholders;  Anti-takeover Provisions. The
Company's executive officers,  directors and its affiliates  beneficially own or
have voting control of approximately  23.5% of the issued and outstanding common
stock. Because of their stock ownership and/or positions with the Company, these
persons have been and will continue to be in a position to greatly influence the
election  of  directors  and  thus  control  of  the  affairs  of  the  Company.
Additionally,  the Company's by-laws limit the ability of stockholders to call a
meeting of the stockholders.  The Company's  employment  contract with its chief
executive  officer  contains  provisions  that  could  require  the  payment  of
significant  compensation in the event  employment  terminates after a change in
control that is not approved by the board of  directors,  and the price at which
the Company could be required to repurchase  certain  shares of its common stock
would significantly increase in the event of such a change in control.  Further,
the  Certificate  of  Incorporation  authorizes  the board of directors to issue
additional  shares of common stock,  up to the authorized  capitalization  of 30
million shares,  without further  stockholder  approval.  The issuance of common
stock may have the  affect of  delaying,  deferring  or  preventing  a change in
control of the Company and may  adversely  affect the voting and other rights of
the  holders  of  common  stock.   These  contractual   obligations  and  by-law
provisions,  and any  issuance  of  common  stock,  could  have  the  effect  of
discouraging a takeover of the Company,  and therefore may adversely  affect the
market price and  liquidity  of the  Company's  securities.  The Company is also
subject to a Delaware statute regulating  business  combinations that may hinder
or delay a change in control of the Company. The anti-takeover provisions of the
Delaware  statute may  adversely  affect the market  price and  liquidity of the
Company's securities.
    
         Lack of  Protection of  Intellectual  Property.  The Company  possesses
certain  proprietary  information  with  respect  to which it  currently  has no
patent,   copyright  or  trademark   protection.   With  the  exception  of  Ms.
Anderson-Lasko, none of the Company's executive officers, directors or employees
has executed any confidentiality or noncompete agreement with the Company. There
can be no assurance that the

                                      -13-

<PAGE>
Company will be successful in maintaining the confidentiality of its proprietary
information or barring others from exploitation of intellectual  property rights
claimed by the Company. If such proprietary information were to be disclosed, it
could have a materially adverse effect on the Company's business.

         Dividends.  The  Company  has  not  paid  any  dividends  nor  does  it
anticipate  paying any dividends on its Common Stock in the foreseeable  future.
The Company's operating  subsidiaries are currently restricted as to the payment
of  dividends  to the  Company.  It is the  Company's  present  policy to retain
earnings,  if any, for use in the  development  and  expansion of the  Company's
business.

   
         Shares  Eligible for Future Sale.  Of the  17,481,827  shares of common
stock of the Company  outstanding as of the date of this  Prospectus,  1,619,339
shares  are  restricted  securities,  as  that  term  is  defined  in  Rule  144
promulgated  under the Securities  Act, and an additional  1,872,327  shares are
owned by affiliates of the Company.  Absent  registration  under the  Securities
Act, the sale of such  3,491,666  shares is subject to Rule 144, as  promulgated
under  the  Securities  Act.  In  general,   under  Rule  144,  subject  to  the
satisfaction of certain other  conditions,  a person,  including an affiliate of
the Company, who has beneficially owned restricted shares of common stock for at
least two years is entitled to sell, within any three-month  period, a number of
shares that does not exceed the greater of 1% of the total number of outstanding
shares of the same  class,  or, if the  common  stock is quoted on  NASDAQ,  the
average weekly trading volume during the four calendar weeks preceding the sale.
A person who has not been an  affiliate of the Company for at least three months
immediately  preceding  the sale and who has  beneficially  owned the  shares of
common stock for at least three years is entitled to sell such shares under Rule
144  without  regard  to  any  of  the  volume   limitations   described  above.
Additionally,  (i) the holders of 148,950 warrants for the purchase of shares of
common stock hold  registration  rights which entitle them to certain demand and
"piggy-back"  registration  of the shares  issuable  upon the  exercise  of such
warrants,   (ii)  the  Class  3  Trust   established   under  Spirco's  plan  of
reorganization  presently holds 308,225 shares which are  freely-tradeable,  and
which will be sold by the Class 3 Trust to the extent necessary to satisfy Class
3 claims,  and (iii) the  Company  has  secured  its appeal  bond in the Tedesco
litigation with 200,000 shares of its common stock which are fully tradeable and
which the court or the  plaintiff  would  have the right to sell if the  Company
losses its appeal and is thus  unable to satisfy  the  judgement  through  other
means,  or otherwise  defaults on the bond.  No assurance  can be made as to the
effect, if any, that sales of shares of common stock or the availability of such
shares  for sale  will  have on  market  prices  prevailing  from  time to time.
Nevertheless,  the possibility that  substantial  amounts of common stock may be
sold in the public market may adversely affect  prevailing market prices for the
Company's  securities and could impair the Company's ability to raise capital in
the future through the sale of equity securities.  See "Management's  Discussion
and Analysis of Financial  Condition and Results of Operations -  Reorganization
of Spirco," "Business Legal Proceedings," and "Shares Eligible for Future Sale."
    

         Possible  Delisting  of  Securities  from NASDAQ;  Risks of  Low-Priced
Stocks.  The  Company's  common  stock is  currently  listed on NASDAQ  SmallCap
Market. At present,  the minimum maintenance  criteria for NASDAQ are $2 million
in assets, $1 million in stockholders'  equity, a minimum bid price of $1.00 (or
alternatively  stockholders'  equity of $2 million),  at least one market maker,
300 shareholders, a 100,000 share public float, and $200,000 in market value for
the public float.

   
         Between March, 1995 and July, 1995 the Company's common stock traded on
the  NASDAQ  SmallCap  Market  pursuant  to  a  temporary   exemption  from  the
stockholders'  equity, bid price and current Exchange Act reporting criteria. In
November,  1995 the Company's  common stock traded on the NASDAQ SmallCap Market
pursuant to a temporary exemption from the stockholders' equity requirement. The
Company's stockholders' equity increased to above the required $1 million during
the first quarter of fiscal 1996,  at which time the Company no longer  required
such exemption,  and, on a pro forma basis reflecting the acquisition of Thimble
Square, was above $2 million as of February 29, 1996.

         Additionally, from November, 1995 until May, 1996, the Company's common
stock traded at prices below $1.00.  The Company was able to maintain its NASDAQ
listing  because,  at the end a grace period  provided in the NASDAQ's  rule (in
April, 1996) it was able to demonstrate that, on a pro forma basis including the
effect of the acquisition of Thimble Square, its stockholders'  equity was above
$2 million.  Since May 20, 1996, the Company's common stock has traded at prices
above $1.00;  however,  there can be no assurance  that such price level will be
maintained.
    

                                      -14-

<PAGE>

If the Company is unable to satisfy NASDAQ  maintenance  criteria for listing in
the future,  its securities will be subject to being delisted,  and trading,  if
any,  in  the  Company's   securities  would  thereafter  be  conducted  in  the
over-the-counter  market  in the  so-called  "pink  sheets"  or on the  National
Association of Securities Dealers, Inc. ("NASD") "Electronic Bulletin Board". As
a consequence of such delisting, an investor would likely find it more difficult
to  dispose  of, or to obtain  accurate  quotations  as to the  prices  of,  the
Company's securities.  With respect to the minimum bid price requirement, if the
Company's stockholders' equity were to fall below the $2 million requirement due
to operating  losses,  or for other  reasons,  the Company  might be required to
effect a reverse  split of the  number of  authorized,  issued  and  outstanding
common shares if it desired to maintain its NASDAQ listing. While such a reverse
split would  likely  allow the Company to increase  the bid price to above $1.00
and thus  maintain  its NASDAQ  listing,  market  prices  after a reverse  split
invariably do not maintain a level reflective of the pre-reverse split price and
the  reverse  split  ratio.  Accordingly,  investors  could lose value if such a
reverse split became necessary.

         Penny Stock  Regulation.  The Securities and Exchange  Commission  (the
"Commission")  has  adopted  rules  that  regulate  broker-dealer  practices  in
connection  with  transactions  in "penny  stocks".  Penny stocks  generally are
equity  securities  with a price  of less  than  $5.00  (other  than  securities
registered  on certain  national  securities  exchanges or quoted on the NASDAQ,
provided that current price and volume  information with respect to transactions
in such  securities  is provided by the  exchange or system,  or  securities  of
issuers that meet certain net asset or average revenue  tests).  The penny stock
rules  require a  broker-dealer,  prior to a  transaction  in a penny  stock not
otherwise  exempt  from the rules,  to deliver a  standardized  risk  disclosure
document prepared by the Commission that provides information about penny stocks
and the nature and level or risks in the penny stock market.  The  broker-dealer
must also provide the customer  with  current bid and offer  quotations  for the
penny stock,  the compensation of the  broker-dealer  and its salesperson in the
transaction,  and monthly  account  statements  showing the market value of each
penny stock held in the  customer's  account.  The bid and offer  quotations and
broker-dealer  and  salesperson  compensation  information  must be given to the
customer  orally or in writing  prior to effecting the  transaction  and must be
given in writing before or with the customer's  confirmation.  In addition,  the
penny  stock  rules  require  that prior to a  transaction  in a penny stock not
otherwise exempt from such rules, the broker-dealer  must make a special written
determination  that the penny stock is a suitable  investment  for the purchaser
and  receive  the  purchaser's  written  agreement  to  the  transaction.  These
disclosure  requirements  may have the effect of  reducing  the level of trading
activity in the secondary  market for a stock that becomes  subject to the penny
stock  rules.  If the  Company's  securities  become  subject to the penny stock
rules,  the holders of its  securities  may find it more  difficult to sell such
securities.

The Company believes that its common stock is outside the definitional  scope of
a penny stock because it is listed on the NASDAQ,  and because the Company's net
revenues  over the last three years have  exceeded the  definitional  threshold.
However, in the event the common stock were subsequently to become characterized
as a penny stock,  the market  liquidity for the Company's  securities  could be
severely and adversely affected.  In such event, the regulations on penny stocks
could limit the ability of broker-dealers to sell the Company's securities, and,
thus, the ability of holders to sell their securities in the secondary market.

         Board of Directors Ability to Authorize a Reverse Stock Split. Pursuant
to a resolution  approved by the Company's  stockholders  on July 25, 1994,  the
board of directors has the authority to effect,  at its discretion,  one or more
reverse  splits of the number of shares of common stock  authorized,  issued and
outstanding.  Pursuant to that resolution on June 8, 1995 the board of directors
elected to effect a one-for- ten reverse stock split,  which was effective  June
19, 1995. A reverse stock split effected  pursuant to the resolution  could have
the  effect of  reducing  the  numbers of record  and  beneficial  owners of the
Company's common stock,  since any stockholder  that, based on the reverse split
ratio selected by the

                                      -15-

<PAGE>




board of  directors,  was entitled to receive less than one share would  instead
receive  a cash  payment  for the  fractional  share,  and  would  cease to be a
stockholder  of the Company.  Under the rules of the  Commission,  a Company may
suspend its obligation to file periodic and other reports under the Exchange Act
if the number of holders of record of its common stock falls below 300. Although
the June 19,  1995  reverse  stock  split  did not,  and the  Company  currently
believes  that it is  unlikely  that any future  reverse  stock  split  effected
pursuant to the  proposal  would,  reduce the number of record  holders to below
300, and although the board of directors presently would not plan to discontinue
filing  reports under the Exchange Act even if the number of record  holders did
fall  below 300 for so long as there  continued  to be a public  market  for the
common stock,  if a reverse stock split effected  pursuant to the resolution did
have such an effect, the board of directors could, at its discretion and without
further stockholder  action,  elect to suspend filing reports under the Exchange
Act. A  suspension  of the  Company's  reporting  under the  Exchange  Act would
decrease  the  amount of  information  about the  Company  available  to current
investors,  and would  exempt the  Company  from the  Commission's  requirements
concerning  the form of proxy  solicitation  materials.  Additionally,  it would
result in the delisting of the Company's common stock from the NASDAQ, since the
listing  requirements of the National  Association of Securities  Dealers,  Inc.
("NASD") require,  among other things,  the filing of reports under the Exchange
Act.  The NASD also  requires,  among other  things,  that there be at least 300
beneficial  owners,  and 100,000  publicly  held shares,  of any class of common
stock traded on the NASDAQ.  If the Company's common stock was delisted from the
NASDAQ, it could continue to trade in the over-the-counter market; however, such
market is generally less liquid than the NASDAQ,  and the value and liquidity of
a stockholder's  investment could be adversely affected.  However, as previously
indicated, the board of directors would not currently plan to discontinue filing
reports under the Exchange Act.  Additionally,  the Company  currently  believes
that it is  unlikely  that a  reverse  stock  split  effected  pursuant  to this
resolution  would cause the Company to no longer meet the other  NASDAQ  listing
requirements described above.


                                      -16-

<PAGE>




                                   THE COMPANY

         The Company, through its operating subsidiaries,  designs, manufactures
and  domestically  markets various canvas and nylon products,  principally  tote
bags, sports bags, back packs, lunch bags, stadium totes, and craft products for
sale to various  retailers and in the premium and advertising  specialty market.
The  Company  also  internationally  markets  and  distributes  sport  bags  and
backpacks.

         Innovo,  a  wholly  owned  subsidiary,   manufactures  and  distributes
utility,  craft, fashion,  sports and advertising  specialty products.  Innovo's
utility  line  is made up of  canvas  and  nylon  products,  such as tote  bags,
laundry,  duffle  and shoe bags and gift bags that are  designed  as  consumable
products  that respond to needs  consumers  encounter  in every day life.  These
products are generally  produced with company  designed  artwork.  For the craft
market Innovo produces canvas tote and laundry bags,  aprons,  children's smocks
and Christmas stockings with no design,  which are sold (sometimes packaged with
paints or other materials) for sale as a craft project supply.  The fashion line
features  company  designed  canvas back packs,  "day packs" (which  combine the
features of a purse and a back  pack),  and tote bags,  that  attempt to combine
style and convenience to capitalize on the increasing  trend towards more casual
dress.

   
         Innovo's  sports line consists of tote bags,  lunch bags,  fanny packs,
laundry,  shoe and duffle bags and stadium totes. The majority of these products
display logos, insignia, names, mascots and other identifying characteristics of
professional or collegiate sports teams, or the U.S.O.C.,  under licenses, which
are  generally  non-exclusive,  held by Innovo from various  licensing  entities
including the National  Football  League,  the NBA, the National  Hockey League,
Major  League  Baseball,  the  U.S.O.C.,  and  approximately  130  colleges  and
universities.  For the year ended October 31, 1995,  46% of the Company's  sales
from  continuing  operations  represented  the sale of  products  bearing  logos
licensed by the colleges and universities, the professional sports teams and the
U.S.O.C.  In fiscal 1996 Innovo will add products  that display the  "Louisville
Slugger"  name  and  logo to its  sports  line,  and the  Company  is  currently
developing  products,  which will be marketed beginning in the fourth quarter of
fiscal  1996,  under  recently  obtained or agreed to licenses  for the U.S. and
international use of the logos,  trademarks and slogans of Anheuser-Busch  Cos.,
Inc.  and  the  European  use of  the  Warner  Bros.  Studios  Looney  Tunes(TM)
characters.

    


         For the premium and advertising  specialty markets the Company produces
both products  that display  professional  sports team logos,  and products that
bear  the  name,  logo,  slogan  and/or  design  specifically  requested  by the
customer,  who  frequently  provides  the  artwork to be used on such  products.
Advertising  specialty and premium customers are generally companies  purchasing
products for  distribution  in promotions to employees and customers or for sale
as premium  items.  During the third quarter of fiscal 1994 the Company began to
also provide  domestic  manufacturing  for other  distributors of tote and sport
bags.

         During  October  1994 the Company  began  steps  designed to reduce its
operating expenses and capital requirements.  The Company relocated to its owned
facility  in  Springfield,   Tennessee  the  manufacturing   operations  it  had
previously   conducted  in  leased   facilities   in  Sugarland,   Texas.   This
consolidation  allowed the Company to eliminate  the expense of the leased space
in Texas,  and also allowed the elimination of certain  shipping and duplicative
supervision  costs. On July 31, 1995, the Company executed an agreement with ANG
under  which ANG  succeeded  to all of the rights held by the  Company's  wholly
owned  subsidiary,  NASCO Products to market and distribute in the United States
the National  Football  League,  NBA, Major League  Baseball and National Hockey
League logoed sports bags, back packs and equipment bags previously  imported to
and distributed in the U.S. by NASCO  Products.  The agreement did not cover the
international  rights  under the National  Football  League,  NBA,  Major League
Baseball and National Hockey League  licenses.  NPI  International  continues to
sell  products  internationally.  Additionally,  the  agreement has no effect on
Innovo's  marketing and sale of its  domestically  manufactured  sports-licensed
products,  and the Company retained all the domestic rights to the United States
Olympic  Committee,  college  and  Major  League  Baseball  Players  Association
products, which will now be manufactured  domestically by Innovo and marketed as
part of its product line.

                                      -17-

<PAGE>





         For each license ANG will pay NASCO Products $187,500  ($750,000 in the
aggregate),  of which $100,000 was paid on July 31, 1995. The remaining $650,000
is being paid,  without interest,  in monthly  installments equal to 5% of ANG's
aggregate sales of the licensed products,  with final payment due July 31, 1998.
ANG assumed all of NASCO Products' obligations under the licenses, including the
payment of royalties and minimum  royalties.  NASCO Products also transferred to
ANG its existing  inventory of these products,  for which ANG paid approximately
67% of NASCO Products' cost, or approximately  $307,000. Such payments are being
made by ANG over a six month period which will end May, 1996.

         In addition,  ANG will make an ongoing annual payment to NASCO Products
of 2% of sales under each of the National Football League, Major League Baseball
and National Hockey League licenses,  and 1% of sales under the NBA license,  up
to aggregate  sales of $15 million,  and 1.5% and .5% of sales  thereafter.  The
payments will continue for forty years unless a license expires or is terminated
and is not renewed or reinstated within twelve months.
   

         During fiscal 1993 and 1994 the Company's marketing emphasis was placed
on the U.S. retail market for its sports licensed products.  The Company devoted
fiscal 1995 to shifting its emphasis to  developing  new products and  marketing
programs for its  products in the  fashion,  utility and craft lines and for the
premium and  advertising  specialty  markets.  The Company  hopes that this will
allow it to  increase  sales  and  lessen  its  dependence  on  sports  licensed
products.  The  Company  will also  pursue  opportunities  to  provide  domestic
manufacturing  for other tote and  sports bag  distributors.  The  Company  will
attempt to achieve growth in the sales of its sports logoed products through the
acquisition  of  new  licenses,  such  as  the  U.S.O.C.   license  and  related
cross-licenses  for products that display Warner Bros. "Looney Tunes" characters
or the "Cabbage  Patch Kids"  characters  together  with the U.S.O.C.  five-ring
Olympic and the  Anheuser-Busch  and Warner  Bros.  licenses  acquired in fiscal
1996, Olympic logo, the "Louisville Slugger" license acquired in November, 1995,
and the Anheuser-Busch and Warner Bros. licenses acquired in fiscal 1996, and by
the development of new products and distribution for college logoed merchandise.
Over the longer term the Company is looking to achieve growth  through  increase
in the sales of the sports  logoed bags and  backpacks  it  designed,  under its
international   license  rights,  for  the  international   market,  where  U.S.
professional  sports have achieved increased  exposure and popularity,  and from
the introduction of Innovo's fashion line in the international market.  However,
there can be no assurance that any of these  strategies  will produce  increased
sales.
    

         The  Company  estimates  that  the  products  sold  by  its  continuing
operations  are carried in over 4,500 retail  outlets.  The Company's  marketing
efforts  are  conducted  principally  by its own sales and  marketing  staff and
through  its  network  of  approximately  20  marketing   organizations   having
approximately 60 independent sales representatives.  The Company sells to retail
accounts such as mass  merchandisers,  department stores,  mail order companies,
grocery stores and drugstore  chains,  including K Mart Apparel Corp.,  Wal-Mart
Stores, Inc., Target, J.C. Penney Company, Inc., Sears Roebuck and Co., Walgreen
Co., and Michael's Stores, Inc., and advertising specialty accounts.

         On April 12, 1996, the Company acquired 100% of the outstanding  common
stock of Thimble  Square for an aggregate of $1.1 million,  paid by the issuance
of  shares  of the  restricted  common  stock of the  Company.  In a  concurrent
transaction,  Thimble  Square  acquired  from  its  stockholders  a plant it had
previously leased from them in exchange for (a) $300,000 paid by the issuance of
shares of the restricted  common stock of Innovo Group,  and (b) the issuance by
Thimble Square of $200,000 of unsecured  notes  payable,  without  interest,  on
August  31,  1996 (with  certain  prepayments  required  in the event of certain
refinancings or asset sales by Thimble Square).  The purchase prices are subject
to  downward  adjustment  based on the  results of an audit of Thimble  Square's
December 31, 1995  financial  statements,  and the appraisal of its property and
equipment, which are to be completed by June 15, 1996.



                                      -18-

<PAGE>




      A total of 2,745,098  shares of the Company's  common stock were issued to
effect the acquisition.  However,  at the time of the acquisition Thimble Square
owned 1,080,000 shares of the Company's common stock as a result of the January,
1996  manufacturing  agreement  between  the  companies  (see Note 5 of Notes to
Condensed Consolidated  Financial  Statements).  As a result of the acquisition,
Innovo Group reacquired,  and retired, those shares, and the net increase in the
number of shares of Innovo Group common stock outstanding was 1,665,098 shares.

      Thimble Square  manufactures  and markets ladies'  ready-to-wear  at-home,
sleep and lounge wear from plants in Pembroke and Baxley,  Georgia. Its products
are sold to mail order companies, retailers and through mail order distribution.
Thimble Square also provides "sew-only"  manufacturing for other distributors of
private-label  sleep and lounge wear; in those instances,  the customer provides
the  raw  materials,  and  Thimble  Square  manufactures  the  products  to  the
distributor's  specifications.  Thimble Square's sales for its fiscal year ended
December 31, 1995 were approximately $3 million. Innovo Group intends to attempt
to  increase  Thimble  Square's  sales by using  Innovo's  marketing  and  sales
functions to market its  products to major mass  merchants  and other  retailers
with whom Innovo already has relationships,  and to which Thimble Square has not
had material  sales.  The Company may also utilize  Thimble  Square's mail order
distribution  to market  Innovo's  products.  See  "Management's  Discussion and
Analysis of  Financial  Condition  and Results of  Operations -  Acquisition  of
Thimble Square," and Pro Forma Condensed Consolidated Financial Statements.

         Innovo began operations in April, 1987. In August,  1990, Innovo merged
into Elorac  Corporation,  a so called "blank check" company,  which was renamed
Innovo  Group.  In fiscal 1991 the Company  acquired  the  business of NASCO,  a
manufacturer,  importer  and  distributor  located  in  Springfield,  Tennessee,
through two  separate  transactions.  In the first  transaction,  the retail bag
division of NASCO was acquired by a  wholly-owned  subsidiary  of the Company in
June 1991.  The retail bag division of NASCO,  renamed  NASCO  Products upon its
purchase,  manufactured  and  imported a line of canvas and nylon  sports  bags,
backpacks,  equipment bags, fanny packs,  athletic caps and other sporting goods
products imprinted or embroidered with emblems and logos licensed from a variety
of licensors,  such as Major League  Baseball,  the National Hockey League,  the
National Football League and the NBA.

         In the  second  transaction,  all of the  outstanding  shares of common
stock of NASCO (the assets of which  included the 75,000 shares of the Company's
common stock transferred in the prior  transaction) were acquired by the Company
in August 1991.  NASCO,  subsequently  renamed  Spirco,  was also engaged in the
marketing  of  fundraising  programs  to  school  and youth  organizations.  The
fundraising programs involved the sale of magazines,  gift wraps, food items and
seasonal gift items.  Effective  April 30, 1993,  the Company sold the youth and
school fundraising business of Spirco to QSP, which is a wholly-owned subsidiary
of The Readers Digest Association, Inc. The Company received initial proceeds of
$1.5 million in fiscal 1993, and  additional  payments from QSP of $1,445,000 in
fiscal 1994.

         Spirco had incurred  significant trade debt from the fiscal 1992 losses
it incurred in marketing fundraising programs,  and its continuing operations of
supplying  school spirit products to companies that market such programs was not
producing  sufficient cash flow to  significantly  reduce these  obligations and
liabilities incurred by Spirco prior to its acquisition which were not disclosed
at that time. On August 27, 1993, Spirco filed for reorganization  under Chapter
11 of the U.S. Bankruptcy Code. Innovo Group, Innovo and NASCO Products were not
parties to the filing.  Spirco's  plan of  reorganization  was  confirmed by the
court on August 5, 1994,  and became  effective  on November 7, 1994.  Under the
plan,  administrative  claims  were paid in cash from funds  borrowed  under the
Company's bank credit  facility.  Leasall,  a newly formed  subsidiary of Innovo
Group,  acquired Spirco's  equipment and plant and assumed the related equipment
and mortgage debt, which Innovo Group had previously guaranteed,  and Spirco was
merged into Innovo  Group which as a result  acquired  direct  ownership  of its
other assets.  Spirco claims which had been  guaranteed by Innovo Group received
full payment through the issuance of

                                      -19-

<PAGE>




222,000  shares of Innovo Group common stock.  Additionally,  584,000  shares of
Innovo  Group  common  stock were  issued to the Class 3 Trust  which is selling
those shares and distributing  the proceeds to the Class 3 claimants,  which are
federal,  state and local taxing authorities that had claims for income,  sales,
property  and  unemployment  taxes.  In general,  Innovo  Group will receive any
shares  that are not  required  to satisfy  the Class 3 claims.  All claims that
ranked below secured claims,  including  general unsecured claims and the claims
of Innovo Group,  Innovo and NASCO Products for advances to Spirco,  received no
distribution.  The  shares of  Innovo  Group  common  stock  issued in  Spirco's
reorganization  are  freely-tradeable;   however,  the  plan  of  reorganization
restricted  each  recipient  (including the Class 3 Trust) to resales of no more
than 10 percent of the shares  received  during any 30 day period until November
10, 1995.

         The principal  executive offices of the Company are located at 27 North
Main  Street,  Springfield,  Tennessee  37172.  Its  telephone  number  is (615)
384-0100.  Unless the context requires otherwise, "the Company" refers to Innovo
Group Inc. and its subsidiaries, and "Innovo Group" refers to Innovo Group Inc.


                                 USE OF PROCEEDS

         The Company will not receive any of the  proceeds  from the sale of the
shares of common stock offered by the Selling Stockholders.
   

         The Company would receive proceeds of approximately  $109,000 if all of
the Class E and Class G common stock purchase  warrants are exercised;  however,
there  can be no  assurance  that any of the  Class E or  Class G  common  stock
purchase warrants will be exercised. The proceeds from any exercise of the Class
E or Class G common stock  purchase  warrants  will be added to general  working
capital.
    

                                 DIVIDEND POLICY

         The Company has never  declared or paid a dividend on its common stock.
The Company intends to retain its earnings to finance the growth and development
of its business and does not expect to declare or pay any cash  dividends on its
common stock in the foreseeable  future.  The declaration of dividends is within
the  discretion  of the  Company's  board of  directors,  which will review this
dividend policy from time to time. See "Risk Factors - Dividends."


                                      -20-

<PAGE>




                       MARKET FOR THE COMPANY'S SECURITIES
                         AND RELATED STOCKHOLDER MATTERS

         The Company's  common stock is currently  traded on the NASDAQ SmallCap
Market under the symbol  "INNO".  The following  sets forth the high and low bid
quotations  for the  Company's  common  stock  in such  market  for the  periods
indicated. This information, which has been adjusted to reflect the one-for- ten
reverse  stock  split  effected in June,  1995,  reflects  inter-dealer  prices,
without  retail  mark-up,  markdown  or  commissions,  and may  not  necessarily
represent actual transactions. No representation is made by the Company that the
below quotations necessarily reflect an established public trading market in the
Company's common stock.
                                                        High            Low
                                                        ----            ---

    Fiscal 1994
    -----------
      First Quarter (November to January)            $ 11 7/8        $ 5 5/8
      Second Quarter (February to April)               17 1/2         5 5/16
      Third Quarter (May to July)                      7 3/16          3 1/8
      Fourth Quarter (August to October)              4 11/16         2 3/16

    Fiscal 1995
    -----------
    First Quarter (November to January)                 3 1/8          15/16
    Second Quarter (February to April)                 4 1/16          1 1/4
    Third Quarter (May to July)                         2 7/8          1 1/2
    Fourth Quarter (August to October)                  2 1/4              1

    November 1995 (1)                                   1 1/8            1/2
   

    Fiscal 1996
    -----------
      First Quarter (December to February)                7/8           7/32
      Second Quarter (March to May)                    2 3/16          17/64
      Third Quarter (through June 26, 1996)             1 3/4          15/16

    (1)  Effective  November 1, 1995 the Company  changed its fiscal year to end
         on  November  30.  Previously  the  Company's  fiscal year had ended on
         October 31.

         As of May 31, 1996, there were  approximately 780 record holders of the
Company's common stock.  

         Under the rules of the NASDAQ,  a company  must,  among  other  things,
maintain  total  assets of $2 million,  stockholders'  equity of $1  million,  a
minimum bid price of $1 (or alternatively  stockholders'  equity of $2 million),
and must remain current in the filing of reports under the  Securities  Exchange
Act of 1934 (the  "Exchange  Act") in order to  continue  trading  on the NASDAQ
SmallCap Market. Between March and June, 1995, and again in November,  1995, the
Company's  common  stock  traded  on the  NASDAQ  SmallCap  Market  pursuant  to
temporary  exemptions  granted while the Company took steps to comply,  in March
1995  with the  stockholders'  equity,  bid  price and  Exchange  Act  reporting
criteria,  and in November 1995 with the stockholders'  equity requirement.  The
Company's stockholders' equity increased to above the required $1 million during
the first quarter of fiscal 1996,  at which time the Company no longer  required
such exemption,  and, on a pro forma basis reflecting the acquisition of Thimble
Square,  was above $2  million  as of  February  29,  1996.  Additionally,  from
November,  1995 until May,  1996,  the  Company's  common stock traded at prices
below $1.00. The Company was able to maintain its NASDAQ listing because, at the
end a grace period provided in the NASDAQ's rule (in April, 1996) it was able to
demonstrate  that, on a pro forma basis  including the effect of the acquisition
of Thimble Square, its stockholders' equity was above $2 million.  Since May 20,
1996,  the  Company's  common stock has traded at prices  above $1.00;  however,
there can be no  assurance  that such  price  level will be  maintained.  If the
Company's  stockholders'  equity were to fall below $2 million due to  operating
losses, or for other reasons,  and the Company's stock was not trading at prices
above $1.00,  the Company could face  delisting  unless it took action to either
increase the minimum bid price to $1.00, or to increase its stockholders' equity
to above $2 million.  Although the Company will continually use its best efforts
to maintain its NASDAQ SmallCap listing,  there can be no assurance that it will
be able to do so.
    

                                      -21-

<PAGE>




         If, in the future,  the Company is unable to satisfy NASDAQ maintenance
criteria for listing,  its securities  would be subject to being  delisted,  and
trading,  if any, in the Company's  securities  would thereafter be conducted in
the  over-the-counter  market in the so-called  "pink sheets" or on the National
Association of Securities Dealers, Inc. ("NASD") "Electronic Bulletin Board". As
a consequence  of any such  delisting,  a stockholder  would likely find it more
difficult to dispose of, or to obtain accurate  quotations as to the prices,  of
the Company's common stock.

         The  Company  has  never  declared  or paid a  dividend  and  does  not
anticipate  paying dividends on its common stock in the foreseeable  future.  In
deciding  whether  to pay  dividends  on the  common  stock in the  future,  the
Company's Board of Directors will consider factors it deems relevant,  including
the  Company's  earnings  and  financial   condition  and  its  working  capital
expenditure requirements.


                                      -22-

<PAGE>






                                 CAPITALIZATION

      The  following  table  sets  forth the  capitalization  of the  Company at
February 29, 1996.

                                                    As of February 29, 1996
                                                    -----------------------
                                                        (in thousands)
                                                   Actual         Pro Forma (4)
                                                   ------         -------------

      Notes payable (1)                          $  1,410          $  1,704
      Subordinated notes payable                      185               185
      Long-term debt, including
        current maturities of $168
        and pro forma $233 (1)                      2,322             2,958
                                                  -------           -------

         Total Debt (1)                             3,917             4,847
                                                  -------           -------

      Class 3 Trust (2)                               236               236
                                                  -------           -------

      Stockholders' Equity:
        Common Stock, $.01 par value;
          30,000,000 shares authorized,
          8,451,551 and pro forma 10,116,649
         shares issued (3)                             85               101
        Stock subscription                            118               118
        Additional paid-in capital                 21,174            22,007
        Deficit                                   (17,713)          (17,713)
        Treasury stock (119,691 shares)            (2,426)           (2,426)
                                                  -------           -------

         Total Stockholders' Equity                 1,238             2,087
                                                  -------           -------

      Total Capitalization                       $  5,391          $  7,170
                                                  =======           =======

- ----------

   
(1)      See Notes 4 and 5 of Notes to  Consolidated  Financial  Statements  for
         information regarding the Company's debt.
(2)      Represents  Class  3  claims  in the  reorganization  of  Spirco  (with
         disputed claims  included based on the estimated  amount to be allowed)
         to be  satisfied  with the  proceeds  from the  sale of  shares  of the
         Company's  common stock held by the Class 3 Trust.  See Note 2 of Notes
         to Consolidated Financial Statements.
(3)      Excludes  (i)  448,950  shares  of  common  stock  issuable  upon the
         exercise of outstanding  Common Stock Purchase  Warrants,  (ii) 100,000
         shares of common stock  reserved for issuance  pursuant to the exercise
         of options  under the  Company's  Stock Option Plan,  under which 3,300
         options are  outstanding,  (iii) 308,225 shares of common stock held by
         trusts established under the Plan of Reorganization of Spirco, and (iv)
         200,000  shares of common  stock  pledged by the  Company to secure its
         appeal bond in the Tedesco  litigation.  Also excludes 1 million shares
         issued in March,  1996 upon the  exercise of  outstanding  common stock
         purchase warrants.  See "The Company",  "Business - Legal Proceedings",
         "Description of Securities",  Note 2 of Notes to Consolidated Financial
         Statements  and  Notes  4  and 5 of  Notes  to  Condensed  Consolidated
         Financial Statements.
(4)      Pro forma for the effects of the acquisition of Thimble  Square,  which
         was completed on April 12, 1996, as if the  acquisition had taken place
         on February 29, 1996. See "Management's Discussion
    

                                      -23-

<PAGE>




         and  Analysis  of  Financial  Condition  and  Results of  Operations  -
         Acquisition  of Thimble  Square," and Pro Forma  Condensed  Consolidted
         Financial Statements.

                                      -24-

<PAGE>





                      SELECTED CONSOLIDATED FINANCIAL DATA
                      (In thousands, except per share data)

      The  following  selected  consolidated  financial  data  as of and for the
fiscal years ended October 31, 1995, 1994, 1993 and 1992, and for the ten months
ended October 31, 1991 are derived from the consolidated financial statements of
the Company,  which have been audited by BDO Seidman, LLP, independent certified
public accountants. The selected consolidated financial data presented below for
the three  months  ended  February 29, 1996 and January 31, 1995 is derived from
the Company's unaudited  consolidated financial statements for those periods and
reflect,  in  management's   opinion,  all  adjustments  necessary  for  a  fair
presentation of the  consolidated  financial  position and results of operations
for those periods. Results of operations for interim periods are not necessarily
indicative of results to be expected for the full year.  All of the  information
presented herein should be read in conjunction  with the consolidated  financial
statements included elsewhere in this Prospectus.
<TABLE>
<CAPTION>


                                                       Year Ended                   Ten Months  Three Months   Ended      Pro Forma
                                                       October 31,                    Ended     ---------------------     Year Ended
                                      --------------------------------------------  October 31, February 29, January 31, October 31,
Income Statement Data:                 1995        1994         1993          1992   1991(1)      1996 (10)     1995       1995 (11)
                                      ---------------------------------------------  -----------------------------------------------
                                                               (000's except per share amounts)
<S>                                <C>         <C>          <C>           <C>          <C>        <C>        <C>          <C>
Net Sales                          $ 5,276     $ 8,028      $12,468       $12,768      $10,437    $ 1,319    $ 1,115      $ 8,327
Cost of Goods Sold                   3,808       5,044        6,998         8,899        6,006        732        518        6,293
Gross Profit                         1,468       2,984        5,470         3,869        4,431        587        597        2,034
Operating Expenses                   3,134       5,389 (2)    5,023         4,723        3,785        742        701        3,776
Income (loss) from operations       (1,666)     (2,405)         447          (854)         646       (155)      (104)      (1,742)
Interest expense                      (511)       (821)        (960)         (836)        (12)       (121)      (104)        (644)
Income (loss) before income taxes      (67)(3)  (4,124)        (223)       (1,622)       1,083       (161)      (311)        (267)
Income (loss) from
  continuing operations                (67)(3)  (7,905)(4)     (661)(4)      (843)         717       (161)      (311)        (267)
Income (loss) per share
 from continuing operations           (.03)      (3.99)        (.63)         (.79)         .81       (.02)      (.15)        (.05)
Supplemental loss per share from
  continuing operations (5)              -       (3.77)        (.14)             -           -          -          -
Income(loss) from discontinued
 operations (6)                       (626)       (685)      (7,268)       (2,117)         707          -       (187)
Income(loss) per share from
 discontinued operations (6)          (.24)       (.34)       (6.92)        (1.95)         .80          -       (.08)

Extraordinary gain (loss) (7)         (258)        699            -             -            -          -          -
Extraordinary gain (loss) per share   (.09)        .35            -             -            -          -          -

Net income (loss)                     (951)     (7,891)      (7,929)       (2,896)       1,424       (161)      (498)
Net income (loss) per share           (.36)      (3.98)       (7.55)        (2.74)        1.61       (.02)      (.23)

Cash dividends declared
 per common share                        -           -             -            -            -          -          -
Weighted Average Shares of
 Common Stock and Common Stock
 Equivalents Outstanding             2,616       1,982         1,050        1,055          884      6,716      2,134        5,361

                                                                                                                         Pro Forma
                                                                                                                        February 29,
                                                                                                                            1996
                                                                                                                        ------------
Balance Sheet Data:
Total Assets                       $ 5,667     $11,143     $  19,351      $29,957      $19,199    $ 7,502    $ 9,723      $ 9,793
Long-Term Debt                       1,565       1,514         1,759        1,962          190      2,322      1,507        2,958
Common Stock Issuable (8)                -           -         2,911            -            -          -          -            -
Redeemable Common Stock (9)              -       1,423         1,423            -            -          -      1,423            -
Stockholders' Equity                  (230)     (2,372)          951        7,520        9,953      1,238     (2,588)       2,087


- ----------


                                      -25-

<PAGE>



<FN>
(1)   Includes the effect of the acquisition of NASCO Products and Spirco,  each
      accounted for by using the purchase  method.  The Company  acquired  NASCO
      Products in June 1991 and Spirco in August 1991. The  fundraising  program
      marketing  operations of Spirco were subsequently sold in May 1993 and the
      import  operations  of NASCO  Products  were sold in July,  1995,  and are
      classified as discontinued operations. See Note 3 of Notes to Consolidated
      Financial Statements.

(2)   Operating expenses for fiscal 1994 include plant consolidation  charges of
      $470,000 ($.20 per share) relating to the  consolidation  of the Company's
      manufacturing facilities. See Note 1(j) of Notes to Consolidated Financial
      Statements.

(3)   Includes  other income of $1.9 million from the  settlement of litigation.
      See  "Management's  Discussion  and  Analysis of Financial  Condition  and
      Results of Operations - Results of Continuing Operations".

(4)   Includes the effect of additions to the deferred tax  valuation  allowance
      of  $3,679,000  ($1.86 per share) and $624,000  ($.59 per share) in fiscal
      1994 and 1993, respectively.

(5)   Represents net loss per share  adjusted to treat as  outstanding  from the
      date of the loans the 229,720 shares of common stock issued in fiscal 1994
      to  extinguish  certain  borrowings.  See Note 4 of Notes to  Consolidated
      Financial Statements.

(6)   Reflects the  operations  and July 1995 sale of the import  operations  of
      NASCO  Products,  the  operations  and May  1993  sale of the  fundraising
      program direct marketing  operations of Spirco and the operations and loss
      from the  disposal  of  Sportswear.  See  Note 3 of Notes to  Consolidated
      Financial Statements.

(7)   Represents gains and losses  resulting from the Chapter 11  reorganization
      of Spirco. See Note 2 of Notes to Consolidated Financial Statements.

(8)   Represents obligations  extinguished subsequent to October 31, 1993 by the
      issuance of common stock. See Note 7(a) of Notes to Consolidated Financial
      Statements.

(9)   Represents  189,761 shares of common stock, which were issued in September
      1993 to  extinguish  $1,423,000  of debt and accrued  interest,  which the
      Company  could have been required to repurchase at $7.50 per share between
      January  1994  and  April  1995.  See Note  7(b) of Notes to  Consolidated
      Financial Statements.

(10)  Effective  November 1, 1995 the Company  changed its fiscal year to end on
      November 30. Previously the Company's fiscal year ended on October 31. The
      results of operations and cash flows for the transition period of November
      1,  1995 to  November  30,  1995  are  separately  presented  herein.  See
      Condensed Consolidated Financial Statements.

(11)  Pro forma for the effects of the acquisition of Thimble Square,  which was
      completed on April 12, 1996. Pro forma income from  continuing  operations
      data is stated as if the  acquisition had taken place on November 1, 1994.
      Pro forma  balance  sheet data is stated as if the  acquisition  had taken
      place on February 29, 1996.  The pro forma  financial  information  is not
      necessarily  indicative  of the actual  future  results of  operations  or
      financial position. See "Management's Discussion and Analysis of Financial
      Condition and Results of Operations  Acquisition  of Thimble  Square," and
      Pro Forma Condensed Consolidated Financial Statements.
</FN>
</TABLE>

                                      -26-

<PAGE>




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

General

      The Company has incurred losses from continuing  operations in each of the
last three fiscal years, principally as the result of a lack of adequate working
capital and lower than expected  sales.  In fiscal 1994 the Company's sales were
significantly  affected by a weak retail  environment and the coinciding decline
in sports  licensed  sales caused by the baseball  and hockey  strikes,  and the
resulting  shortfall  from prior year and  projected  sales levels caused a $2.5
million decline in gross profit from continuing operations and was the principal
reason for the fiscal 1994 loss from  operations.  The increase in the loss from
continuing  operations  between  fiscal 1993 and the year ended October 31, 1994
also results from the fiscal 1994  write-down of deferred tax assets  originally
recorded  principally  in 1991 and 1992.  The  indirect  effects  of the  losses
incurred by  Spirco's  discontinued  school  fundraising  marketing  operations,
including  the  absorption  of  capital  resources  by  those  operations,  also
contributed to the losses from continuing operations.

      Fiscal 1995 sales were also adversely affected by the continuing  weakness
in the retail  sector,  and by a shortage  of working  capital.  The Company had
projected  that its sale of the  NASCO  Products  imported  product  line  would
provide it with both  immediate  working  capital and the ability to obtain more
traditional accounts receivable and inventory financing, as the terms originally
negotiated  with the  buyer  provided  for an all cash  payment  with  which the
Company could have retired certain existing borrowings.  However, shortly before
the completion of the sale, the buyer, ANG, advised the Company that it would be
unable to obtain financing. The Company decided to proceed with the sale to ANG,
under revised terms that allow ANG to pay the purchase over a three year period,
because the  preceding  process of obtaining  league  approvals,  which had been
proceeding  since March,  1995, had made it impractical for the Company to alter
its restructuring strategy and remain in the import business.

   
         Fiscal 1995 results also reflect effects of the Company's 1994 strategy
of emphasizing  sports licensed  products in its marketing.  The Company devoted
fiscal 1995 to shifting its emphasis to  developing  new products and  marketing
programs for its  products in the  fashion,  utility and craft lines and for the
premium and advertising  specialty markets.  The Company believes that these new
products and programs,  and the approach of the 1996 Summer  Games,  will have a
positive  impact on fiscal 1996 sales.  However,  there can be no assurance that
fiscal  1996 sales will  increase,  as actual  results  can be  affected  by the
Company's  ability to obtain  the  working  capital it will need to support  any
sales increases,  and by presently unknown  developments in the retail sector or
in the  Company's  financial and  competitive  positions.  Additionally,  to the
extent  that  sales in fiscal  1996  increase  as the result of sales of Olympic
products, it is likely that such sales would not reocurr thereafter; the Company
will attempt to replace the sales of Olympic  products,  and maintain any higher
level of sales, through increased sales of craft products, new fashion products,
and products  developed  under new  licenses.  
    

      The Company's  capital resources have been below the necessary level since
fiscal  1992,  when it was forced to abandon a planned  $7.5  million  preferred
stock  offering  because  NASCO's  former  auditors  would not furnish  required
financial  information.  Subsequent  efforts to raise  capital  through  private
placements  in  fiscal  1993  did not  yield  sufficient  proceeds,  and  market
conditions,  the bankruptcy  reorganization  of Spirco and the Company's  losses
prevented  the Company  from  pursuing a public  offering  during  fiscal  1994.
Additionally,  the  Company's  losses  caused NBD Bank  ("NBD"),  its  principal
lender, to reduce the amounts available under the bank credit facility. The lack
of adequate  working capital caused the Company to lose sales in fiscal 1993 and
1994  because it caused  delays in the  receipt  of  imported  products,  caused
domestic  production  delays,  and limited  investments in marketing and product
development.

      In  fiscal  1994  the  Company  began  a  restructuring,  which  continued
throughout  fiscal 1995,  designed to reduce the Company's working capital needs
and allow the elimination of certain overhead expenses.

                                      -27-

<PAGE>





Effective November 1, 1994 the Company closed its Sugarland, Texas manufacturing
facility and  consolidated  all  domestic  operations  to its owned  facility in
Springfield,  Tennessee. This consolidation allowed the Company to eliminate the
expense of the leased space in Texas, which approximated  $20,000 per month, and
also allowed the  elimination of certain  shipping and  duplicative  supervision
costs. In connection with the plant  consolidation the Company recorded a charge
of $470,000 during fiscal 1994. The charge  included  $152,000 for the remaining
payments under the Sugarland,  Texas lease and $40,000 relating to the employees
who were not  relocated  to  Springfield,  Tennessee.  See Note 1(j) of Notes to
Consolidated Financial Statements.

      The Company  executed the  agreement  which  resulted in the sale of NASCO
Products'  imported  product line of sports bags,  back packs and equipment bags
displaying the logos of National Football League, NBA, Major League Baseball and
National  Hockey League teams on July 31, 1995.  The agreement did not cover the
college or U.S.O.C.  license  rights  held by NASCO  Products,  NASCO  Products'
international  license rights,  or any of Innovo's license rights.  Domestically
marketed  U.S.O.C.   and  college  logoed  products  will  now  be  manufactured
domestically  by Innovo and  marketed  as a part of its  product  line,  and the
Company will continue its international distribution through NPI International.

      The  disposed of product line was  imported,  and  therefore  required the
Company to make substantial  investments to order and purchase inventory several
months ahead of expected sales. Increasing competition and continued soft demand
for these products caused the Company to incur operating losses in order to sell
the imported  inventories,  and the Company's  decision to sell the product line
reflects its conclusion that these market conditions were likely to continue for
some  time,  as a result of which  near-term  profitability  was  unlikely.  The
disposal of this  portion of the  Company's  business  is intended to  eliminate
these losses and the capital requirements relating to the import operations, and
to allow the  Company  to utilize  the  proceeds  from the sale to reduce  other
obligations  and invest in the  development  of new  products  and  distribution
channels  for its  continuing  operations.  As the result of the  disposal,  the
Company's  continuing  operations  will  be  concentrated  around  its  domestic
manufacturing  capabilities  and its  international  license  rights,  which the
Company views as its strategic strengths.

      The completion of the sale reduces the Company's  revenues  significantly.
The Company is attempting to offset the initial decline in revenues through both
reductions  in  operating  expenses  and  increases  in sales by the  continuing
operations.  In late July and early August,  1995,  concurrent  with the sale to
ANG, the Company made or scheduled  personnel  reductions  that are estimated to
reduce payroll costs by $300,000  annually.  The  management and  administrative
structure  retained after these reductions  represents a level of costs that the
Company has chosen to continue in  anticipation  of, and to generate,  increased
sales.  The  Company  recognizes  that its fiscal  1995 level of sales would not
allow  it  to  operate  profitably  without   additional   significant   expense
reductions, and if sales increases are not achieved, it will further restructure
to accomplish those cost  reductions.  Over the long-term the Company hopes that
its reduced  capital  and  operating  needs will allow it to  increase  sales by
increasing  its investment in the  development  of new and updated  products and
distribution channels for Innovo.

      Management believes that these steps, once fully implemented,  will assist
the Company in  returning  to  profitability  by  allowing  cost  reductions,  a
concentration on exploiting the Company's domestic manufacturing  capability and
international  license  rights,  and by reducing the  Company's  exposure to the
adverse effects of sales and working capital  shortfalls.  However,  the Company
will  continue to encounter  difficulties  in regaining  profitability  if it is
unable to obtain the working capital required to support higher sales levels, or
those higher sales levels fail to  materialize  due to  continuing  or deepening
retail weakness.

Acquisition of Thimble Square
   
      As discussed  elsewhere  herein,  on April 12, 1996, the Company  acquired
100% of the outstanding

                                      -28-

<PAGE>





common stock of Thimble  Square for an aggregate  of $1.1  million,  paid by the
issuance  of  shares  of  the  restricted  common  stock  of the  Company.  In a
concurrent transaction, Thimble Square acquired from its stockholders a plant it
had  previously  leased  from  them in  exchange  for (a)  $300,000  paid by the
issuance of shares of the restricted  common stock of Innovo Group,  and (b) the
issuance by Thimble  Square of  $200,000 of  unsecured  notes  payable,  without
interest,  on August 31, 1996 (with certain prepayments required in the event of
certain  refinanings or asset sales by Thimble Square).  The purchase prices are
subject  to  downward  adjustment  based on the  results  of an audit of Thimble
Square's  December  31, 1995  financial  statements,  and the  appraisal  of its
property and equipment, which are to be completed by June 30, 1996.
    
      A total of 2,745,098  shares of the Company's  common stock were issued to
effect the acquisition.  However,  at the time of the acquisition Thimble Square
owned 1,080,000 shares of the Company's common stock as a result of the January,
1996  manufacturing  agreement  between  the  companies  (see Note 5 of Notes to
Condensed Consolidated  Financial  Statements).  As a result of the acquisition,
Innovo Group reacquired,  and retired, those shares, and the net increase in the
number of shares of Innovo Group common stock outstanding was 1,665,098 shares.

      On a pro forma basis,  assuming that the acquisition had been completed on
November 1, 1994,  and after pro forma  adjustments  to reflect (i) increases in
depreciation and amortization resulting from recording the Thimble Square assets
acquired at fair value, and (ii) the effects of certain  compensation and fringe
benefit   arrangements   that  became  effective  upon  the  completion  of  the
acquisition,  the  Company  and  Thimble  Square  would have  reported  sales of
$8,327,000  and a loss from  continuing  operations  of $267,000  (see Pro Forma
Condensed  Consolidated  Financial  Statements).  However,  the Company does not
believe that the pro forma results are necessarily indicative of the effects the
acquisition  of  Thimble  Square  will  have  on  its  consolidated  results  of
operations. The pro forma results do not include adjustments for additional cost
savings which the Company  believes can be achieved  through  changes to Thimble
Square's  manufacturing  operations,  and  through  the use of Thimble  Square's
facilities to manufacture  Innovo's  products during periods of peak production.
Additionally,  as discussed  elsewhere herein, the Company plans to use Innovo's
existing  marketing  and sales  functions to market  Thimble  Square's  products
through the  Company's  existing  network of marketing  organizations  and sales
representatives,  and to the mass merchant  customers with which the Company has
existing  relationships.  Thimble Square previously has not made significant use
of  outside  sales  representatives,   or  had  significant  sales  to  Innovo's
customers, and has instead relied principally on the marketing and sales efforts
of its own personnel. While there can be no assurance, the Company believes that
these new  marketing  and sales  efforts  could,  over time,  generate  material
increases in Thimble Square's sales.  However,  the implementation of such steps
may require a period of several months,  and therefore sales increases would not
be immediate. At Thimble Square's present level of sales, it is anticipated that
its operations  will not have a material effect on the Company's 1996 results of
operations.

Change In Fiscal Year
   
      Effective  November  1, 1995 the  Company  changed  its fiscal year end to
November 30.  Previously,  the  Company's  fiscal year ended on October 31. As a
result,  the  results  of  operations  for the  first  quarter  of  fiscal  1996
(December,   1995  through   February,   1996)  may,  in  some  respects,   lack
comparability  to the results of operations for the first quarter of fiscal 1995
(November,  1994 to January, 1995). The results of operations and cash flows for
the  transition  period of November 1, 1995 to November  30, 1995 are separately
presented in the condensed consolidated financial statements included herein.
    

                                      -29-

<PAGE>





Results of Continuing Operations

      Three months  ended  February  29,  1996  compared to three  months  ended
        January 31, 1995

      Sales for the first  quarter of fiscal  1996  increased  by  $204,000,  or
18.3%,  to  $1,319,000,  from  $1,115,000 for the three months ended January 31,
1995. The first quarter of fiscal 1996 includes the month of February due to the
change in fiscal  year.  Sales for the month of  February,  1995 were  $414,000.
During fiscal 1995 the Company  developed new products for its fashion,  utility
and craft lines,  seeking to lessen its dependence on sports licensed  products.
Sales for the first quarter  increased due to the Company's new craft  products,
and its recapture of certain  craft  accounts  from import  suppliers,  and from
sales of the Company's U.S.  Olympic Team products.  The Company's order book as
of February  29,  1996 was  approximately  70% higher than at February  28, 1995
principally as the result of increased  craft and utility  product  orders.  The
Company will begin to actively market its fashion line during the second quarter
of fiscal 1996; however, material sales are not anticipated in fiscal 1996.

   
         Gross profit as a percentage  of sales was 44.5% for the first  quarter
of fiscal 1996  compared to 53.5% for the three months  ended  January 31, 1995.
Because  of  the   seasonality   of  the  Company's   business,   certain  fixed
manufacturing  costs must be allocated  between  interim periods on the basis of
projected  sales.  Prior to fiscal 1996 the Company utilized all projected sales
to project  production in each quarter and allocate  fixed  manufacturing  costs
between  interim  periods.  Beginning in fiscal 1996,  the  allocation  of fixed
manufacturing  costs  between  interim  periods  is being  based  on  production
projections that reflect only confirmed or customer planned orders.  The Company
anticipates that as a result  quarterly gross profit  percentages will vary less
than in fiscal 1995, when the gross profit percentages for the first half of the
year were significantly higher than those for the second half of the year.
    

         Selling,  general and  administrative  expenses  decreased  to 49.4% of
sales for the three  months  ended  February  29,  1996 from 52.7% for the first
quarter of fiscal 1995. SG&A increased by $64,000, due principally to additional
personnel.   The  majority  of  the  Company's  SG&A  expenses  are  fixed,  and
accordingly the Company  anticipates that SG&A expenses as a percentage of sales
will decrease additionally with any additional increases in sales. As previously
discussed,  the  management  and  administrative  structure  retained  after the
reductions made at the time of the sale of NASCO Products'  domestic  operations
to ANG  represents  a level of costs that the  Company has chosen to continue in
anticipation  of, and to generate,  increased  sales, and if sales increases are
not achieved, the Company will further restructure to accomplish additional cost
reductions.

      The loss from  operations was $155,000 for the three months ended February
29, 1996 as compared to a loss from operations of $104,000 for the first quarter
of fiscal  1995.  The effect of the  increase  in sales in the first  quarter of
fiscal 1996 was offset by the decline in the gross profit percentage,  which was
lower in the current period for the reasons discussed above.

      Interest expense  increased by $17,000 for the three months ended February
29, 1996, as compared to the quarter ended January 31, 1995,  principally as the
result of higher interest rates.  Other income of $115,000 was recognized during
the first  quarter of fiscal 1996;  in the three months ended  January 31, 1995,
other  expense  was  $103,000.  As a  result  of the  forgoing,  the  loss  from
continuing operations for the three months ended February 29, 1996 was $161,000,
or $.02 per  share,  compared  to  $311,000,  or $.15 per  share,  for the first
quarter of fiscal 1995.

      Fiscal 1995 compared to Fiscal 1994

      Sales from  continuing  operations  for  fiscal  1995 were  $5,276,000,  a
decline of $2,752,000  from sales from  continuing  operations of $8,028,000 for
fiscal 1994.  Innovo's  products,  which represent the principal  portion of the
Company's continuing operations, include both sports licensed and utility items.
Fiscal

                                      -30-

<PAGE>



1995 sales of utility products continued to be affected by a weak retail sector,
and by the Company's 1994 strategy of emphasizing  sports  licensed  products in
its  marketing.  During the third  quarter of fiscal 1995 Innovo  completed  the
development  of updated  utility  products,  and a new fashion  line,  which the
Company  began to  market in the  fourth  quarter  of fiscal  1995 and the first
quarter of fiscal  1996.  Innovo's  sales of  domestically  manufactured  sports
licensed  items  continued  during fiscal 1995 to be negatively  affected by the
overall slow down in the market for sports licensed  merchandise,  which in part
was  triggered by the 1994  baseball  strike.  Although  Major  League  Baseball
resumed play in April, the rate at which the market for sports licensed products
will  recover  remains  uncertain.  Additionally,   marketing  efforts  for  the
Company's college logoed sports bags and backpacks were interrupted  pending the
decision as to whether the college  products would be continued  domestically by
Innovo or included in the sale to ANG. However,  in the fourth quarter of fiscal
1995 the Company began to receive  increased  orders and interest in its Olympic
licensed products,  including the new products developed under recently obtained
cross-licenses with the U.S.O.C.  and Warner Bros. Studios and the U.S.O.C.  and
Original  Appalachian  Artworks,  and sales  increases from these products could
positively affect fiscal 1996.

      Gross profit as a percentage of sales was 27.8% for the year ended October
31,  1995  compared  to 37.2% for fiscal  1994.  The change in the gross  profit
percentage  reflects the affect of lower  sales,  which  increased  the per unit
absorption of fixed  manufacturing costs and adversely effected the gross profit
percentage.  The effect was partially  offset by the cost savings being achieved
from the Company's fourth quarter fiscal 1994 consolidation of its manufacturing
operations.  The fiscal  1995  gross  profit  percentage  was also  affected  by
incentive  pricing used to reduce  college logoed  inventory  levels and provide
liquidity.  Management  believes  that sales can regain their fiscal 1994 levels
without  requiring  a  significant  increase  in fixed  costs,  and  that  sales
increases  could therefore  positively  affect gross profit  percentages  unless
variable costs increase significantly.

   
         Selling,  general  and  administrative  expenses  ("SG&A")  declined by
$1,377,000  to  $2,728,000  for fiscal 1995.  Commissions  paid to the Company's
independent  sales  representatives  and royalties  paid on the sale of licensed
products are  significant  components  of SG&A,  and will vary due to changes in
sales, changes in the portion of sales generated "in-house",  and changes in the
mix of sales among the Company's  licensed and unlicensed  products.  For fiscal
1995,  commissions  were 1.2% of sales,  compared  to 3.1% in fiscal  1994,  and
royalties were 3.5% of sales compared to 3.7% of sales in fiscal 1994.  Overall,
commissions  and  royalties  decreased  by  $294,000.  Other  SG&A  declined  by
$1,083,000, and equaled 47% of sales in fiscal 1995 compared to 44% of sales for
the year ended  October 31, 1994.  The  principal  components  of the decline in
other SG&A were reductions in salary costs  ($240,000),  legal and  professional
expenses  ($490,000),  rent  ($255,000)  and  bad  debt  allowances  ($128,000).
Although  fixed  personnel and overhead  costs were reduced in fiscal 1995, as a
percentage  of sales SG&A was higher in fiscal 1995 due to the decline in sales.
The Company  believes that any future increases in sales, to at least the fiscal
1994  level,  would be  accomplished  without a  proportionate  increase in SG&A
expense.  Depreciation expense declined from $814,000 in fiscal 1994 to $406,000
in fiscal 1995 principally due to the complete depreciation,  during fiscal 1994
and 1995, of machinery and other equipment acquired in the Company's fiscal 1991
acquisition of Spirco and the fiscal 1994 write-off of the unamortized leasehold
improvements upon the Company's closure of its Sugarland, Texas facility.
    
 

      The fiscal 1995 loss from operations of $1,666,000 was $739,000 lower than
the  operating  loss for the year ended  October  31,  1994.  Operating  expense
reductions of $2.3 million  offset the decline in gross profits of $1.5 million,
resulting in the decline in the operating loss.

      Interest expense declined by $310,000 for fiscal 1995 when compared to the
year ended October 31, 1994,  mainly as the result of lower borrowings under the
Company's accounts receivable and inventory borrowing  facilities.  However, the
effect of lower borrowings was partially offset by higher interest rates, and by
the interest  expense on the  $600,000  working  capital loan  obtained in July,
1994.

      During the second  quarter of fiscal  1995 the  Company  recognized  other
income of $1.9 million for the net proceeds it received  upon the  settlement of
its lawsuit against the former auditors of Spirco (then NASCO).  The Company had
sued  the  accountants  alleging,  among  other  things,  misstatements  in  the
financial  statements of NASCO for pre-acquisition  periods. The accountants did
not admit any wrong doing in settling the lawsuit.

                                      -31-

<PAGE>




      Fiscal 1994 compared to Fiscal 1993

      Net sales from continuing  operations for fiscal 1994 declined  $4,440,000
from  fiscal  1993.  Sales to the retail  market  declined by  $2,295,000,  from
$10,032,000  in fiscal 1993 to  $7,737,000  in fiscal  1994,  while sales to the
school  market  serviced by Spirco  declined by $2.1 million from  $2,436,000 in
fiscal 1993 to $291,000 in fiscal 1994.

      Sales to the retail sector are highly seasonal,  with the majority (67% in
fiscal  1994 and 63% in fiscal  1993)  occurring  during the second  half of the
Company's fiscal year. The majority of the shortfall of 1994 retail market sales
compared to those in 1993  occurred in the fourth  quarter  (August to October).
That period saw an increase in the weakness being experienced in the apparel and
sporting  goods  segments  of the retail  sector.  The  effects  of that  retail
weakness on the Company's  sales were magnified by the strikes by the players of
Major  League  Baseball  and the  National  Hockey  League.  For fiscal 1994 the
Company had adopted a strategy that emphasized its sports logoed  products,  and
it  anticipated  that  increases in the sales of these products would offset any
sales declines for Innovo's generic products caused by the focus on the licensed
products.  However,  the baseball and hockey strikes had a significant impact on
sales of all sports logoed products throughout the sports licensed industry, and
with respect to the Company resulted in the fourth quarter of 1994  cancellation
or loss of sales of approximately $1.2 million of Innovo  domestically  produced
Major League  Baseball and NHL products.  Fiscal 1994 sales were also  adversely
effected by the trucker's strike,  which prevented  shipments and production for
the month of April, 1994, and by a continuing lack of working capital.

      The majority of the $2.1 million decline in sales to the school market was
experienced in the first quarter of fiscal 1994. In fiscal 1993, Spirco marketed
jackets  through  its sales  force,  and sales  for the  first  quarter  of 1993
included $956,000 from a school jacket program run during that period. In fiscal
1994, QSP, which now markets to the schools formerly serviced by Spirco, decided
not to run  Spirco's  jacket  program.  Additionally,  QSP did not  maintain its
originally  indicated  efforts to  distribute  the Company's bag products in its
market.

      Gross profit as a percentage  of sales was 37.2% for fiscal 1994  compared
to 43.9% for the 1993 year.  The decline in the overall gross profit  percentage
was due to the unusually  high margin  school  market sales in fiscal 1993.  The
gross profit on the remaining sales was 37.6% in fiscal 1994 and 39.0% in fiscal
1993.  Innovo  instituted  some price  increases in fiscal  1994,  which had the
effect of increasing sales by approximately $156,000.  Additionally,  Innovo was
able to lower  both  fixed  and  variable  production  costs in  fiscal  1994 by
consolidating  certain  operations and re-engineering  products.  In fiscal 1994
$1.1 million of Innovo's  sales  resulted  from certain  orders to  domestically
produce  sport and tote bags for  another  distributor  of those  products.  The
Company accepted the contract, and will pursue other such contracts,  as a means
of  using  its  domestic  manufacturing   capability  as  a  source  of  revenue
enhancement.  Generally the gross profit percentage on these sales will be lower
than on the  sales of the  products  the  Company  distributes  itself,  and the
decline in the gross  profit  percentage  was due to the  significance  of these
orders  to 1994  sales.  However,  on these  sales  the  Company  does not incur
commissions,  royalties,  and other  costs  incurred  in  selling  to the retail
sector, as a result of which selling costs are also lower.

      Selling,  general and administrative expenses decreased $250,000 in fiscal
1994. For fiscal 1994,  commissions were 3.1% of sales compared to 4.7% in 1993.
Royalties  were 3.7% of sales in fiscal 1994 and 4.7% in fiscal  1993.  Sales of
licensed sports logoed products  represented 30.8% of total sales in fiscal 1994
compared  to 27.4% in fiscal  1993.  Overall,  commissions  and  royalties  were
$542,000,  or 6.8% of sales in fiscal 1994,  compared to $1,235,000,  or 9.4% of
sales in fiscal 1993. The $693,000 decrease in royalties and commissions between
fiscal 1993 and fiscal 1994 was offset by a $443,000 increase in

                                      -32-

<PAGE>




other  SG&A,  due  principally  to higher  collection  allowances  caused by the
weakness in the retail sector,  and continuing  high legal  expenses.  SG&A as a
percentage of sales  increased to 51.1% in fiscal 1994 from 34.9% in fiscal 1993
due to the decrease in sales.

      The loss from  operations  for fiscal  1994 was  $2,405,000,  compared  to
income from operations of $447,000 for fiscal 1993. The principal reason for the
change was the decline in sales.

      Interest  expense  declined by $139,000 for fiscal 1994 compared to fiscal
1993,  mainly as the result of lower  borrowings under the Company's bank credit
facility.  The April 5, 1994  extinguishment of $1.8 million of interest bearing
debt produced interest savings of approximately $122,000.  However, that savings
was partially  absorbed by the effect of the  increases in  short-term  interest
rates that occurred during fiscal 1994.

      Other income  (expense)  changed from income of $280,000 in fiscal 1993 to
expense of $898,000 for the year ended October 31, 1994.  The fiscal 1994 amount
includes  $300,000 of costs associated with the preparation of a public offering
of the  Company's  securities  which was  charged  to expense  when the  Company
decided not to proceed with an offering and loan fees of $213,000  from the fees
the Company incurred in connection with the renewals of its agreement with NBD.

      During  fiscal 1994 the Company  recorded an increase of $3,679,000 in the
deferred  tax asset  valuation  allowance,  as a result of which the  results of
continuing  operations  reflect  tax expense of $3.7  million for the year.  The
increase in the valuation allowance was recorded due to the Company's continuing
losses,  and the  difficulty  in  projecting  future  results  in  light  of the
Company's  restructuring  and the  potential  for  continuing  effects  from the
baseball players' strike.

      The loss from continuing  operations was $7,905,000 or $3.99 per share for
fiscal  1994  compared  to  $661,000  or $.63 per share for fiscal  1993.  After
eliminating the effect of the plant consolidation  charges from fiscal 1994, and
the  write-down  of deferred  taxes from both years,  the  comparable  per share
amounts were losses of $2.09 per share in fiscal 1994 and $.03 in fiscal 1993.

Results of Discontinued Operations

      Sales for the  discontinued  NASCO Products  operations  decreased by $3.2
million in fiscal 1995, from $5,937,000 to $2,777,000, and decreased by $302,000
in fiscal 1994, from  $6,239,000 to $5,937,000.  The declines in sales in fiscal
1995 and fiscal 1994 reflected the effects of the weakness in the sporting goods
sector of the retail sector, and the effects of the baseball and hockey strikes.
The negative  effect of those factors was partially  offset by sales the Company
made at discounted prices to reduce its investment in imported inventory.  NASCO
Products' fiscal 1995 sales were also impacted by a decline in marketing efforts
which  took  place  during,  and as a result  of,  the  negotiations  with  ANG.
Additionally,  sales for fiscal 1995 represent only sales through July 31, 1995,
or for nine months.

      The gross profits from the  discontinued  NASCO Products  operations  were
8.8%, 22.0% and 23.5% of sales for fiscal 1995, 1994 and 1993, respectively. The
fiscal 1995 and 1994 gross profit  percentages  were  adversely  affected by the
sales made at discounted prices to reduce inventory.  In reaction to the decline
in industry-wide  sales of sports licensed products which began in the last part
of 1994  and  continued  into  1995,  NASCO  Products,  like  many of the  other
sports-licensed distributors, offered significant discounts and affected several
bulk sales at discounted  prices in order to reduce inventory  levels. In fiscal
1993,  the  gross  profit  percentage  was  negatively   impacted  by  costs  of
approximately $443,000 incurred to air freight the supplier's late deliveries to
the U.S., and by inventory reserves of $244,000 recorded for selling costs to be
incurred in reducing inventory in fiscal 1994.


                                      -33-


<PAGE>



      The SG&A  relating  to NASCO  Products'  discontinued  operations  equaled
37.6%, 44.1% and 45.9% of sales in fiscal 1995, 1994 and 1993, respectively. The
percentage  decreased in fiscal 1995,  as compared to fiscal 1994,  due to lower
commissions, as the majority of fiscal 1995 sales were made to accounts serviced
directly by the Company.  Fiscal 1993 SG&A was impacted by price  allowances  of
$390,000  provided to customers  because of the late receipt and delivery of the
imported products.

      The Company  recognized a gain from the sale of NASCO  Products'  domestic
operations  of  $301,000  during  the third  quarter  of fiscal  1995.  The gain
reflects the  recording  of the  payments to be received  from ANG over the next
three years at their present value, discounted at 10% per annum.

      Upon  completion  of the  sale  of  Spirco's  fundraising  program  direct
marketing   operations  to  QSP,  the  Company  terminated  its  employment  and
contracted  relationships with its approximately 80 fundraising salespersons and
also eliminated 33 management,  administrative and equivalent  full-time support
positions.  Approximately 55 Spirco fundraising salespersons accepted employment
offers from QSP,  and,  under the sales  agreement,  Spirco's  rights  under the
non-competition,  confidentiality  and  non-solicitation  agreements  with those
salespersons were transferred to QSP.

      The Company received the initial $1.5 million from QSP in fiscal 1993. The
loss from the disposal of the  discontinued  operations for fiscal 1993 includes
an  operating  loss of $1.7  million  incurred in the second half of fiscal 1993
during the phase-out of the  fundraising  program  marketing  operations,  and a
provision of $180,000  for the loss to be incurred in  disposing of  Sportswear.
During  the third  quarter of fiscal  1993,  the  Company  accrued  $579,000  of
additional costs for the disposal of the discontinued  operations.  This accrual
resulted  from  higher  than  originally  estimated  costs to  fulfill  Spirco's
obligation to transfer its fundraising program marketing records onto QSP's data
processing system.

      During fiscal 1994 the Company  received  additional  proceeds from QSP of
$1,445,000.

Reorganization of Spirco

      As described in Note 2 of Notes to Consolidated Financial Statements,  the
plan of reorganization  for Spirco under Chapter 11 of the U.S.  Bankruptcy Code
was  confirmed  on August 5, 1994 and  became  effective  on  November  7, 1994.
Generally  Spirco's plan of reorganization  provided for the full payment of all
claims ranking above general unsecured claims, with claims ranking below general
unsecured claims receiving no distribution. With the exception of administrative
expenses,  which were paid in cash with funds  borrowed under the Company's bank
credit  facility,  the claims  were or are being paid  through  the  issuance of
Innovo Group common  stock.  Spirco's  equipment and plant were  transferred  to
Leasall,  which  assumed  the  related  debt,  and Spirco was merged into Innovo
Group, which acquired direct ownership of its other assets.

      On the  effective  date a total of  222,000  shares of common  stock  were
issued to satisfy the secured claims, and those that Innovo Group had guaranteed
("Class 8  claims").  Additionally,  584,000  shares were issued to a trust (the
"Class 3 Trust"),  which will sell those shares and  distribute  the proceeds to
satisfy the claims of the Class 3 creditors, which were federal, state and local
taxing  authorities.  As of the date hereof,  the Class 3 Trust had sold 377,000
shares for net proceeds of $602,000, and had remaining 207,000 shares to satisfy
claims of approximately  $755,000 (including disputed claims of $605,000,  which
the Company estimates will result in allowed claims of $150,000).  Any shortfall
must be paid by  Innovo  Group  in  cash,  with  interest  at 7% per  annum,  in
installments  between  November 1995 and November 1999;  conversely,  any shares
remaining unsold by the Class 3 Trust after the full  satisfaction of the claims
will, in general, be returned to the Company. Accordingly, the precise number of
shares,   or  other   consideration,   issued   pursuant  to  Spirco's  plan  of
reorganization  will not be known until the Class 3 Trust has completed its sale
of shares. On the basis of the sales by the Class 3 Trust

                                      -34-

<PAGE>



   

through May 31,  1996,  the market price of the  Company's  common stock on that
date and the  estimated  amount of disputed  claims  that will be  allowed,  the
proceeds  from the sale of  shares by the Class 3 Trust  will be  sufficient  to
satisfy  all  Class 3  claims.  See Note 2 of Notes  to  Consolidated  Financial
Statements and Note 6 of Notes to Condensed Consolidated Financial Statements.
    

      The implementation of Spirco's plan of reorganization resulted in a fiscal
1994  extraordinary  gain of  $699,000  (net of  taxes  of  $429,000)  from  the
extinguishment  of the  unsecured  and other  claims  that did not  receive  any
distribution  under  the plan of  reorganization.  In  fiscal  1995 the  Company
recorded  extraordinary  charges of  $258,000  for changes in the  estimates  of
certain allowed claims. For financial  reporting purposes the Class 3 claims are
being  reported  as  satisfied  as the Class 3 Trust  sells the shares of common
stock and  distributes  the  proceeds to the  claimants  (see Note 2 of Notes to
Consolidated Financial Statements).  Accordingly, the full impact of the plan of
reorganization  will not be reflected in the  consolidated  balance  sheet until
that  process is complete,  which  should  occur in fiscal  1996.  On an overall
basis,  Spirco's plan of reorganization  will have had the effect of eliminating
liabilities of approximately $3.4 million and increasing stockholders' equity by
approximately $2.5 million.

      The  majority  of  Spirco's  creditors  were  related to its  discontinued
fundraising program operations and are not suppliers to the Company's continuing
operations. Spirco had continued during its reorganization to make the scheduled
payments  on  its  mortgage  debt,  and  the   implementation  of  the  plan  of
reorganization  resulted in a  significant  reduction in the amount and periodic
payments for the equipment debt assumed by Leasall.  Additionally, the Company's
creditors had, since March,  1994,  been generally  aware that unsecured  Spirco
creditors   would  receive   little  or  no   distribution.   Accordingly,   the
implementation  of the  plan  did not  have a  material  adverse  effect  on the
Company's  liquidity.  Additionally,  the  implementation  of  Spirco's  plan of
reorganization  did not have a  material  impact  on the  Company's  results  of
continuing operations.

Seasonality

      The Company's  business is seasonal.  The greatest volume of shipments and
sales  are made in the late  summer  and  fall.  During  the  first  half of the
calendar year, the Company incurs the expenses of maintaining corporate offices,
administrative,  sales and  production  employees,  and developing the marketing
programs  and designs for the ensuing  sales  campaigns.  Inventory  levels also
increase during the first half of the year. Consequently,  during the first half
of each calendar year,  corresponding  to the Company's  second and third fiscal
quarters,  the Company utilizes  substantial  working capital and its cash flows
are diminished,  whereas the second half of the calendar year,  corresponding to
the Company's fourth and first fiscal  quarters,  generally  provides  increased
cash flows and the build-up of working capital.

      The following table presents unaudited  quarterly  consolidated  financial
data for the four quarters in each of the years ended October 31, 1995 and 1994.
The Company believes all necessary adjustments have been included in the amounts
stated below to present fairly the following selected quarterly information when
read  in  conjunction  with  the  consolidated  financial  statements  appearing
elsewhere herein. The information includes all normal recurring  adjustments the
Company considers necessary for a fair presentation  thereof, in accordance with
generally accepted accounting principles.



                                      -35-

<PAGE>



<TABLE>
<CAPTION>
                                                                         Quarter Ended
                              --------------------------------------------------------------------------------------------------
                                                      1995                                                1994
                              --------------------------------------------------------------------------------------------------
                              January  31,  April  30,(1)  July 31,  October 31,
January 31, April 30, July 31,(2) October 31,(3)
                              ----------  -----------  --------  -----------  -----------  ---------- ----------- --------------
                                                          (In thousands, except for per share amounts)

<S>                            <C>        <C>          <C>         <C>          <C>         <C>       <C>            <C>
Net sales                      $ 1,115    $ 1,249      $ 1,638     $ 1,274      $ 1,564     $ 1,064   $ 3,516        $ 1,884

Gross profit                       597        633          385        (147)         652         461     1,084            787

Income (loss) from
 continuing operations            (311)     1,927         (601)     (1,082)        (271)       (102)   (2,042)        (5,490)

Earnings (loss) per share
 from continuing operations       (.15)       .77         (.22)       (.37)        (.17)       (.06)    (1.05)         (2.40)

<FN>
(1)      The  results  for the  second  quarter  of fiscal  1995  include a $1.9
         million gain from the settlement of litigation.

(2)      The results for the third quarter of fiscal 1994 include the effects of
         a $1,500,000 increase in the deferred tax valuation allowance.

(3)      The results for the fourth  quarter of fiscal 1994  include the effects
         of a $470,000 plant  consolidation  charge and a $2,179,000 increase in
         the deferred tax valuation allowance.
</FN>
</TABLE>

Liquidity and Capital Resources

      The Company has financed its  operations and its debt  reductions  through
the issuance of common stock,  borrowings  and  internally  generated cash flow.
External  financing  sources  required  repayment of $1,787,000,  $1,058,000 and
$1,682,000 in fiscal 1995, 1994 and 1993 respectively, while operations provided
(absorbed)  cash flow of  $1,704,000,  $(406,000)  and  $(642,000)  during those
periods.

      Cash flows from  operations of  $1,704,000  in fiscal 1995 were  generated
principally  from a $4.4 million  reduction in  inventories.  The  inventory and
accounts receivable reductions both principally resulted from the Company's exit
from its import operations.  The cash flows generated from those sources allowed
the Company to reduce current  liabilities,  including  notes  payable,  by $5.5
million.

      The fiscal 1994 net loss of $7.9  million  included  significant  non-cash
charges for depreciation and amortization, the write-down of deferred tax assets
and the write-off of costs incurred in prior years.  As a result,  the cash flow
absorbed  by  operations,  $406,000,  was $7.5  million  less than the net loss.
Inventories  were  essentially  unchanged;  although  the  Company  reduced  its
investment in imported  sports- logoed  inventories by offering  discounts,  the
resulting  decrease in  inventory  was offset by the  purchases  of mostly blank
sports bags the Company imported in the second and third quarters of fiscal 1994
in order to obtain adequate  supplies of these products before the exhaustion of
the Chinese export quotas.

      For fiscal 1993 the cash absorbed by  operations  was  significantly  less
than the net loss due to the  non-cash  nature of the loss from the  disposal of
Spirco's  fundraising  program  marketing  operations,  and an approximate  $5.3
million   reduction   in   accounts   receivable,   which   resulted   from  the
discontinuation of sales to schools, and improved  collections.  However,  since
the  Company's  credit  facility  requires it to apply 80% of its  collection of
accounts  receivable  to reduce  borrowings,  the cash inflows  generated by the
reduced  levels of accounts  receivable  were largely offset by cash outflows to
reduce debt.

      Operating  cash flows were a negative  $659,000  for the first  quarter of
fiscal 1996  principally as the result of an approximate  $566,000  reduction in
accounts  payable and accrued  expenses.  The Company  financed the reduction in
accounts  payable and accrued  expenses with  $450,000  obtained for the sale of
shares of its common stock,  and new notes payable  borrowings of $300,000.  The
Company  undertook these  financings,  to reduce trade debt, in order to improve
its ability to obtain the trade  credit from its  suppliers in  anticipation  of
increases in sales and resulting  increases in raw materials  requirements.  The
restricted  liquidity  that  the  Company  experienced  throughout  fiscal  1995
continued during the first quarter of fiscal 1996.

                                      -36-

<PAGE>




      The Company's long-range financing plans were interrupted in November 1992
when a planned $7.5 million public  offering of convertible  preferred stock had
to be withdrawn when the former auditors of Spirco advised the Company that such
firm  would  not  consent  to the use in the  registration  statement  for  that
offering of its report on the 1990 Spirco  financial  statements.  The Company's
inability to complete the planned  public  offering  prevented it from  repaying
$2,000,000  of  12%  Subordinated   Collateralized   Notes  (the   "Subordinated
Collateralized  Notes")  that had been  issued in June 1992 as bridge  financing
pending the  completion  of the public  convertible  preferred  stock  offering.
Because the Company could not undertake a public offering as originally planned,
it was required to attempt to fulfill its  financing  plans by other  means.  In
March,  1993 the Company  undertook,  through a placement  agent, a $7.5 million
private  placement of debt.  Indications  from the placement agent were that the
Company  could  expect the  receipt of the minimum  proceeds of $3.5  million in
mid-April,  1993. However,  the placement agent did not complete the offering as
indicated. A subsequent private placement of 55,000 units, each comprised of one
share of common  stock and one $30 common  stock  purchase  warrant  exercisable
through July 31, 1996,  produced net proceeds of  $1,127,000,  but that offering
was not completed until June 1993.

      To compensate  for the inability to pursue its fall 1992 public  offering,
and the  delay  and  eventual  noncompletion  in the  March  1993  private  debt
offering,  the  Company  took the  following  steps to  raise  an  aggregate  of
approximately  $2.7 million of debt and equity  capital:  (i) the sale of 61,100
shares  of  restricted   common  stock  in  seven  private   transactions   with
unaffiliated  accredited investors for aggregate proceeds of $620,000,  (ii) the
receipt of loans from affiliates  aggregating $900,000, and (iii) the receipt of
loans from unaffiliated  investors  aggregating $1.2 million. In September 1993,
the Company issued  189,761  shares of its common stock to retire  $1,339,000 of
the loans  ($690,000  from  unaffiliated  lenders and $649,000  from  affiliated
lenders) together with $84,000 of accrued interest.

      On April 5, 1994 the  Company  completed  an equity for debt  exchange  in
which (i) 216,128 shares of common stock were issued to extinguish  $1.7 million
of the  Subordinated  Collateralized  Notes  and  related  accrued  interest  of
$191,000, (ii) 6,334 shares of common stock were issued to extinguish $50,000 of
other notes  payable and accrued  interest of $5,400 and (iii) 26,328  shares of
common stock were issued to satisfy  $185,000 of other  obligations.  Several of
the  holders of the debt  exchanged  for common  stock were also  holders of the
units sold by the  Company in its June,  1993  private  placement,  and both the
Subordinated  Collateralized  Notes  and  units  had  been  placed  by the  same
placement  agents.  As a  result,  in  order  to  obtain  agreement  to the debt
conversion,  the  Company  also  agreed  to revise  the terms of the June,  1993
private  placement by issuing  53,000  shares of common stock to increase to two
shares the number of shares  included  in the units  sold,  decrease  to $20 the
exercise price of the 53,000 Class B warrants  included in the units, and extend
the term of the warrants until July 31, 1997. As a result, the Company issued an
aggregate of 301,789 shares,  which were recorded in stockholders' equity at the
amount of debt extinguished  ($2,132,000).  In addition,  in other  transactions
during  fiscal  1994 the Company (i) issued an  aggregate  of 153,424  shares of
common stock to extinguish  liabilities  totaling  $672,000  (including  115,700
shares issued to reimburse a principal stockholder for personally pledged shares
sold by creditors to reduce the  Company's  obligations  to the  creditors - see
Note 11(a) of Notes to Consolidated  Financial  Statements),  (ii) issued 62,750
shares of common stock in exchange for services,  (iii) issued 110,000 shares of
common stock for aggregate cash proceeds of $475,000, (iv) issued 247,097 shares
of common  stock in  connection  with the  implementation  of  Spirco's  plan of
reorganization,  and (v) issued 80,000 shares of common stock in connection with
a $600,000  working  capital loan  obtained in July 1994.  The proceeds from the
$600,000  working  capital  loan  were  used to reduce  past due  royalties  and
commissions.

      During fiscal 1993 and 1994 the Company's  principal  credit  facility was
with NBD. The terms of the

                                      -37-

<PAGE>




facility in effect during fiscal 1994, which were contained in two extension and
forbearance  agreements dated November 10, 1993 and July 20, 1994,  provided for
aggregate  borrowings  up to  $4,401,000.  Actual  advances  were  limited  by a
collateral  formula which  allowed draws up to (a) 80% of the eligible  accounts
receivable  of Innovo and NASCO  Products  and (b) 27% (reduced to 9.4% in July,
1994) of the cost (or market value,  if lower) of the  inventories of Innovo and
NASCO Products. Interest was paid monthly at 4% above NBD's prime rate.

      The  substantial  majority  of the  borrowings  the  Company  historically
obtained  under the NBD credit  facility  have been  supported by, and needed to
finance,  the accounts  receivable of NASCO Products and Innovo and the imported
inventories  of NASCO  Products.  The domestic raw materials and finished  goods
inventories  of Innovo have not  supported  or required  significant  borrowings
because the time that elapses  from  Innovo's  purchase of raw  materials to its
completion  and shipment of finished  goods is  relatively  short,  resulting in
generally low inventory levels.

      In April,  1995  Innovo  entered  into an  accounts  receivable  factoring
agreement with Riviera Finance under which the Company  obtains  advances of 80%
of assigned Innovo accounts  receivable.  Riviera Finance will charge 1% of each
invoice assigned plus 2% per month of average outstanding  advances. At the same
time  the  Company  paid  $936,000  to NBD to  eliminate  the  then  outstanding
borrowings on Innovo's existing accounts  receivable and inventory.  The payment
to NBD was funded from net proceeds of $1.9 million  which the Company  received
in March 1995 upon the settlement of its lawsuit  against the former auditors of
Spirco  (then  NASCO).  NBD agreed to  continue  to advance  funds  against  the
accounts  receivable  and  inventories  of NASCO Products at the rate of 70% and
9.4%,  respectively,  through July 31, 1995. Effective August 1, 1995, NBD began
to apply to the balance due it all of the proceeds from the  collection of NASCO
Products'  accounts  receivable,  and payments  being received by NASCO Products
from ANG. As of January 15, 1996,  approximately  $210,000  remains  outstanding
under the NBD credit facility, which will be satisfied principally from payments
received  from  ANG.  The  Company  used  $258,000  of the  proceeds  from  this
settlement to eliminate  accrued interest (through April 15, 1995) and reduce to
$407,000 the balance outstanding on the July 1994 $600,000 working capital loan.
In connection with the payment the Company obtained an extension of the maturity
of the remainder of the loan to the earlier of October 15, 1995 or the repayment
of NBD's advances to NASCO Products. The Company agreed to increase the interest
rate on the loan to 20% and issue an aggregate of 69,500  shares of common stock
to the lenders for the extension.

      As  previously  discussed,  the Company  had  anticipated  throughout  its
negotiations  with ANG that it would  receive  an all cash  settlement  upon the
completion  of the sale.  The  receipt  of those  funds at that time  would have
allowed the Company to  eliminate  the  balances due NBD, and the balance due on
the July, 1994 working  capital loan.  Based on discussions the Company had with
potential lenders, such repayments would have allowed the Company to replace the
Riviera factoring facility with an accounts  receivable and inventory  financing
facility that would have provided the Company with the working capital necessary
to accept certain orders and operate more efficiently. However, as the result of
having to finance ANG's purchase,  the Company was unable to take these actions,
and was forced to both take  other  steps to obtain  some of the needed  working
capital, and to operate at a lower working capital level.

      The initial  extension of the July,  1994 working  capital loan expired in
October,  1995.  In April,  1996,  the  Company  and the  lenders  completed  an
agreement  to extend the  maturity  of the working  capital  loan to October 31,
1996. The lenders were granted a security interest, subordinate to NBD's, in the
payments  to be  received  from ANG,  which will be used to retire  the  working
capital loan once NBD has been fully repaid. The Company issued 50,000 shares of
common stock to obtain the extension,  and is issuing an additional 6,250 shares
each month while balances under the working capital loan remain outstanding. The
interest  rate  on the  working  capital  loan  was  reduced  to 16%  per  annum
retroactively to October, 1995.

                                      -38-

<PAGE>





   
         In fiscal 1995 the Company  issued  119,813  shares of common  stock to
reduce by $128,000 the balance of notes payable outstanding at October 31, 1994,
and issued  187,049  shares  upon the  resolution  of Class 8 claims in Spirco's
reorganization  proceeding  that  were in  dispute  when the plan was  initially
implemented (see "- Reorganization of Spirco").  Additionally, the Class 3 Trust
sold  359,049  shares of common  stock for  proceeds  of  $590,000,  which  were
distributed to the Class 3 claimants,  and $350,000 of debt and related  accrued
interest was  tendered as payment for up to 375,000  shares of common stock that
will be issued to the former  creditor  over the period  November,  1995 to May,
1996.  The Company  completed  the  issuance of the  maximum  375,000  shares in
fulfillment of the entire subscription in May, 1996.

         In November,  1995 the Company (i) received  cash  proceeds of $240,000
from the exercise of 750,000 common stock purchase  warrants,  and (ii) issued 1
million $.01  unregistered  Class C common stock purchase warrants in connection
with its acquisition of real property that it is developing as a retail antiquie
and flea market  facility.  The Class C warrants were exercised in March,  1996.
The Company also  obtained a $300,000  short term working  capital  loan,  which
bears interest at 12% per annum and is collateralized by the common stock of NPI
International.  In  January,  1996,  the Company  completed  the sale of 834,000
shares of common  stock for cash  proceeds of $250,000.  In  February,  1996 the
Company  completed an  additional  private  placement in which it received  cash
proceeds  of  $250,000  for the  issuance  of  2,272,730  units.  Each  unit was
comprised  of one share of  restricted  common  stock and one Class D restricted
common stock purchase  warrant,  exercisable  for two years at 50 percent of the
exercise date market price (25 percent if the Company's common stock is not then
traded  on the  NASDAQ  or the  New  York or  American  Stock  Exchange)  of the
Company's  common  stock.  In April and May  1996,  the  Class D  warrants  were
exercised for aggregate proceeds of $398,000.  Additionally,  the Company during
the period  March 1, 1996 to the date hereof  issued an  aggregate  of 2,543,750
shares of common stock in private  placements  for  aggregate  cash  proceeds of
$950,000.  From  November  1,  1995 to May 31,  1996 the  Class 3 Trust  sold an
additional 167,814 shares,  receiving proceeds of $224,000 which was distributed
to Class 3 claimants  or is being held by the Class 3 Trust to satisfy  disputed
Class 3 claims as there are resolved.  In April,  1996 the Company  completed an
agreement to restructure the one Subordinated  Collateralized Note that remained
outstanding (see Note 4 of Notes to Consolidated Financial Statements).
    
      In January,  1996,  prior to the start of the discussions  that led to the
Company's April 12, 1996 acquisition of Thimble Square, Innovo Group and Thimble
Square  entered  into a  manufacturing  agreement  purusant to which the Company
issued 1,200,000 shares of its common stock to Thimble Square to prepay $400,000
of manufacturing  services it would be entitled to on an as needed basis through
July, 1997. The Company agreed to prepay for the manufacturing services in order
to  assure  itself of the  availability  at a fixed  price of the  manufacturing
capacity it  projected it will  require to fulfill  demand for its U.S.  Olympic
Team products in the months immediately  preceding the 1996 Summer Games, and to
capitalize on the opportunity to conserve cash as the result of Thimble Square's
willingness  to accept  payment in common stock.  As the result of the Company's
April 12, 1996 acquisition of Thimble Square,  the Company obtained ownership of
Thimble  Square's  plants  (through its ownership of Thimble  Square),  and as a
result  thereof  will have that  capacity  available  to fulfill its  production
requirements. As a result of the Company's April 12, 1996 acquisition of Thimble
Square,  the Company's  prepayment,  and Thimble  Square's  liability to perform
services,  will offset each other in the preparation of  consolidated  financial
statements. At the time of the acquisition Thimble Square owned 1,080,000 shares
of Innovo Group common stock (120,000 shares having been  transferred by Thimble
Square to pay a finder's fee on the January,  1996  agreement),  and the Company
reacquired those shares and will reduce its consolidated stockholders' equity to
reflect  their  retirement.  The  working  capital  with  which to  perform  the
manufacturing that Thimble Square might have obtained through the sale, or other
use, of those  Innovo  Group  shares will now no longer be  available to it from
that  source,  and the  Company,  as  discussed  below,  will have to obtain any
working  capital needed for this purpose  through other  methods.  See Pro Forma
Condensed Consolidated Financial Statements.

      On an overall basis the  Company's  liquidity  was  materially  restricted
during fiscal 1995 and 1994.

                                      -39-

<PAGE>

As previously  discussed,  this reduced liquidity  adversely  impacted operating
results by  preventing  the Company  from  fulfilling  customer  orders,  and by
causing higher than normal interest  expense.  The Company's  capital  resources
were below planned  levels due to the inability to complete the public  offering
and  the  delay  in  and  eventual  reduced  proceeds  from  privately   placing
securities.  Additionally,  this  shortfall in capital  resources  prevented the
Company  from  obtaining a new bank  credit  facility  having  more  traditional
advance  rates,  and the reductions in the advance rates under the extensions of
the NBD facility further absorbed operating cash flows.

   
         The  Company  believes  that the  restructuring  of its  operations  as
previously  described will produce a closer matching of the levels of needed and
available working capital.  While, as a result,  the Company believes that on an
overall basis cash will be sufficient to fund planned operations for fiscal 1996
it is anticipated  that cash flows from operations may not be sufficient  during
the second or third  quarters  of 1996 due to the  seasonality  of its sales and
business,  the need to purchase  materials for second and third quarter  orders,
which would produce  positive cash flows in the fourth quarter upon the shipment
of the products and the  collection of the accounts  receivable,  and the effect
the increase in the level of orders is having on that  requirement,  the working
capital  requirements  of Thimble Square (as discussed  above),  and the need to
devote NASCO  Products'  cash flows to the NBD and working  capital  loans.  The
Company  may be able to  fulfill  a portion  of these  interim  working  capital
requirements through the remortgaging of one or both of Thimble Square's plants.
However,  additionally,  the Company may need to continue  during this period to
supplement  its operating  cash flows,  as it did in the first quarter of fiscal
1996, through  borrowings or the issuance of equity securities.  An inability to
obtain  such  interim  working  capital,  as well  as a  failure  of the  retail
environment to improve in the manner  projected by the Company,  could force the
Company  to  further  constrict   operations  and/or  attempt  to  significantly
restructure its obligations.

         Innovo Group is a holding company the principal assets of which are the
common  stock  of the  operating  subsidiaries.  As a  result,  to  satisfy  its
obligations  Innovo  Group is  dependent  on cash  obtained  from the  operating
subsidiaries, either as loans, repayments  of loans made by Innovo  Group to the
subsidiary,  or  distributions,  or on the proceeds from the issuance of debt or
equity  securities by Innovo Group.  The NBD credit  facility  contains  certain
restrictions on advances or  distributions  from NASCO Products to Innovo Group;
however,  NASCO  Products'  cash flow,  which is comprised of the receipt of the
payments from ANG, is being devoted to the repayment of the NBD credit facility.
Upon such repayment, NASCO Products will no longer have such a restriction,  and
the remaining payments from ANG will be available to repay the July 1994 working
capital loan.  Leaseall's  first  mortgage loan contains  similar  restrictions;
however,  Leaseall's  activities  are limited to the  ownership of the Company's
real   property.   Innovo's  debt   agreements  do  not  restrict   advances  or
distributions to Innovo Group.
    

Other
      Inflation has not had a significant  impact on the operations or financial
position of the Company.

      The Company has no material commitments or plans for capital expenditures.
The Company has certain  commitments for minimum royalty payments and may, under
certain  circumstances,  be required to repurchase  certain shares of its common
stock. See Notes 7(b) and 8 of Notes to Consolidated Financial Statements.

   
     As described in Note 8 of Notes to Consolidated  Financial Statements,  the
Company is  currently  appealing  a jury award of  $700,000  granted to a former
employee.  The Company  believes that the ultimate outcome of this litigation is
unlikely to result in a material loss.  However,  although the Company  believes
that it has  meritorious  appeal  arguments,  there can be no assurance that the
appeal,  or a  settlement  if one is pursued and  effected,  will  eliminate  or
substantially  reduce the award. The Company intends to pursue its appeal to the
fullest extent  permitted,  and  accordingly,  it is unlikely that any judgement
would become  final and subject to  satisfaction  before 1997.  In the event the
Company was, after all appeals,  required to satisfy the judgement or a material
portion  thereof,  it is likely that to do so the  Company  would be required to
issue debt or equity securities, or to seek to have the plaintiff accept debt or
equity  securities.  Although the plaintiff would required to accept the 200,000
shares of the  Company's  common  stock that is  presently  pledged as an appeal
bond, the plaintiff  would not be required to accept  additional  debt or equity
securities to the extent that the value of such 200,000 shares was less than the
amount of the  judgement.  Accordingly,  failure to eliminate  or  substantially
reduce the award  through the appeal,  or a settlement,  could,  if it occurred,
have a  material  adverse  effect  on the  Company.  Also  see  Item 3 -  "Legal
Proceedings".

    
     Certain of the Company's sales are to foreign customers.  Sales to foreign
customers are generally negotiated in U.S. dollars, and are settled at shipment,
so that the exchange rate risk for these  transactions is not  significant.  The
Company  does  not  utilize  foreign  currency  contracts  or  other  derivative
instruments.
                                      
                                      -40-



<PAGE>



                                    BUSINESS

Overview

      The Company, through its operating subsidiaries, designs, manufactures and
domestically  markets various canvas and nylon products,  principally tote bags,
sports bags, back packs,  lunch bags, stadium totes, and craft products for sale
to various retailers and in the premium and advertising  specialty  market.  The
Company also internationally markets and distributes sport bags and backpacks.

      Innovo, a wholly owned subsidiary,  manufactures and distributes  utility,
craft, fashion, sports and advertising specialty products. Innovo's utility line
is made up of canvas and nylon products,  such as tote bags, laundry, duffle and
shoe bags and gift bags that are designed as consumable products that respond to
needs  consumers  encounter  in every day life.  These  products  are  generally
produced with company  designed  artwork.  For the craft market Innovo  produces
canvas tote and laundry bags, aprons,  children's smocks and Christmas stockings
with no  design,  which  are  sold  (sometimes  packaged  with  paints  or other
materials) for sale as a craft project supply. The fashion line features company
designed  canvas back packs,  "day packs" (which combine the features of a purse
and a back pack),  and tote bags,  that attempt to combine style and convenience
to capitalize on the increasing trend towards more casual dress.

   
         Innovo's  sports line consists of tote bags,  lunch bags,  fanny packs,
laundry,  shoe and duffle bags and stadium totes. The majority of these products
display logos, insignia, names, mascots and other identifying characteristics of
professional or collegiate sports teams, or the U.S.O.C.,  under licenses, which
are  generally  non-exclusive,  held by Innovo from various  licensing  entities
including the National  Football  League,  the NBA, the National  Hockey League,
Major  League  Baseball,  the  U.S.O.C.,  and  approximately  130  colleges  and
universities.  For the year ended October 31, 1995,  46% of the Company's  sales
from  continuing  operations  represented  the sale of  products  bearing  logos
licensed by the colleges and universities, the professional sports teams and the
U.S.O.C.  In fiscal 1996 Innovo will add products  that display the  "Louisville
Slugger"  name  and  logo to its  sports  line,  and the  Company  is  currently
developing  products,  which will be marketed beginning in the fourth quarter of
fiscal  1996,  under  recently  obtained or agreed to licenses  for the U.S. and
international use of the logos,  trademarks and slogans of Anheuser-Busch  Cos.,
Inc. and the European use of the Warner Bros.  Studios Looney Tunes characters.
See "-Licensing Agreements".
    

      For the premium and  advertising  specialty  markets the Company  produces
both products  that display  professional  sports team logos,  and products that
bear  the  name,  logo,  slogan  and/or  design  specifically  requested  by the
customer,  who  frequently  provides  the  artwork to be used on such  products.
Advertising  specialty and premium customers are generally companies  purchasing
products for  distribution  in promotions to employees and customers or for sale
as premium  items.  During the third quarter of fiscal 1994 the Company began to
also provide  domestic  manufacturing  for other  distributors of tote and sport
bags. See "- Products".

      During  October  1994 the  Company  began  steps  designed  to reduce  its
operating expenses and capital requirements.  The Company relocated to its owned
facility  in  Springfield,   Tennessee  the  manufacturing   operations  it  had
previously   conducted  in  leased   facilities   in  Sugarland,   Texas.   This
consolidation  allowed the Company to eliminate  the expense of the leased space
in Texas,  and also allowed the elimination of certain  shipping and duplicative
supervision  costs. On July 31, 1995, the Company executed an agreement with ANG
under  which ANG  succeeded  to all of the rights held by the  Company's  wholly
owned  subsidiary,  NASCO Products to market and distribute in the United States
the National  Football  League,  NBA, Major League  Baseball and National Hockey
League logoed sports bags, back packs and equipment bags previously  imported to
and distributed in the U.S. by NASCO  Products.  The agreement did not cover the
international  rights  under the National  Football  League,  NBA,  Major League
Baseball and National Hockey League  licenses.  NPI  International  continues to
sell  products  internationally.  Additionally,  the  agreement has no effect on
Innovo's marketing and sale of its

                                      -41-

<PAGE>





domestically manufactured sports-licensed products, and the Company retained all
the domestic  rights to the United States Olympic  Committee,  college and Major
League Baseball Players Association  products,  which are now being manufactured
domestically by Innovo and marketed as part of its product line.

      For each license ANG is paying NASCO  Products  $187,500  ($750,000 in the
aggregate),  of which $100,000 was paid on July 31, 1995. The remaining $650,000
is being paid,  without interest,  in monthly  installments equal to 5% of ANG's
aggregate sales of the licensed products,  with final payment due July 31, 1998.
ANG assumed all of NASCO Products' obligations under the licenses, including the
payment of royalties and minimum  royalties.  NASCO Products also transferred to
ANG its existing  inventory of these products,  for which ANG paid approximately
67% of NASCO Products' cost, or approximately  $307,000. Such payments are being
made by ANG over a six month period which will end May, 1996.

      In addition,  ANG will make an ongoing annual payment to NASCO Products of
2% of sales under each of the National  Football  League,  Major League Baseball
and National Hockey League licenses,  and 1% of sales under the NBA license,  up
to aggregate  sales of $15 million,  and 1.5% and .5% of sales  thereafter.  The
payments will continue for forty years unless a license expires or is terminated
and is not renewed or reinstated within twelve months.

   
         During fiscal 1993 and 1994 the Company's marketing emphasis was placed
on the U.S. retail market for its sports licensed products.  The Company devoted
fiscal 1995 to shifting its emphasis to  developing  new products and  marketing
programs for its  products in the  fashion,  utility and craft lines and for the
premium and  advertising  specialty  markets.  The Company  hopes that this will
allow it to  increase  sales  and  lessen  its  dependence  on  sports  licensed
products.  The  Company  will also  pursue  opportunities  to  provide  domestic
manufacturing  for other tote and  sports bag  distributors.  The  Company  will
attempt to achieve growth in the sales of its sports logoed products through the
acquisition  of  new  licenses,  such  as  the  U.S.O.C.   license  and  related
cross-licenses  for products that display Warner Bros. "Looney Tunes" characters
or the "Cabbage  Patch Kids"  characters  together  with the U.S.O.C.  five-ring
Olympic logo, the "Louisville  Slugger" license acquired in November,  1995, and
the  Anheuser-Busch  and Warner  Bros.  licenses  acquired in fiscal  1996,  the
development of new products and distribution for college logoed merchandise, and
by increasing its market share of purchases directly by the professional  sports
teams of logoed  products  used in team  promotions.  Over the  longer  term the
Company is looking to achieve growth through increase in the sales of the sports
logoed bags and backpacks it designed,  under its international  license rights,
for the  international  market,  where U.S.  professional  sports have  achieved
increased exposure and popularity, and from the introduction of Innovo's fashion
line in the international market. However, there can be no assurance that any of
these strategies will produce increased sales.
    

      The Company estimates that the products sold by its continuing  operations
are carried in over 4,500 retail outlets.  The Company's  marketing  efforts are
conducted  principally  by its own sales and  marketing  staff and  through  its
network of  approximately  20 marketing  organizations  having  approximately 60
independent sales representatives.  The Company sells to retail accounts such as
mass merchandisers,  department stores, mail order companies, grocery stores and
drugstore chains, including K Mart Apparel Corp., Wal-Mart Stores, Inc., Target,
J.C. Penney Company,  Inc.,  Sears Roebuck and Co.,  Walgreen Co., and Michael's
Stores, Inc., and advertising specialty accounts.

      Thimble Square, which the Company acquired on April 12, 1996, manufactures
and markets ladies' ready-to-wear  at-home, sleep and lounge wear from plants in
Pembroke and Baxley,  Georgia.  Its  products are sold to retailers  and through
mail order distribution.  Thimble Square also provides "sew- only" manufacturing
for  other  distributors  of  private-label  sleep  and  lounge  wear;  in those
instances,   the  customer  provides  the  raw  materials,  and  Thimble  Square
manufactures the products to the distributor's specifications.  Thimble Square's
sales for tis fiscal year ended December 31, 1995 were approximately $3 million.

                                      -42-

<PAGE>



Products

      Innovo is a domestic  manufacturer that designs and markets a wide variety
of  canvas,  nylon and mesh tote  bags,  laundry,  duffle,  lunch and shoe bags,
stadium totes, fanny packs and other textile products such as aprons,  Christmas
stockings,  totes and children's  smocks. One of Innovo's early products was the
E.A.R.T.H.  bag ("EVERY  AMERICAN'S  RESPONSIBILITY TO HELP") which was a design
developed  and  registered by Innovo.  These canvas totes,  which are fabric and
therefore reusable, are marketed as an environmentally  conscious alternative to
plastic and paper bags.  Sales of E.A.R.T.H.  bags have become less  significant
over the last three years,  and Innovo's  products now represent a broad line of
canvas and nylon bags and aprons.

      Innovo's  utility  line  products  include  canvas and nylon tote bags and
laundry,  duffle and shoe bags that utilize designs and artwork developed either
in-house or through  independent  contractors.  In fiscal 1995 Innovo  developed
gift totes and bags to add to this line.  Innovo's sports line is sold to retail
and premium  customers  and is comprised  of tote,  duffle and laundry bags that
include logos licensed from the four major professional sports leagues, colleges
and  universities  and the  U.S.O.C.  In fiscal  1996  products  displaying  the
"Louisville  Slugger" name and logo will be added to Innovo's  sports line.  For
advertising  specialty customers Innovo custom designs canvas and nylon products
and adopts the customer's logo, design or slogan for application to the stock or
custom  designed  product.  Finally,  Innovo's  products  are  produced  without
artwork,  and are sold to the craft  products  market  (sometimes  packaged with
paints or other  supplies)  as a product for craft  projects  (the  creation and
application of a design by the customer) and as a craft supply.

   
         To attempt to  capitalize  on the  growing  trend  towards  more casual
dress,  Innovo has  developed a fashion  line that  features  higher  style back
packs,  "day packs" (which combine the features of a purse and a back pack), and
tote bags.  The Company  introduced  these  products to its  customers in fiscal
1995.  However,  the  marketing  of fashion  products  follows  seasonal  buying
patterns,  with  retailers  generally  purchasing  in January  through March for
spring sales, and in May through July for the fall season. Additionally, in many
instances  fashion  items are  purchased by different  buyers than the Company's
other products.  Accordingly,  material sales of fashion products,  if any, will
not occur until the early part of fiscal 1997.
    

      NPI  International  designs,  and  distributes  licensed  sports  products
internationally  to sporting goods chains,  sporting  goods  departments of mass
merchandisers  and department  stores,  mail order catalog companies and grocery
and drug store chains.  Its line of products consists  primarily of a variety of
gym,  equipment and duffle bags and backpacks  imprinted or embroidered with the
marks,  logos and mascots of a variety of college and professional  sports teams
pursuant to licenses with organizations representing the merchandising interests
of those teams.

      Thimble Square designs,  manufactures  and distributes  moderately  priced
ladies' nylon, polyester and cotton at-home, lounge and sleep wear. Its products
include sleep shirts, nightgowns, teddies, house coats, pajamas and warm-up type
suits.  Thimble Square also provides  "sew-only" services for other distributors
of similar products.  For these customers Thimble Square cuts, sews and packages
the products using fabric supplied by the customer.

Growth Strategy and Product Development

      The Company believes that growth in its business can be accomplished  both
by the  expansion  of the  sales of its  existing  products,  both  through  its
existing   channels  of   distribution   and  by  developing   new  channels  of
distribution,  and through the development or acquisition of new product designs
and the acquisition of new licenses. The Company spent approximately $205,000 on
the design and  acquisition of new products and the  acquisition of new licenses
in fiscal 1995, and management anticipates that in fiscal 1996 such expenditures
will increase to approximately $250,000.

                                      -43-

<PAGE>



   
         Sales of the Company's  existing products has been negatively  affected
by the Company's  lack of working  capital,  which has restricted the nature and
extent of its  advertising,  the development of new or updated  products and the
development of its distribution  channels.  The Company's emphasis during fiscal
1993 and 1994 was on the U.S.  retail market for its sports  licensed  products.
The Company  devoted  fiscal 1995 to shifting  its  emphasis to  developing  new
products and marketing programs for Innovo's non-sports  licensed products,  and
to the premium and advertising  specialty markets,  to attempt to increase sales
through these  channels and lessen the Company's  dependence on sports  licensed
products.  The Company will continue to attempt to achieve growth in the sale of
sports  licensed  products  through  the sale of  products  marketed  under  new
licenses,  such as the U.S.O.C.  license and related cross-licenses for products
that display Warner Bros.  "Looney Tunes" characters or the "Cabbage Patch Kids"
characters  together with the U.S.O.C.  five-ring  Olympic logo, the "Louisville
Slugger" license,  and the Anheuser-Busch and Warner Bros.  licenses acquired in
fiscal 1996, and by the development of new products and distribution for college
logoed  merchandise.  Additionally,  the Company looks for longer term growth to
come from international sales from the exploitation of the international  rights
in the Company's  license  agreements  by  increasing  sales of a line of sports
logoed bags it has designed for and  introduced to the overseas  markets,  where
the increased  exposure to U.S.  professional  sports has caused logoed products
such as the Company's to become fashion rather than utility items,  and from the
introduction  of Innovo's  fashion line in the  international  market.  However,
there can be no assurance that  increased  marketing  expenditures  will produce
increases in domestic or international sales.
    

      The Company also  continually  evaluates the market potential for the sale
of  products   displaying  the  logos  of  professional   sports  teams,  sports
organizations, and sporting or special events, or character depictions, that are
not  currently  licensed.  Those  evaluations  involve both  situations  where a
license has been offered to the Company, and where the Company itself identifies
a logo or character  that may have market  potential.  Where such an  evaluation
indicates a sufficient likelihood of market acceptance,  the Company attempts to
negotiate  and  obtain a  license  from the owner of the logo or  character.  In
fiscal  1995 the  Company  obtained  cross-licenses  allowing  it to display the
"Looney Tunes" and "Cabbage Patch Kids"  characters,  together with the U.S.O.C.
five-ring Olympic logo, on its U.S. Olympic Team products,  and the "Louisville,
Slugger"  license.  There can be no  assurance  that the Company will be able to
obtain other new licenses, or to renew existing licenses, on favorable terms.

      The Company plans to attempt to increase  Thimble  Square's sales by using
Innovo's  existing  marketing  capabilities to develop Thimble Square's products
into coordinated  product lines, and by using the Company's  existing network of
sales representatives,  and established relationships with major mass merchants,
to market  Thimble  Square's  products  to  distribution  channels  that are not
represented in Thimble  Square's  existing  customer base. While there can be no
assurance,  the Company  believes  that,  over time,  such steps could lead to a
material increase in Thimble Square's sales.

      The Company  also  continually  seeks to develop  new designs  in-house or
design new products,  and to grow through the acquisition of new products or, as
in the case of Thimble Square, other business having operations  compatible with
the  Company's.  As of the date  hereof,  the  Comapny  has not  identified  any
additional potential acquisitions.

Marketing and Customers

      During fiscal 1995, the Company's continuing  operations involved sales to
approximately 1,100 retail accounts,  which included a mix of mass merchandisers
such as K Mart and Target,  sporting  goods  stores,  craft  stores,  department
stores,  drug stores and other retail  accounts.  Generally the Company's retail
accounts  are  serviced  by  independent   sales   representatives,   which  are
compensated on a commission  basis and are monitored by sales managers  employed
by the Company.  Certain of the Company's  accounts are serviced directly by the
Company.

                                      -44-

<PAGE>




      In  marketing  its products  the Company  attempts to emphasize  the price
range  quality of its  products,  its ability to assist  customers  in designing
marketing  programs,  and the high  sell-through its products have  historically
achieved.  To assist customers in achieving a higher  sell-through of its sports
team  (professional and college) logoed products,  the Company tracks the retail
sales by team logo for various  geographic  areas.  The  Company  then uses this
information  to assist  customers in selecting the optimum mix of team logos for
their market.  The Company has an electronic data interchange system that allows
certain larger customers to place orders directly.

      Thimble  Square has  historically  marketed  its  products,  using its own
executive  personnel,  principally to mail order companies and certain  discount
retailers. Additionally, through an arrangement representing major oil companies
such as Amoco and Texaco,  Thimble Square's  products are also marketed directly
to consumers  through inserts  included in mailings to credit card holders.  For
those  sales,  and some of its mail  order  company  customers,  Thimble  Square
provides mail order  fulfillment.  Thimble  Square's  "sew-only" sales generally
result from contacts directly between Thimble Square's  executive  personnel and
the customers. As previously discussed,  the Company intends to utilize Innovo's
existing  marketing and sales units to restructure  and expand Thimble  Square's
marketing.

      The Company is not dependent  upon a single  customer or a few  customers,
the loss of any one or more of which would have a material adverse effect on the
Company.  No single  customer  accounted for 10% of the Company's net sales from
continuing  operations during fiscal 1995. For its year ended December 31, 1995,
three of Thimble  Square's  customers,  Crown Tex (a sew-only  customer),  Carol
Wright, and Fingerhut,  accounted for 34.5%, 37.0% and 18.7%,  respectively,  of
Thimble  Square's  sales.  On a pro forma  basis,  those  customers  would  have
accounted for 12.6%,  13.5%, and 6.8% of consolidated net sales. The loss of any
or all of these customer would adversely affect Thimble Square and the Company.

Backlog

      The Company's  customers  generally  submit written purchase orders (which
have often been preceded by verbal purchase  indications)  from two to ten weeks
in advance of the requested  shipping date, with the interval varying  depending
on the customer's practices and other  circumstances.  At February 29, 1996, the
Company's order book, which represents these purchase orders,  approximated $1.5
million,  compared to  approximately  $880,000 at February 29,  1995.  Since the
timing of order submissions, compared to shipping dates, varies, and because the
Company does also on occasion receive orders for immediate  shipment,  the order
book may not directly coordinate to the sales to be made in the next quarter.

Seasonality

      The  Company's  business is seasonal.  The majority of orders are received
during  the  first  half of the  calendar  year,  while the  greatest  volume of
shipments and sales are made in the late summer and fall.  During the first half
of the calendar year,  the Company  incurs the expense of maintaining  corporate
offices,  administrative,  sales and  production  employees,  and developing the
marketing programs and designs for the ensuing sales campaigns. Inventory levels
also increase during the first half of the year. Consequently,  during the first
half of each calendar  year,  corresponding  to the  Company's  second and third
fiscal quarters,  the Company utilizes  substantial working capital and its cash
flows  are   diminished,   whereas  the  second  half  of  the  calendar   year,
corresponding  to the  Company's  fourth and first  fiscal  quarters,  generally
provides  increased  cash  flows  and  the  build-up  of  working  capital.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Seasonality."


                                      -45-

<PAGE>




Manufacturing

      Innovo's  products are  manufactured  domestically in facilities owned and
operated by the  Company.  Innovo  manufactures  its domestic  products  from an
inventory of unfinished fabric rolls. The Company utilizes  automatic  six-color
silk-screening  machines to  permanently  imprint  its own,  its  customers'  or
licensors'  designs onto its various  products.  Using its in-house design staff
and its computer graphic equipment,  the Company has the capacity to produce new
product  samples  within one day.  The  Company  owns  six-color  silk-screening
machines,  sewing  equipment as well as various other machines for packaging and
finishing.  The  Company  believes  that  its  current  manufacturing  capacity,
including  that  available to it at Thimble  Square,  is sufficient for Innovo's
projected production over the next twelve months.

      The principal  materials used in Innovo's products include canvas,  nylon,
mesh and  webbing.  The Company  buys raw  materials in bulk for the products it
manufactures domestically.  The Company has generally concentrated its purchases
of raw materials for domestic  manufacturing  among a small number of suppliers,
and during  fiscal 1995  purchased  the majority of each type of raw material it
uses from single  suppliers.  Although the Company  does not have any  long-term
agreements  with  these or other  suppliers,  it has to date been able to obtain
suppliers to satisfy its raw material  requirements  despite its lack of working
capital. Management believes that if its current suppliers were unable to supply
the  necessary raw  materials in  sufficient  quantities or on acceptable  price
terms,  alternative  suppliers  would be readily  available on comparable  price
terms and delivery  schedules.  In the event the Company was unable to find such
alternative  suppliers  at  competitive  prices  and  on  a  timely  basis,  its
operations could be materially adversely affected.

      Thimble  Square  manufactures  its products at an owned plant in Pembroke,
Georgia, and at a leased facility in Baxley, Georgia.  Thimble Square's products
are cut and sewn from plain and  printed  rolls of nylon,  polyester  and cotton
using owned cutting, sewing and finishing equipment.

Licensing Agreements

   
         The Company  currently holds the licensing  rights for the depiction on
its products of the names, characters,  symbols,  designs, logos, trademarks and
visual  representations  owned or licensed by or through the  National  Football
League,   Major  League   Baseball,   the  National  Hockey  League,   the  NBA,
approximately 130 major colleges and universities,  the U.S.O.C., the individual
players of the National and American baseball leagues,  the "Louisville Slugger"
name and logo and the logos, trademarks and slogans of Anheuser-Busch Cos., Inc.
Additionally, the Company has reached agreement with Warner Bros. Studios on the
terms of a license, which is currently being prepared, for the use of the Looney
Tunes(TM) characters on products marketed in Europe. Generally, the licenses are
granted on a non-exclusive basis, for a term of two years. The Company continues
to  seek  licensing   rights  for  designs  of  various  sports  teams,   sports
organizations,  sporting or special events,  and for popular  characters seen on
television,  in motion pictures and in print media.  Sales of licensed  products
accounted for 46% of net sales from continuing operations for 1995.
    

      Typically,  a license  agreement is effective  for a two-year term for the
use of  particular  characters  or  designs of the  licensor  on some or all the
Company's  products.  A  royalty  is paid to the  licensor  that  is  usually  a
percentage of net sales, with a minimum annual guarantee for the license period.
Except for the U.S.O.C.  license,  the royalty  rates range from 5% to 10.5% and
the minimum  annual  guarantees  range from  $5,000 to  $100,000.  Some  license
agreements grant the licensor broad termination  rights, and most of the license
agreements  grant the licensor  the right to terminate  the license in the event
minimum  sales  targets  are not  reached,  if the Company  does not  diligently
manufacture  and sell the licensed  products,  or for the breach of any material
term of the  license  agreement  by the  Company.  The  expiration  dates of the
current  license  agreements  range from 1996 to 1997.  Generally,  the  renewal
provisions  of the license  agreements  provide  that the  licensee  may, at its
option, renew the license for an additional one-

                                      -46-

<PAGE>

or two-year term,  provided  certain  conditions  are  satisfied.  Historically,
licenses  have  been  terminated  by the  Company  due  to  decreased  sales  or
popularity,  rather than by the  licensors.  Management of the Company  believes
that the Company is in  substantial  compliance  with the terms of all  material
licenses, and that all material licenses will be renewed.

      Each  license   agreement  grants  the  Company  either  an  exclusive  or
non-exclusive  license  for use in  connection  with  specific  products  and/or
specific territories.  The license agreements with the major professional sports
licensing  organizations  are generally  non-exclusive.  However,  the Company's
experience  has been that while the licenses are  non-exclusive,  the  licensing
entities  generally  limit the number of licenses they grant for any  particular
line of products.  Thus,  direct  competition is limited by the  availability of
licenses.

      In April  1993 the  Company  obtained  a  license  from  the  U.S.O.C.  to
manufacture  and market  within the United  States  canvas tote bags,  and nylon
sports bags, back- packs, duffle bags and cush-n-carry bags bearing the logos of
the 1996 U.S.  Olympic  Summer  Teams.  The Company  will be the only  wholesale
manufacturer  and  distributor  of these items,  and although any of the "major"
corporate U.S.  Olympic Team Sponsors,  such as J.C. Penney or Coca-Cola,  would
also have the right to display the U.S.  Olympic  Team logos on a tote or sports
bag, the Company  believes that it is unlikely  that any of these  sponsors will
choose to do so or, if they do,  significantly  compete  with the  Company.  The
license  agreement  also allows the Company to use the  designation of "official
licensee" of the U.S.O.C.  and the 1996 U.S. Olympic Summer Team.  Additionally,
the agreement  requires that the U.S.O.C.  use reasonable efforts to obtain from
the  Company the supply of such  products  that it uses in  connection  with its
fundraising  efforts.  The license with the U.S.O.C.  is for a term that expires
December  31,  1996,  with a  provision  that at that time the  Company  and the
U.S.O.C.  will  negotiate  with  respect to a  continuation  of a  merchandising
association  for a period ending December 31, 2000. The royalty rates range from
8% to 12.5%,  with minimum royalties of $40,000 in 1995 and $150,000 in 1996. In
fiscal 1995 the Company  obtained  related  "cross-license"  agreements with the
U.S.O.C.  and Warner Bros. Studios,  and the U.S.O.C.  and Original  Appalachian
Artworks.   The  Warner  Bros.  Studios  cross-license  allows  the  Company  to
manufacture and market products that display "Looney Tunes" characters,  such as
Bugs Bunny,  Daffy  Duck,  Road Runner and Wiley E.  Coyote,  and the  five-ring
U.S.O.C.  logo. The Original Appalachian Artworks agreement allows the Company's
products to display the five-ring U.S.O.C. logo with OlympiKids(TM)  characters,
which are the Cabbage Patch Kids engage in Olympic sports.

   
         In May, 1996,  Innovo  obtained a license that allows it to manufacture
and market  products in the United States,  Europe,  Central America and the Far
East that  display any of the logos,  slogans or  trademarks,  including  future
logos, slogans or trademarks, of Anheuser-Busch. Anheuser-Busch brews Budweiser,
Bud Light, Bud Ice, Michelob and other beers. The license is for an initial term
expiring June 30, 1997 and provides for a royalty of 8% of net sales.

         In May,  1996 the Company also  reached an agreement  with Warner Bros.
Consumer  Products,  an  affiliate of Warner  Bros.  Studios,  on the terms of a
license that will allow the Company to market in Europe backpacks,  sports bags,
tote bags,  wallets and waistpacks that display the Warner Bros. Looney Tunes tm
characters.  The agreement,  which forms the basis for a definitive license that
is currently  being  prepared,  also licenses the  Company's  NPI  International
subsidiary to  distribute  in Europe  sports bags,  backpacks and tote bags that
display  art based on the  Warner  Bros.  Movie  "Space  Jam,"  which  will star
basketball  player Michael  Jordan and is currently  scheduled to be released in
the fall of 1997.  The general and "Space Jam" licenses  with Warner Bros.  will
have initial terms expiring October 30 and December 31, 1997, respectively,  and
will provide for a royalties of 13.5% and 15.5%, respectively, of net sales.
    
         The  current  license  between  the  National  Football  League and the
Company, dated July, 1994, allows Innovo to manufacture and distribute a variety
of tote bags,  lunch bags,  laundry and duffle bags, fanny packs and other nylon
and canvas products  throughout the United States. NPI International is licensed
to manufacture and distribute similar products, and a variety of sports bags and
backpacks,  through the member  states of the European  Economic  Community  and
European Free Trade Area (collectively "Europe") and in the United Kingdom. Each
license  provides that the Company may renew the licenses for an additional  two
years provided that the Company has performed all of its  obligations  under the
current  license.  The royalty  rates are 9.0% of net sales in the United States
and 10% of net sales in the United  Kingdom and  Europe.  The  licenses  for the
United States,  the United Kingdom and Europe require minimum  guaranteed annual
royalties of $100,000, $15,000, and $10,000, respectively. The National Football
League may terminate any of the licenses if the Company fails to manufacture and
distribute  the  licensed  products  for a period of thirty  days.  The  current
National  Football  League  licenses  expired on March 31,  1996;  however,  the
Company has received from the National Football League renewal contracts,  which
are currently being  finalized,  that extend the licenses through March 31, 1997
on similar terms.

      The Company's  current  license with the NBA, which is for a two-year term
expiring July, 1996, allows Innovo to manufacture and distribute  throughout the
United States nylon and canvas tote bags, lunch

                                      -47-

<PAGE>


bags, shoe bags, laundry bags and  cush-n-carry's  that bear the names and logos
of the NBA teams, and the logos for the NBA All-Star Weekend and the NBA Finals.
The license  provides  for the payment of a royalty of 10% of net sales,  with a
minimum  royalty  of  $25,000  for the  twelve  months  ending  July  31,  1996.
Additionally,  the Company must expend on approved  advertising  and promotion a
minimum of 2% of sales, but not less than $5,000, during the 1996 contract year.
A  separate  license  that  expires  July,  1996  allows  NPI  International  to
distribute  these products,  and sports bags and backpacks,  throughout  Europe,
including the United Kingdom.

Competition

      The  textile  bag and  sports bag  industries  are  fragmented  and highly
competitive.  The Company  competes  against baggage  manufactures and importers
that  distribute  lines  of  generic  tote and  utility  bags,  sports  bags and
backpacks,  a large  number of smaller  companies  that produce tote and utility
bags with various designs or for the advertising  specialty market, and sporting
goods  manufacturers,  such as Reebok,  Nike and Adidas, that produce or license
the  manufacture  of sports bags bearing  their names and logos.  The  Company's
sports  licensed  products  also compete  against  other  products,  principally
sporting  apparel,  that  display  the names and logos of the teams in the major
professional  sports leagues.  In all areas the Company does not hold a dominant
competitive position, and its ability to sell its products is dependent upon the
price and quality of its products,  the anticipated popularity of its designs or
the logos its products  bear,  and its ability to meet its  customers'  delivery
schedules.

      The Company believes that it is competitive in each of the above-described
areas with companies  producing goods of like quality and pricing,  and that new
product  development,  product  identity through  marketing,  promotions and low
price points will allow it to maintain its  competitive  position.  In addition,
the Company's  ability to manufacture its products  domestically and fill orders
promptly  without the delays  experienced by companies whose sole or predominant
source of products  are  outside the United  States,  are  important  aspects of
keeping it competitive in the textile  product  industry.  However,  some of the
Company's  competitors possess  substantially  greater financial,  technical and
other resources than the Company.  Moreover,  some of these competitors  possess
greater  marketing  capabilities  than the  Company,  including  the  ability to
implement more extensive advertising campaigns.

      The ladies  at-home,  sleep and lounge wear market in which Thimble Square
competes is also fragmented and highly competitive,  and Thimble Square competes
against a large  number of similar  companies.  Thimble  Square  does not hold a
dominant competitive position, and its ability to sell its products is dependent
upon the price and quality of its products,  the  anticipated  popularity of its
designs,  and its ability to meet its  customers'  delivery  schedules.  Some of
Thimble Square's competitors possess substantially greater financial,  technical
and other resources than Thimble  Square.  Moreover,  some of these  competitors
possess greater marketing capabilities than Thimble Square including the ability
to implement more extensive advertising campaigns.

Intellectual Property

      Innovo utilizes the E.A.R.T.H.  BAG "EVERY  AMERICAN'S  RESPONSIBILITY  TO
HELP" trademark,  which it believes to be a readily identifiable and distinctive
mark that is an important  factor in selling tote bags  imprinted with this mark
and in identifying Innovo and distinguishing its tote bags from those of others.
Although sales of products bearing the  "E.A.R.T.H."  trademark have declined in
the last three  years,  the Company  considers  such  trademark to be a valuable
asset, and has registered it with the United States Patent and Trademark Office.

      The Company and CI Sport Inc. ("CI"), an unaffiliated entity,  jointly own
trademarks  for  "The  Show"  and  "Team  Play".  The  Company  and CI  obtained
trademarks for these names to be able to use them for

                                      -48-

<PAGE>



product  lines  developed  under the  Company's  license  from the Major  League
Baseball  Players  Association  ("MLBPA")  for the use of the names,  nicknames,
likenesses,  signatures, pictures and playing records of each active American or
National  League  Player who has entered  into a commercial  agreement  with the
MLBPA.  The Company  obtained the license from the MLBPA in fiscal 1994, but has
delayed  the  introduction  of these  products  due to the  continuing  consumer
reaction to the 1994  baseball  players  strike.  The Company has also  obtained
trademark  protection for "Trading T's" and "Stat Caps",  products that would be
marketed as a part of those product lines.

Employees

   
         As of May,  1996, the Company  employed 195 full-time  personnel at the
Springfield,  Tennessee  facility,  comprised  of 13 persons in  management,  10
persons  in  general   administration  and  172  persons  in  manufacturing  and
production.  Due to varying seasonal demands, the work force fluctuates within a
range of  approximately  100 to 200 employees  through any given year. As of May
31, 1996 Thimble Square employed 114 full-time personnel in Pembroke and Baxley,
Georgia, comprised of 4 persons in management and administration and 110 persons
in production.  Thimble Square's work force fluctuates from 25 to 150 employees.
Management  considers its relationship with its employees to be excellent.  None
of the Company's employees is party to a collective bargaining agreement.  There
has  never  been  any  material   interruption   of  operations   due  to  labor
disagreements.
    

Insurance

      The  Company  maintains  general  liability  insurance.  While the Company
believes  its  insurance  policies  are  adequate in amount and coverage for its
current  operations,  there can be no assurance that the coverage  maintained by
the  Company is  sufficient  to cover all future  claims or will  continue to be
available in adequate amounts or at a reasonable cost.

Properties

      The Company's headquarters,  manufacturing and distribution facilities are
located in Springfield,  Tennessee, where Leasall owns three buildings. The main
complex is  situated on seven acres of land with  approximately  220,000  square
feet of usable  space,  including  30,000 square feet of office space and 35,000
square feet of cooled  manufacturing  area. The warehouse  annex contains 30,000
square feet. A separate  2,700  square foot one story  administrative  office is
currently  not being  used and the  Company is  attempting  to sell or lease it.
First Independent Bank of Gallatin, Tennessee holds a First Deed of Trust on the
real property located in Springfield.

      In  November,  1995 the Company  acquired a 32,000  square foot  building,
situated  on three  acres of land,  in Lake  Worth,  Florida.  The  Company  has
developed  preliminary plans to develop the site as "Valued Treasures," a retail
center featuring antique and flea market lessees,  including a retail outlet for
the Company's  products.  The Company is currently  finalizing an agreement that
would grant an equity  participation in the property in exchange for development
and operating management.

      Thimble Square owns a 40,000 square foot  manufacturing  and  distribution
facility in Pembroke,  Georgia, which is subject to liens held by The First Bank
of  Coastal  Georgia,  the Bryan  County  Development  Authority,  Inc.  and the
Business Development  Corporation of Georgia,  Inc. In addition,  Thimble Square
leases a 21,000  square foot  manufacturing  facility in Baxley,  Georgia for an
annual  rental of $36,000.  The lease runs  through  August,  2000 and  provides
Thimble Square with a bargain purchase option.

                                      -49-

<PAGE>



Legal Proceedings

      The Company is a party to lawsuits in the ordinary course of its business.
While the damages sought in some of these actions are material, the Company does
not believe that it is probable that the outcome of any  individual  action will
have a material  adverse effect,  or that it is likely that adverse  outcomes of
individually  insignificant  actions  will be  sufficient  enough,  in number or
magnitude, to have a material adverse effect in the aggregate.

      In December 1991,  Michael J. Tedesco v. Innovo,  Inc., Innovo Group Inc.,
Rick Binet, and Patricia  Anderson-Lasko,  f/k/a Patricia M. DeAlejandro,  Cause
No. 91-064033,  was filed in the 164th Judicial District Court of Harris County,
Texas.  Tedesco's allegations included fraud, tortious  interference,  breach of
his employment agreement with Innovo and conversion of his "property interest in
the  E.A.R.T.H.  trademark,  idea,  concept,  and product  lines. . . ." Tedesco
claimed in excess of $13.5 million in monetary  damages and sought a declaratory
judgment  and an  accounting  relative to his claim that he was the owner of the
"E.A.R.T.H." trademark.

      In August,  1994, the trial court granted the Company's motion for partial
summary  judgement  and directed  verdicts  with respect to certain of Tedesco's
claims,  including  those  concerning  his  ownership  of  an  interest  in  the
"E.A.R.T.H."  trademark,  or the existence of a partnership  with the Company to
jointly own the trademark,  and the state court jury returned  findings in favor
of the  Company  on the  remainder  of the  plaintiff's  claims  concerning  the
trademark as well as his claims for wrongful termination,  fraud and conspiracy.
However, the jury awarded Tedesco  approximately  $700,000, of which $50,000 was
assessed  against  Innovo  Group  and  $650,000  was  assessed  against  Innovo,
including  pre-judgement interest and attorney's fees, on the theory that he was
entitled to have received certain employment benefits,  including employee stock
awards, during, and after, the term of his employment.  The Company has filed an
appeal of the jury's  finding,  on the grounds,  among others,  that its finding
that Tedesco was entitled to employment benefits,  including stock compensation,
after the date of his  termination  was  inconsistent  with its finding that the
plaintiff was properly terminated, and therefore the jury's award is improper as
a matter of law. In connection  with the appeal,  the Company has pledged to the
trial court as an appeal bond 200,000 shares of its unissued  common stock.  The
Company  also has, and may  continue,  to seek to settle the  litigation  if its
believes that the terms of a settlement,  when compared with the costs and risks
of an appeal, are favorable.

   
      The Company believes that it has meritorious  appeal  arguments.  However,
there can be no  assurance  that the  Company's  appeal  will  succeed,  or that
alternatively  the litigation can be settled on terms manageable to the Company.
The need to satisfy the plaintiff's award in the event of an unsuccessful appeal
would  have  a  material  adverse  impact  on  the  Company.  See  "Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations  --
Other."
    

      In April,  1996, the Company  received notice that a foreign  manufacturer
that had supplied  imported  products to NASCO Products  asserts that it is owed
approximately $300,000 in excess of the amount recorded by NASCO Products. NASCO
Products  and the supplier  had  previously  reached an agreement on the balance
owed (which is the balance recorded),  as well as an arrangement under which the
schedule for the  Company's  payments  reducing  that balance  would be based on
future purchases from that supplier of products  distributed  internationally by
NPI International.  The Company disputes the supplier's claim, and believes that
it has  affirmative  defenses,  including the supplier's  subsequent  refusal to
accept and fill NPI  International  orders on terms  contained in the agreement.
NASCO Products sold its operations in July, 1995 and that company  currently has
no operations or unencumbered assets. See "Management's  Discussion and Analysis
of Financial  Condition and Results of  Operations -- General,  -- Liquidity and
Capital Resources."

                                      -50-

<PAGE>




                                   MANAGEMENT

Directors and Executive Officers

      The following table sets forth certain information regarding the directors
and executive officers of the Company as of the date of this prospectus.

Name                                     Age              Position
- ----                                     ---              --------

Patricia Anderson-Lasko (1) (2)           37              Chairman of the
                                                         Board, President,
                                                          Chief Executive
                                                       Officer and Director

Terrance J. Bond                          39              Controller

Felix Lee                                 47              Vice President
                                                       of Manufacturing of
                                                       Innovo and Director

Eleanor V. Schwartz                       63          Director; Designer for
                                                         Thimble Square

Alexander K. Miller (3)                   50              Director

Reino C. Lanto, Jr. (1) (2)               53              Director

Marvin M. Williamson (1)(2)(3)            58              Director

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

(1)  Member of the Audit Committee of the Board of Directors.
(2)  Member of the Compensation Committee of the Board of Directors.
(3)  Member of the Stock Option Committee of the Board of Directors.

  Patricia  Anderson-Lasko has been Chairman,  President Chief Executive Officer
and a director of the Company  since August 1990,  and President of Innovo since
her founding of that company in 1987.

  Terrance J. Bond joined the Company as Controller in April 1993. From November
1988 until he joined Innovo Group, Mr. Bond was Director of Corporate Accounting
at United Merchants and Manufacturers, Inc.

  Felix  Lee has been a  director  of the  Company  since  August  1990 and Vice
President of Manufacturing of Innovo since June 1989. From July 1981 through May
1989,  Mr. Lee was plant manager at Industria  Nacional De  Artefactes,  S.A., a
luggage   manufacturer   in  Panama   City,   Republic  of  Panama,   where  his
responsibilities included production and manufacturing.

  Eleanor V. Schwartz  became a director of the Company in April,  1996 upon the
completion  of the  Company's  acquisition  of Thimble  Square.  Mrs.  Schwartz,
together with her husband, Philip Schwartz,  founded Thimble Square in 1985, and
since  that  time  has been a  director  of  Thimble  Square  and its  principal
designer.  Mrs.  Schwartz has over 35 years of experience in the buying,  design
and marketing of ladies apparel.

                                      -51-

<PAGE>




  Alexander K. Miller has been a director of the Company  since  December  1991.
From June 1993 to December 1994, Mr. Miller also served as the Vice-President of
Administration  of the Company.  Prior and  subsequent to that period Mr. Miller
also  served the  Company on a  consulting  basis.  From 1986 to 1993,  he was a
member of the faculty of  California  State  Polytechnic  University in San Luis
Obispo, California, where he taught business administration.

  Reino C. Lanto,  Jr. has been a director of the Company  since August 1990. He
is an attorney  licensed  to practice in Illinois  and has been a partner in the
law firm of Wilson & Lanto since November 1982.

  Marvin M.  Williamson  has been a director of the Company  since  August 1990.
From April 1982 to June 1987, he was a Vice President and Mortgage Sales Manager
for First Boston Corp. in New York City.  From June 1987 through  August 1990 he
was  Vice  President  of  Mortgage  Sales  for  Greenwich  Capital,   Greenwich,
Connecticut.  From  August 1990 to April 1991 Mr.  Williamson  was a Senior Vice
President with Alliance  Funding Co. in Montvale,  New Jersey.  In April 1991 he
left  Alliance  Funding Co. to establish  his own  business,  Marvin  Williamson
Associates,  a mortgage investment  brokerage and consulting firm in New Canaan,
Connecticut.  Mr.  Williamson is currently a registered  representative of First
Sentinel  Securities  Ltd.,  a  member  firm  of  the  National  Association  of
Securities Dealers, Inc.

  Each  of  the  Company's  directors  is  elected  at  the  annual  meeting  of
stockholders and serves until the next annual meeting or until his successor has
been elected and qualified.  Vacancies in the Board of Directors are filled by a
majority vote of the remaining members of the Board of Directors.

  Executive  officers of the Company are elected on an annual basis and serve at
the discretion of the Board of Directors.

  The following sets forth certain information  concerning key employees who are
not directors or executive officers of the Company:

Name                            Age                          Position
- ----                            ---                          --------

Joseph Assad                    45                           Vice President of
                                                             Retail Sales and
                                                             Marketing

James Webb                      50                           Product Manager


  Joseph  Assad has been Vice  President  of Retail  Sales and  Marketing of the
Company since August 1992. From September,  1991 to August,  1992, Mr. Assad was
Vice President of Sales of SGI in Cranston, Rhode Island.

  James Webb has been Product Manager of the Company since  February,  1992. For
more than five years prior thereto Mr. Webb was  Vice-President of Merchandising
for B&E Sales Company.


                                      -52-


<PAGE>


Executive Compensation

  The following  table sets forth summary  information  concerning  compensation
paid or accrued by or on behalf of the Company's  chief  executive  officer.  No
other executive  officers of the Company  received total annual salary and bonus
exceeding $100,000 for fiscal year 1995:

<TABLE>
<CAPTION>

                                                 SUMMARY COMPENSATION TABLE
===================================================================================================================================
                                                                                      Long Term Compensation
                                                                            -------------------------------------------------------
                                            Annual Compensation                         Awards                 Payouts
                                --------------------------------------------------------------------------------------------------
                                                            Other
                                                            Annual          Restricted                        LTIP        All Other
                                                            Compen-            Stock                                       Compen-
Name and Principal                                          sation           Award(s)        Options/        Payouts       sation
Position                 Year   Salary ($)    Bonus($)      ($)                ($) (1)          (#)             ($)          ($)
- --------                 ----   ----------    --------      ------          ----------     ----------      ----------      ------


<S>                      <C>    <C>                           <C>                <C>             <C>            <C>
Patricia Anderson-       1995   175,000(2)         -          1,346(3)           0               0              0             -
Lasko                    1994   175,000            -          2,791(3)           0               0              0             -
President, Chief         1993   175,000            -          3,594(3)           0               0              0             -
Executive Officer,
and Chairman of the
Board
===================================================================================================================================
<FN>
(1)  No executive  officer received or held restricted stock awards during or at
     the end of fiscal 1995, 1994 or 1993, or received,  exercised or held stock
     options during or at the end of fiscal 1995, 1994 or 1993.

(2)  At the request of the Company Ms.  Anderson-Lasko  deferred  the payment of
     $51,000 of her fiscal 1995 salary until fiscal 1996.

(3)  During  fiscal  1995,  1994  and  1993  Ms.  Anderson-Lasko  received  life
     insurance  benefits in the aggregate  amount of $1,346,  $2,019 and $2,019,
     respectively,  and, in fiscal 1994 and 1993,  health insurance  benefits in
     the aggregate amount of $772 and $4,500,  respectively.  Ms. Anderson-Lasko
     received an automobile allowance of $1,575 in fiscal 1993.
</FN>
</TABLE>


Compensation of Directors

     No  compensation is paid for membership on the board of directors or on any
committee of the board of directors.  All  directors  receive  reimbursement  of
expenses,  if any,  incurred  in  attending  board of  directors  and  committee
meetings.

Compensation  Committee  Interlocks and Insider  Participation  in  Compensation
Decisions

     Ms.   Anderson-Lasko  and  Messrs.  Lanto  and  Williamson  served  on  the
Compensation   Committee  of  the  Company  during  fiscal  1995.  Although  Ms.
Anderson-Lasko, the Company's President, Chief Executive Officer and Chairman of
the  Board,  served  on  the  Company's  Compensation  Committee,  she  did  not
participate  in any  decisions  regarding her own  compensation  as an executive
officer. Messrs. Lanto and Williamson are not officers of the Company.



                                      -53-

<PAGE>



Employment Agreements

     In September 1993 the Company entered into a revised  employment  agreement
with  Patricia  Anderson-Lasko.  The  agreement  expires  in October  1997,  but
provides  that its  terms  may be  extended  for  additional  one-year  periods,
starting  in October  1995,  at the  election  of the  parties.  The  employment
agreement  provides  that Ms.  Anderson-Lasko  shall be  employed  as the  Chief
Executive  Officer of the Company at an annual base salary of $175,000 and shall
be eligible  for such  increases  in salary,  other  bonuses and payments as the
Board of Directors should direct. Ms. Anderson-Lasko is also entitled to receive
a mortgage loan from the Company of up to $100,000 to assist her in purchasing a
principal  residence near the Company's  Springfield,  Tennessee  offices.  Such
loan,  which has not been made as of the date hereof,  shall bear interest at 3%
per annum, and will be payable over fifteen years.

     The  employment  agreement  of  Ms.   Anderson-Lasko   contains  provisions
requiring certain severance payments in the event (i) the Company terminates her
employment other than for cause, death or disability or (ii) Ms.  Anderson-Lasko
terminates the contract after a change in control,  or as the result of a breach
of the agreement by the Company,  including a change in her  responsibilities or
authorities not provided for in the contract.  In such event, Ms. Anderson-Lasko
is  entitled  to a  severance  payment  equal to the  greater of three times the
annual  salary  in  effect  at the date of  termination  or such  annual  salary
multiplied by the number of years  remaining in the term  (including  extensions
thereof) of the contract.  For purposes of the contracts, a change in control is
defined to occur if any "person" (as such term is used in Sections  13(d) and 14
(d) of the Securities  Exchange Act of 1934) (the "Exchange Act") (but excluding
the Company,  its  existing  officers and  directors  and any other  individual,
entity or group  whose  acquisition  of  control is  approved  in advance by the
board) is or becomes the "beneficial  owner" (as defined in Rule 13d-3 under the
Exchange  Act),  directly or  indirectly,  of  securities  issued by the Company
representing  30% or  more  of  the  combined  voting  power  of  the  Company's
then-outstanding  securities,  or if during any period of two consecutive  years
during  the term of the  agreement,  individuals  who at the  beginning  of such
period  constitute  the board  cease for any  reason  to  constitute  at least a
majority  thereof,  unless the election,  or the  nomination for election by the
Company's stockholders,  of each new director was approved by a vote of at least
two-thirds of the directors  then in office who were  directors at the beginning
of the period.

     In April,  1996,  Thimble  Square and Eleanor V.  Schwartz  entered into an
employment  agreement  that provides for annual  compensation  of $46,800 over a
three year term that expires in April,  1999. The agreement provides that in the
third year Mrs.  Schwartz shall not be required to devote more than 500 hours to
the affairs of the  Company,  and also  provides  for the  continuation  of Mrs.
Schwartz's salary payments,  for the lesser of one year or the remaining term of
the contract, in the event of Mrs. Schwartz's death or disability.


Stock Option Plan

     The Company has adopted a stock option plan (the "Plan")  pursuant to which
an aggregate of 100,000 shares of common stock had been reserved for issuance to
officers,   directors,   consultants  and  employees  of  the  Company  and  its
subsidiaries  upon exercise of non-qualified  options and exercise of "incentive
stock options"  (within the meaning of Section 422 of the Internal  Revenue Code
of 1986, as amended) issuable under the Plan. The primary purpose of the Plan is
to attract and retain capable executives,  consultants and employees by offering
them stock  ownership in the  Company.  The Plan was  originally  adopted by the
board of directors  on December 11, 1991,  and amended and ratified by the board
of  directors  on  April  10,  1992.  The  Plan was  approved  by the  Company's
shareholders at the annual meeting of shareholders on May 28, 1992.

     The Plan is  administered by the Stock Option  Committee (the  "Committee")
appointed  by the  Company's  Board of  Directors.  The  current  members of the
Committee are Messrs. Lanto and

                                      -54-

<PAGE>



Williamson.  No member of the  Committee  will be eligible to  participate  in a
grant of options pursuant to the Plan.

     The Committee will determine, among other things, the persons to be granted
options,  the number of shares subject to each option and the option price.  The
exercise  price of any  incentive  stock  option  granted  under  the Plan to an
eligible  employee  must be equal to the fair market  value of the shares on the
date of  grant  and,  with  respect  to  persons  owning  more  than  10% of the
outstanding  common stock,  the exercise  price may not be less than 110% of the
fair market value of the shares underlying such option on the date of grant. The
exercise price for non-qualified options must be at least 50% of the fair market
value of the shares on the date of issue. The Committee will determine the terms
of each  option  and the manner in which it may be  exercised.  No option may be
exercisable  more than ten years after the date of grant,  except for those held
by optionee who own more than 10% of the Company's  common stock,  which may not
be  exercisable  more than five years  after the date of grant.  Options are not
transferable except upon the death of the optionee.

     The board of  directors  may  amend  the Plan  from time to time;  however,
without stockholder  approval,  the Plan may not be amended to: (i) increase the
aggregate  number of shares subject to the Plan;  (ii)  materially  increase the
benefits  accruing to  participants  under the Plan;  (iii)  change the class of
individuals  eligible to receive options under the Plan; or (iv) extend the term
of the Plan.

     As of the date  hereof,  the Company has  outstanding  options to acquire a
total of 3,000  shares  of the  Company's  common  stock by  officers  and other
employees of the Company under the Plan. No options  granted under the Plan have
been exercised.


Stock Bonus Plan

     The board of directors has authorized  and may in the future  authorize the
issuance of restricted stock to certain employees of the Company.


Spirco Stock Bonus Plan
     As of July 31, 1991,  Spirco had a stock bonus plan and related stock bonus
trust  (collectively,  the  "Spirco  Plan")  in  place  that  provided  for  the
contribution  of a  percentage  of  earnings  of Spirco to the Spirco  Plan on a
yearly basis.  By amendment  dated as of December 31, 1991,  Spirco  revised the
Spirco Plan to provide that after that date, no  contributions  would be made to
the Spirco Plan.


                                      -55-

<PAGE>




                             PRINCIPAL STOCKHOLDERS

The  following  table  sets forth  information  with  respect to the  beneficial
ownership of the Company's common stock as of the date hereof by (i) each of the
Company's  executive  officers or directors or who is a  stockholder,  (ii) each
person known to the Company to be the beneficial owner of more than five percent
of the  outstanding  shares of the common  stock,  and (iii) all  directors  and
executive officers of the Company as a group. 

<TABLE> 
<CAPTION>
   

                                                             Shares Beneficially Owned (1)
                                          ----------------------------------------------------------
               Name                             Number                                     Percent
- ----------------------------------------------------------------------------------------------------
<S>                                            <C>              <C> <C> <C>                   <C>
Patricia Anderson-Lasko                        463,772          (2) (3) (4)                   2.7%
27 North Main Street
Springfield, TN 37172

Alexander K. Miller                                  -                                        -
27 North Main Street
Springfield, TN  37172

Terrance Bond                                    1,000                  (5)                   *
27 North Main Street
Springfield, TN  37172

Felix Lee                                        1,050                  (6)                   *
27 North Main Street
Springfield, TN   37172

Reino C. Lanto, Jr.                             61,286                  (7)                   *
235 North Garrard St.
Rantoul, Il 61866

Marvin M. Williamson                             2,000                                        *
53 Fitch Lane
New Canaan, CT  06840

Lee Schwartz                                 1,372,549                  (8)                   7.9%
206 Early Street
Savannah, GA   31404

Eleanor and Philip Schwartz                  2,745,098              (8) (9)                  15.7%
23362 Water Circle
Boca Raton, FL   33486

Mathew T. Mulhern                              834,000            (10) (11)                   4.8%
119 Rockland Ave.
Northvale, NJ   07647

    

                                               -56-

<PAGE>



   

William T. and Virginia C. Williams          1,000,000                                        5.7%
2800 S. Ocean Blvd.
Boca Raton, FL   33432

William Sloan                                  892,472                (12)                    5.0%
301 East Hundred Road
Chester, Virginia   23832

All Executive Officers                       4,108,206  (2) (3) (4) (5) (6) (7) (9) (13)     23.5%
and Directors as a Group
(6 persons)
- -----------------
* Less than 1%.
    
<FN>
(1)      Pursuant  to the  rules  of the  Securities  and  Exchange  Commission,
         certain  shares of the Company's  common stock that a beneficial  owner
         set forth in this  table has a right to  acquire  within 60 days of the
         date hereof  pursuant to the exercise of stock  options or common stock
         purchase  warrants  are  deemed to be  outstanding  for the  purpose of
         computing  the  percentage  ownership  of that owner but are not deemed
         outstanding  for the purpose of computing  percentage  ownership of any
         other  beneficial  owner  shown in the table.  Shares  outstanding  and
         eligible to vote exclude (i) 152,728 shares held by trusts  established
         under  Spirco's  plan  of  reorganization  (see  Note  2  of  Notes  to
         Consolidated  Financial  Statements) and (ii) 200,000 shares held as an
         appeal bond for the  Company's  appeal of the Tedesco  litigation  (see
         Note 8 of Notes to Consolidated Financial Statements).  Under the terms
         of the Trust and the bond, such shares are not eligible to vote.

(2)      The total for Ms. Anderson-Lasko  includes 75,000 shares transferred to
         her  under  the  terms  of  a  stock  transfer  agreement  between  Ms.
         Anderson-Lasko  and  a  private  investor.  Substantively  all  of  the
         consideration   for  these  share  was  delivered  in  the  form  of  a
         non-recourse  promissory  note due August,  1996 that is secured by the
         escrow of the shares.  Under the terms of the stock transfer agreement,
         as Ms.  Anderson-Lasko  makes payments under the promissory note, a pro
         rata  portion  of the  escrowed  shares  are  released  to her.  If Ms.
         Anderson-Lasko  fails to pay a portion of the promissory note when due,
         a pro rata  portion  of its  shares  will be  returned  to the  private
         investor.  As the  result of this  agreement,  the number of shares and
         percentage of common stock owned by Ms.  Anderson-Lasko  could decrease
         in the future.

(3)      Includes  79,432 shares owned by DWL  International,  a corporation  in
         which Ms. Anderson-Lasko's spouse, Donald W. Lasko, holds a controlling
         interest. Ms. Anderson-Lasko has no, and disclaims beneficial ownership
         of any, interest in DWL International and the shares owned by it.


                                      -57-

<PAGE>



   

(4)      Pursuant to a July,  1994 agreement  between Mr. Bauman and the Company
         and Ms. Anderson-  Lasko, Mr. Bauman has agreed to certain  limitations
         on the number of shares of the Company's  common stock he may resell in
         any month  until  August,  1996,  and Mr.  Bauman  has  granted  to Ms.
         Anderson-Lasko  an irrevocable  proxy to vote any and all shares of the
         Company's  common stock that he may own at any time.  The total for Ms.
         Anderson-Lasko  includes the 25,332 shares owned by Mr. Bauman that Ms.
         Anderson-Lasko has the power to vote pursuant to this agreement.
    
(5)      Consists of 1,000 shares subject to options exercisable by Mr. Bond.


(6)      Includes 50 shares  currently  held by Mr. Lee and 1,000 shares subject
         to options exercisable by Mr. Lee.

(7)      Consists  of 32,735  shares  owned by  Jeanene  Lanto,  the wife of Mr.
         Lanto,  and 28,551  shares  owned by a trust for the benefit of Jeanene
         Lanto of which Mr. Lanto is the  trustee,  as to all of which Mr. Lanto
         disclaims any beneficial ownership.

(8)      Pursuant to a voting agreement  between Lee Schwartz,  Eleanor Schwartz
         and Philip  Schwartz,  Lee Schwartz and Philip Schwartz have granted to
         Eleanor Schwartz the power to vote any shares owned by them for so long
         as Eleanor Schwartz is a member of the Company's board of directors.

(9)      Includes 1,372,549 shares, owned by Lee Schwartz, that Eleanor Schwartz
         has the power to vote  pursuant  to the voting  agreement  between  Lee
         Schwartz, Eleanor Schwartz and Philip Schwartz.

(10)     Mathew Mulhern  ("Mulhern")  purchased  834,000 shares of the Company's
         common  stock from  Thimble  Square in January,  1996.  Pursuant to the
         agreement  between  Thimble  Square and Mulhern,  Thimble Square may be
         required to transfer up to 416,000  shares to Mulhern  depending on the
         average price for the Company's  common stock as reported by the NASDAQ
         SmallCap Market for the period February 20, 1996 to the date six months
         following  the date of this  Prospectus.  As a result of the  Company's
         April,  1996 acquisition of Thimble Square,  the obligation to transfer
         additional  shares has  become an  obligation  of the  Company to issue
         additional  shares to  Mulhern.  As the  result of this  agreement  the
         number of shares and  percentage of common stock owned by Mulhern could
         increase in the future.

(11)     Pursuant to an agreement  between the Company and Mulhern,  Mulhern has
         agreed  to  vote  the  shares  owned  by him  in  accordance  with  the
         recommendations of the Company's board of directors.
   

(12)     Includes  250,000  shares that Mr.  Sloan has the right to acquire upon
         the exercise of outstanding common stock purchase warrants.

(13)     Includes the 834,000  share held by Mulhern which Mulhern has agreed to
         vote in accordance with the  recommendations  of the Company's board of
         directors. See note (11) above.
    
<FN>
</TABLE>



                                      -58-


<PAGE>




                              SELLING STOCKHOLDERS

               The following  table sets forth (i) the amount and  percentage of
shares of common stock beneficially  owned by each Selling  Stockholder prior to
this  offering,  (ii) the number of such shares  being  offered by each  Selling
Stockholder to the public from time to time pursuant hereto and (iii) the amount
and  percentage  of shares of common  stock  owned  beneficially  by each of the
Selling  Stockholders upon completion of this offering (assuming the sale by the
Selling  Stockholders of all the shares of common stock offered by means of this
prospectus).

<TABLE>
<CAPTION> 
   
                                                                                                       Shares and
                                                                                                       Warrants
                                             Shares and Warrants                                       Beneficially
                                                 Beneficially                           Shares         Owned After
                                          Owned Prior to the Offering                    Being         The Offering
                                    ---------------------------------------                            ------------
         Name                       Shares           Warrants         Total      %      Offered        Number          %
         ----                       ------           --------         -----     ---     ---------      ------         ---
<S>                            <C>                      <C>         <C>          <C>   <C>               <C>           <C>
John Dabal                     13,893 (1)               -           13,893       *     13,893            -             -
Allan Flood                    27,785 (1)               -           27,785       *     27,785            -             -
Anthony Kamin                  41,679 (1)               -           41,679       *     41,679            -             -
Howard Kamin                   13,893 (1)               -           13,893       *     13,893            -             -
Craig Lefferts                 27,785 (1)               -           27,785       *     27,785            -             -
George Markelson               27,785 (1)               -           27,785       *     27,785            -             -
Timothy Teufel                 13,893 (1)               -           13,893       *     13,893            -             -
William Teufel                 13,893 (1)               -           13,893       *     13,893            -             -
Kevin Ward                     13,893 (1)               -           13,893       *     13,893            -             -
Merritt Family Spendthrift
 Trust (4)                    329,972                   -          329,972    1.9%    234,286       95,686             *
Richard Serbin                 53,003 (2)           2,250           55,253       *     53,003        2,250             *
William Sloan                 642,472             250,000          892,472    5.0%    892,472            -             -
Mathew Mulhern (4)          1,250,000 (3)               -        1,250,000    7.0%  1,250,000            -             -
William T. and Virginia C.
 Williams (4)               1,000,000                   -        1,000,000    5.7%  1,000,000            -             -
Douglas Fleck                 100,000                   -          100,000       *    100,000            -             -
Quanta Corporation            182,500              50,000          232,500    1.3%    232,500            -             -
Stuart Sutta, P.C.             31,810                   -           31,810       *     31,810            -             -


<FN>
*  less than 1 percent

(1)      Includes 2,679 shares for each of Messrs.  Dabal,  H. Kamin, T. Teufel,
         W. Teufel and Ward,  5,357 shares for each of Messrs.  Flood,  Lefferts
         and Markelson  and 8,036 shares for Mr. A. Kamin,  that each has agreed
         to accept as a portion of the  interest to be payable  under the second
         extension of the July 1994 working capital loan. See Note 4 of Notes to
         Consolidated Financial Statements.

(2)      Represents  the shares the Company has the right to require Mr.  Serbin
         to accept in satisfaction of certain indebtedness to Mr. Serbin.

(3)      Includes  416,000 shares  representing the maximum number of additional
         shares that the  Company may be required to issue to Mulhern  under the
         terms of a January, 1996 agreement. See "Principal Stockholders."

(4)      The Merritt Family  Spendthrift  Trust has agreed, as to 114,286 of the
         shares being  offered  hereby,  to limit resales to no more than 12,500
         shares  in any one week for a period  of one year from the date of this
         Prospectus. Mr. Mulhern has agreed, as to 1,000,000 of the shares being
         offered  hereby,  to limit resales to no more than 25,000 shares in any
         one week for a period of one year from the date of this Prospectus. Mr.
         and Mrs.  Williams  have  agreed,  as to 800,000  of the  shares  being
         offered  hereby,  to limit resales to no more than 12,500 shares in any
         one week for a period of one year from the date of this Prospectus.
</FN>
</TABLE>
                                    
                                      -59-

<PAGE>





                            DESCRIPTION OF SECURITIES

   
Common Stock

              Pursuant  to the  Certificates  of  Incorporation,  the Company is
authorized to issue 30 million shares of common stock, $.01 par value per share.
As of the date hereof,  the Company had outstanding  17,481,827  validly issued,
fully paid and nonassessable shares of common stock.
    
              Holders  of the  common  stock are  entitled  to one vote for each
share held of record in each matter  properly  submitted  to such  holders for a
vote.  Subject to the rights of the holders of any other  outstanding  series of
stock the board of  directors  of the Company may  designate  from time to time,
holders of common stock are entitled to receive  their pro rata share of (i) any
dividends  that may be declared by the board of directors out of assets  legally
available therefore,  and (ii) any excess assets available upon the liquidation,
dissolution, or winding up of the Company.

              The board of directors may issue the  additional  shares of common
stock,  up  to  the  authorization  of 30  million  shares,  without  soliciting
additional stockholder approval. The existence of authorized but unissued shares
of the Company's  common stock could tend to discourage or render more difficult
the completion of a hostile merger,  tender offer or proxy contest. For example,
if in the due exercise of its fiduciary obligations, the board of directors were
to  determine  that a  takeover  proposal  was not in the best  interest  of the
Company and its  stockholders,  the ability to issue additional  shares of stock
without  further  stockholder  approval  could have the effect of rendering more
difficult or costly the completion of the takeover transaction,  by diluting the
voting or other rights of the proposed acquiror or insurgent  stockholder group,
by creating a substantial  voting block in hands that might support the position
of the board of directors,  by effecting an acquisition that might complicate or
preclude the takeover, or otherwise.

Preferred Stock

              The  Company  does  not  presently  have an  authorized  class  of
preferred stock.

Common Stock Purchase Warrants

              The Company conducted a private placement  offering that closed in
June  1992  whereby  the  Company  issued 20 units,  each unit  consisting  of a
$100,000 12% Subordinated Collateralized Note ("Subordinated Notes") and Class A
common stock purchase warrants exercisable for 4,500 shares of the common stock.
As a result of this offering, the Company originally issued Class A common stock
purchase  warrants to purchase in the  aggregate  95,000 shares of the Company's
Common Stock. Each Class A common stock purchase warrant originally entitled the
holder to purchase  one share of common  stock at an  exercise  price of $45 per
share for a term expiring at 5:00 pm Central time on May 15, 1994. However, as a
result of the delay in the  public  offering  planned  for the fall of 1992 (see
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Liquidity and Capital Resources"), the Company was unable to redeem
the  Subordinated  Notes on or before  December  1,  1992,  and as a result  the
exercise price of the Class A common stock purchase  warrants was  automatically
reduced to $30. In June 1993 the Company sought  extensions of the maturity date
of the  Subordinated  Notes to March 31,  1994.  The holders of an  aggregate of
$1,125,000 principal amounts of the Subordinated Notes agreed to such extension,
in return for which the Company (i) extended  until July 31, 1996 the expiration
date of the 56,250 Class A common stock purchase  warrants  originally issued in
the units  purchased  by such  holders  and (ii)  issued to such  holders,  on a
pro-rata basis,  an additional  5,625 Class A warrants having terms identical to
the common  stock  purchase  warrants.  In March,  1994 in  connection  with the
conversion of Subordinated Notes into shares of common stock, the Company agreed
to extend the expiration  date of the common stock purchase  warrants until July
31, 1997.

              As of the date hereof,  there are outstanding as the result of the
June 1992 private placement

                                      -60-

<PAGE>





offering an aggregate of 93,950 Class A common stock purchase warrants, of which
91,700 are  exercisable  at $30 per share,  expire on July 31, 1997 and of which
2,250, exercisable at $2 per share, expire March 31, 1997.

              In June, 1993 the Company  undertook a private  placement of units
comprised of one share of  restricted  common stock and one Class B common stock
purchase  warrant,  exercisable  at $30 per  share  through  July 31,  1996.  An
aggregate of 55,000 units were sold, resulting in the issuance of 55,000 Class B
common stock purchase  warrants.  In March, 1994 the exercise price of 53,000 of
these Class B common stock  purchase  warrants was reduced to $20 and the period
for exercise extended until July 31, 1997.

              In  November,  1995 the  Company  issued 1 million  Class C common
stock  purchase  warrants  in  connection  with its  acquisition  of the Florida
property  (see  "Business  -  Properties").  The Class C common  stock  purchase
warrants  were  exercised in April,  1996 and the resale of the shares issued on
the exercise thereof is being registered by means of the registration  statement
of which this Prospectus forms a part.

   
              In  February,  1996 the Company  undertook a private  placement of
2,272,730 units, each unit comprised of one share of restricted common stock and
one Class D common stock  purchase  warrant.  The Class D common stock  purchase
warrants are exercisable  through February 1, 1998 at a per share price equal to
50 percent of the market price of the  Company's  common stock as of the date of
exercise  (25 percent if the  Company's  common  stock is not then listed on the
NASDAQ or on the New York or American stock exchanges.  In April and May,  1996,
the Class D warrants were exercised for aggregate proceeds of $398,000.

              In  April,  1996,  in  connection  with  the  restructuring  of  a
defaulted  Subordinated  Collateralized  Note and the  settlement of a judgement
obtained by the holder, the Company issued 250,000 Class E common stock purchase
warrants.  The Class E common stock purchase warrants are exercisable at a price
of $.30125 per share through April, 1999. The resale of the shares issuable upon
the  exercise , if any, of the Class E common stock  purchase  warrants is being
registered by means of the registration statement of which this Prospectus forms
a part.
    
              In April,  1996,  the Company  issued 100,000 Class F common stock
purchase  warrants as payment of a  commission  relating to its  November,  1995
acquisition of the Florida property.  The Class F common stock purchase warrants
are exercisable at $.01 per share through April,  1998. The Class F common stock
purchase warrants were exercised in April, 1996, for proceeds of $1,000, and the
resale of the  shares  issued  upon the  exercise  of the  Class F common  stock
purchase warrants is being registered by means of the registration  statement of
which this Prospectus forms a part.

   
         In May,  1996,  the Company issued 50,000 Class G common stock purchase
warrants,  together with 187,500 shares of its common stock,  in satisfaction of
certain liabilities aggregating  approximately $56,000. The Class G common stock
purchase  warrants  are  exercisable  at a price of $.28 per share  through May,
1998.  The  resale  of the  shares  issued is being  registered  by means of the
registration  statement of which this Prospectus forms a part, and the resale of
the shares  issuable  upon the  exercise,  if any,  of the Class G common  stock
purchase warrants is being registered by means of the registration  statement of
which this Propsectus forms a part.
    

              The  exercise  price of the  common  stock  purchase  warrants  is
subject to adjustment based on anti-dilution  provisions that are triggered upon
a  stock   dividend,   stock  split,   reverse   stock  split,   reorganization,
reclassification,  consolidation,  merger or sale of all or substantially all of
the  Company's  assets.  Certain  common stock  purchase  warrants  have certain
"demand" and "piggy back' registration rights. See -"Registration Rights."

Certain Provisions Relating to Share Acquisitions

              Section 203 of the  Delaware  General  Corporation  Law  generally
prevents a corporation from entering into certain business  combinations with an
interested  stockholder  (defined as any person or entity that is the beneficial
owner of at least 15% of a  corporation's  voting stock) or its affiliates for a
period of three  years  after the date of the  transaction  in which the  person
became an interested stockholder,  unless (i) the transaction is approved by the
board of directors of the corporation prior to such business  combination,  (ii)
the interested stockholder acquires 85% of the corporation's voting stock in the
same  transaction in which it exceeds 15%, or (iii) the business  combination is
approved by the

                                      -61-


<PAGE>




board of directors and by a vote of two-thirds of the  outstanding  voting stock
not owned by the interested  stockholder.  The Delaware General  Corporation Law
provides  that a  corporation  may elect not to be governed by Section  203. The
Company has made no such election and is therefore governed by Section 203. Such
anti-takeover  provision  may  have an  adverse  effect  on the  market  for the
Company's securities.

Registration Rights

              The  holders  of the  Class A and  Class B common  stock  purchase
warrants are entitled to certain demand and piggy-back  registration rights with
respect to the share of common stock  issuable upon the exercise of those common
stock purchase warrants. These rights provide generally that upon the request of
the holders of a majority of the Class A common stock purchase  warrants  and/or
the  request  of  holders of a  majority  of the Class B common  stock  purchase
warrants,  the Company shall as soon as practicable  give written notice of such
request to all holders of such common stock  purchase  warrants and thus as soon
as  practicable  thereafter  shall file a  registration  statement  covering the
number of shares as to which the holders of such common stock purchase  warrants
have requested registration,  provided however that the Company is not obligated
to file a registration  statement if  registration is not requested for at least
30% of the  shares  issuable  upon its  exercise  of the  Class A  common  stock
purchase warrants,  or 30% of the shares issuable upon the exercise of the Class
B common stock purchase warrants.  Additionally,  the holders of the Class A and
Class  B  common  stock  purchase  warrants  are  entitled  to the  "piggy-back"
registration of the underlying shares of common stock if the Company proposed to
register any of its securities  under the  Securities  Act,  except that,  among
other  conditions,  the underwriters of any offering have the right to limit the
number of shares included in such registration.

              In connection with the April,  1996 acquisition of Thimble Square,
the Company agreed to file, as soon as practicable, a registration statement for
the  resale  of  the  2,745,098  shares  issued  as a part  of  the  acquisition
consideration.  Such  registration  statement  will be filed  once  the  audited
financial  statements for Thimble Square are available,  which is expected to be
in June, 1996.

Indemnification and Limitation of Liability

              The Company's  Amended and Restated  Certificate of  Incorporation
provides  that the Company  shall  indemnify  its officers and  directors to the
fullest  extent  permitted by Delaware law,  including  some  instances in which
indemnification is otherwise  discretionary  under Delaware law. The Amended and
Restated  Certificate  of  Incorporation,   amended  immediately  prior  to  the
completion of this offering,  also provides that,  pursuant to Delaware law, the
Company's  directors shall not be liable for monetary  damages for breach of the
director's  fiduciary  duty of care to the  Company and its  stockholders.  This
provision   does  not  eliminate  the  duty  of  care,   and  ,  in  appropriate
circumstances,  equitable  remedies  such as an  injunction  or  other  forms of
non-monetary relief would remain available under Delaware law. In addition, each
director will  continue to be subject to liability for breach of the  director's
duty of  loyalty  to the  Company,  for acts or  omissions  not in good faith or
involving  intentional  misconduct,  for knowing  violations of law, for actions
leading  to  improper  personal  benefit  to the  director  and for  payment  of
dividends  or approval of stock  repurchases  or  redemptions  that are unlawful
under   Delaware  law.  The   provision   also  does  not  affect  a  director's
responsibilities for environmental laws.

              As present, there is no pending litigation or proceeding involving
a  director  or  officer of the  Company  as to which  indemnification  is being
sought, nor is the Company aware of any threatened litigation that may result in
claims for indemnification by any officer or director.

Transfer and Warrant Agent

              The  transfer  agent for the  Company's  common  stock is American
Security Transfer, Lakewood, Colorado.

                                      -62-


<PAGE>





                        SHARES ELIGIBLE FOR FUTURE SALE

   
         As of the date hereof, 17,481,827 shares of common stock are issued and
outstanding,  and an additional 448,950 shares of common stock are issuable upon
exercise of the common stock  purchase  warrants.  Of the shares of common stock
outstanding,  1,619,339 shares are "restricted  securities" as defined under the
Securities  Act,  and 148,950 of the shares  issuable  upon the  exercise of the
common stock purchase  warrants would,  when issued,  be restricted  securities.
Additionally,  another 1,872,327 shares are owned by affiliates.  Such 3,491,666
shares, and the 148,950 shares issuable upon the exercise of such warrants,  may
not be sold  unless they are  registered  under the  Securities  Act or are sold
pursuant to an exemption from  registration,  such as the exemption  provided by
Rule 144 under the Securities Act.
    

              In general,  Rule 144 allows a  stockholder  who has  beneficially
owned  restricted  shares for at least two years  (including  persons who may be
deemed  "affiliates"  of the Company  under Rule 144) to sell a number of shares
within any three-month period that does not exceed the greater of 1% of the then
outstanding  shares of the Company's  common stock or the average weekly trading
volume in the  over-the-counter  market during the four calendar weeks preceding
the filing of a Form 144 with  respect to such  sale.  Sales  under Rule 144 are
also subject to certain manner-of-sale  provisions and notice requirements,  and
to  the  availability  of  current  public  information  about  the  Company.  A
stockholder  who is deemed not to have been an "affiliate" of the Company for at
least 90 days and who has beneficially  owned his restricted shares for at least
three years would be entitled to sell his shares  under Rule 144 without  regard
to these requirements.

   
              As of the  date  hereof,  the two  year  holding  period  had been
satisfied with respect of 17,740 restricted shares which could therefore be sold
subject to the volume limitations of Rule 144, and the three year holding period
had been  satisfied  with respect to 79,806  shares held by  non-affiliates  and
could therefore be sold without  compliance with the volume  restrictions  under
Rule 144.

              On June 27,  1995 the  Commission  published  for  public  comment
proposed  rules that would shorten the two and three year holding  periods under
Rule  144 to one and  two  years,  respectively.  If such  proposed  rules  were
currently  in effect,  the number of shares  which could be sold  subject to the
volume limitations of Rule 144 would not increase, and the number of shares that
could be sold without compliance with the volume  restrictions of Rule 144 would
increase by 17,740 shares.

            Pursuant to the July, 1994 agreement between Jerome Bauman and the
Company,  Mr.  Bauman  agreed to restrict  the resale of the shares owned by him
(25,332 as of the date hereof) to 7,100 shares per month through July, 1996.


         The Merritt Family Spendthrift Trust, one of the Selling  Stockholders,
has agreed,  as to 114,286 of the shares being offered hereby,  to limit resales
to no more than 12,500  shares in any one week for a period of one year from the
date of this Prospectus.  Mr. Mulhern, another of the Selling Stockholders,  has
agreed,  as to 1,000,000 of the shares being offered hereby, to limit resales to
no more  than  25,000  shares  in any one week for a period of one year from the
date  of  this  Prospectus.  Mr.  and  Mrs.  Williams,  another  of the  Selling
Stockholders,  have agreed, as to 800,000 of the shares being offered hereby, to
limit  resales to no more than 12,500 shares in any one week for a period of one
year from the date of this Prospectus.
    
         There has been only a limited  public  trading  public  market  for the
common stock of the Company.  Sales of  substantial  amounts of shares of common
stock, pursuant to Rule 144, or otherwise, could adversely affect any market for
the common stock.


                                      -63-



<PAGE>




                                     EXPERTS

              The consolidated  financial statements and schedule of the Company
included in this Prospectus and in the Registration  Statement have been audited
by BDO Seidman, LLP, independent certified public accountants, to the extent and
for the periods set forth in their reports appearing elsewhere herein and in the
Registration  Statement,  and are included in reliance  upon such reports  given
upon the authority of said firm as experts in auditing and accounting.


                              AVAILABLE INFORMATION

              The Company is subject to the  informational  requirements  of the
Securities Exchange Act of 1934, as amended,  and in accordance  therewith files
reports, proxy statements and other information with the Securities and Exchange
Commission (the  "Commission").  Such reports,  proxy statements and other filed
information  can be inspected  and copied,  at prescribed  rates,  at the public
reference  facilities of the  Commission at 450 Fifth  Street,  N.W.,  Judiciary
Plaza,  Room 1024,  Washington,  D.C.  20549-1004,  and the  following  regional
offices of the Commission: New York Regional Office, 7 World Trade Center, Suite
1300, New York, New York 10048; and Chicago Regional Office,  3190  Northwestern
Atrium Center,  500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661.
Copies  thereof can also be obtained  from the Public  Reference  Section of the
Commission, 450 Fifth Street, N.W., Judiciary Plaza, Washington, D.C.
20549.

              The Company has filed with the Commission a Registration Statement
on Form S-1, of which this Prospectus  constitutes a part,  under the Securities
Act, with respect to the shares of common stock offered hereby.  This Prospectus
does not contain all of the information  included in the Registration  Statement
and the exhibits and schedules thereto.  For further information with respect to
the  company  and the shares of common  stock,  reference  is hereby made to the
Registration Statement, including the exhibits and schedules thereto. Statements
contained  in this  Prospectus  concerning  the  provisions  or  contents of any
contract,  agreement or any other document referred to herein are summaries that
are not necessarily complete.  With respect to each such contract,  agreement or
document filed as an exhibit to the Registration Statement, reference is made to
such exhibit for a more complete  description of the matters involved,  and each
such  statement  shall be deemed  qualified in its entirety by such reference to
the copy of the applicable document filed with the Commission.  The Registration
Statement,  including  the  exhibits  and  schedules  thereto,  may be inspected
without charge at the Commission's  principal office at 450 Fifth Street,  N.W.,
Washington,  D.C.,  and copies of all or any part  thereof may be obtained  from
such office, upon payment of the fees prescribed by the Commission.

              The Company  furnishes  its security  holders with annual  reports
containing  consolidated  audited  financial  statements as soon as  practicable
after the end of each  fiscal year and such  interim  reports as the Company may
determine. The Company's fiscal year ends on November 30.

                                      -64-

<PAGE>



<TABLE>
<CAPTION>

                                Innovo Group Inc.



                        Consolidated Financial Statements
                        ---------------------------------


Fiscal Periods Ended October 31, 1995, 1994, and 1993
- -----------------------------------------------------


<S>                                                                                                                      <C>
Report of Independent Certified Public Accountants.....................................................................  F- 2

Consolidated Balance Sheets............................................................................................  F- 3

Consolidated Statements of Operations..................................................................................  F- 4

Consolidated Statements of Stockholders' Equity........................................................................  F- 5

Consolidated Statements of Cash Flows..................................................................................  F- 6

Notes to Consolidated Financial Statements.............................................................................  F- 7


Interim Periods Ended February 29, 1996 and January 31, 1995 (Unaudited)
- ------------------------------------------------------------------------

Condensed consolidated balance sheets as of February 29, 1996 and October 31, 1995.....................................  F-24

Condensed consolidated statements of operations for the three months ended
February 29, 1996 and January 31, 1995 and for the one month ended November 30, 1995...................................  F-25

Condensed consolidated statements of cash flows for the three months ended
February 29, 1996 and January 31, 1995 and for the one month ended November 30 1995....................................  F-26

Notes to condensed consolidated financial statements...................................................................  F-27


                                              Pro Forma Condensed Consolidated
                                              Financial Statements (Unaudited)
                                              --------------------------------

Introduction...........................................................................................................  F-31

Pro Forma Condensed Consolidated Balance Sheet as of February 29, 1996.................................................  F-32

Pro Forma Condensed Consolidated Statement of Operations for the year ended
October 31, 1995.......................................................................................................  F-33

Notes to Pro Forma Condensed Consolidated Financial Statements.........................................................  F-34
</TABLE>

                                                             F-1


<PAGE>




               Report of Independent Certified Public Accountants



Board of Directors
Innovo Group Inc.

               We have audited the accompanying  consolidated  balance sheets of
Innovo  Group Inc.  and  subsidiaries  as of October 31, 1995 and 1994,  and the
related consolidated  statements of operations,  stockholders'  equity, and cash
flows for each of the three years in the period ended  October 31,  1995.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

               We conducted our audits in  accordance  with  generally  accepted
auditing  standards.  Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  presentation  of the
financial statements.  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 Innovo Group Inc. and  subsidiaries as of October 31, 1995 and 1994,
and the  consolidated  results of their operations and their cash flows for each
of the three years in the period ended  October 31,  1995,  in  conformity  with
generally accepted accounting principles.


                               /s/BDO Seidman, LLP
                                BDO SEIDMAN, LLP




Atlanta, Georgia
January 26, 1996, except
 for Note 4, as to which
 the date is April 26, 1996


                                       F-2

<PAGE>



<TABLE>
<CAPTION>

                                             INNOVO GROUP INC. AND SUBSIDIARIES
                                                 CONSOLIDATED BALANCE SHEETS
                                                 ---------------------------
                                               (000's, except for share data)
                                                                                                    October 31,
                                                                                           --------------------------
                                                                                             1995               1994
                                                                                           --------------------------
<S>                                                                                        <C>               <C>
ASSETS

CURRENT:
    Cash and cash equivalents                                                              $     6           $      4
    Accounts receivable (Note 4)                                                             1,524              1,905
    Inventories (Note 4)                                                                     1,229              5,958
    Prepaid expenses                                                                           406                552
                                                                                            ------            -------
    TOTAL CURRENT ASSETS                                                                     3,165              8,419

PROPERTY AND EQUIPMENT, net (Note 5)                                                         2,126              2,466

OTHER ASSETS                                                                                   376                258
                                                                                            ------            -------

                                                                                           $ 5,667           $ 11,143
                                                                                            ======            =======
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
    Notes payable (Note 4)                                                                 $   993           $  3,085
    Subordinated notes payable (Note 4)                                                        235                235
    Current maturities of long-term debt (Note 5)                                              143                140
    Accounts payable                                                                         1,942              4,199
    Accrued expenses                                                                           735              1,931
                                                                                            ------            -------
    TOTAL CURRENT LIABILITIES                                                                4,048              9,590

LONG-TERM DEBT, less current maturities (Note 5)                                             1,422              1,374
OTHER                                                                                          153                302
                                                                                            ------            -------

    TOTAL LIABILITIES                                                                        5,623             11,266
                                                                                            ------            -------

COMMITMENTS AND CONTINGENCIES (Notes 2, 6 and 8)

REDEEMABLE COMMON STOCK (189,761 shares) (Note 7(b))                                             -              1,423
                                                                                            ------            -------

CLASS 3 TRUST (Note 2)                                                                         274                826
                                                                                            ------            -------

STOCKHOLDERS' EQUITY (Notes 2, 7(a) and (c)):
    Common stock, $.01 par - shares
      authorized 30,000,000; issued 3,050,062
      in 1995 and 2,146,372 in 1994                                                             30                 21
    Stock subscription (Note 4)                                                                350                  -
    Additional paid-in capital                                                              19,137             17,485
    Deficit                                                                                (17,358)           (16,407)
    Treasury stock, 53,072 and 77,119 shares                                                (2,389)            (3,471)
                                                                                            ------            -------

    TOTAL STOCKHOLDERS' EQUITY                                                                (230)            (2,372)
                                                                                            ------            -------
                                                                                           $ 5,667           $ 11,143
                                                                                            ======            =======
</TABLE>

See accompanying notes to consolidated financial statements.

                                       F-3

<PAGE>



<TABLE>
<CAPTION>

                                        INNOVO GROUP INC. AND SUBSIDIARIES
                                       CONSOLIDATED STATEMENTS OF OPERATIONS
                                       -------------------------------------
                                   (000's except earnings per share information)

                                                                                       Year ended October 31,
                                                                            1995                1994               1993
                                                                           ---------------------------------------------
                                                                                                  (as restated, Note 3)

<S>                                                                        <C>                 <C>              <C>
NET SALES                                                                  $ 5,276             $ 8,028          $ 12,468

COST OF GOODS SOLD                                                           3,808               5,044             6,998
                                                                            ------             -------          --------

    Gross profit                                                             1,468               2,984             5,470

OPERATING EXPENSES
    Selling, general and administrative                                      2,728               4,105             4,355
    Depreciation and amortization                                              406                 814               668
    Plant consolidation (Note 1(j))                                              -                 470                 -
                                                                            ------             -------          --------

    Income (loss) from operations                                           (1,666)             (2,405)              447

INTEREST EXPENSE                                                              (511)               (821)             (960)

OTHER INCOME (EXPENSE), net (Note 1(k))                                      2,110                (898)              280
                                                                            ------              -------         --------

    Income (loss) before income taxes
      (benefit)                                                                (67)             (4,124)             (233)

INCOME TAXES (BENEFIT) (Note 6)                                                  -               3,781               428
                                                                             ------             -------          --------

INCOME (LOSS) FROM CONTINUING OPERATIONS                                       (67)             (7,905)             (661)
                                                                             ------             -------          --------

DISCONTINUED OPERATIONS, NET OF TAXES (Note 3)
    Results of discontinued NASCO Products
      operations                                                              (927)             (1,537)           (1,215)
    Gain on sale of NASCO Products operations                                  301                   -                 -
    Results of discontinued Spirco and
      and Sportswear operations                                                  -                   -            (1,796)
    Gain (loss) on sale of Spirco
      operations                                                                 -                 852            (4,257)
                                                                             ------             -------          --------
                                                                               (626)              (685)           (7,268)
                                                                             ------             -------          --------

EXTRAORDINARY ITEM (Note 2)                                                    (258)               699                 -
                                                                             ------             -------          --------

NET INCOME (LOSS)                                                           $  (951)          $ (7,891)         $ (7,929)
                                                                             ======             =======           =======

EARNINGS (LOSS) PER SHARE:
    Continuing operations                                                   $ (.03)          $   (3.99)         $   (.63)
    Discontinued operations (Note 3)                                          (.24)               (.34)            (6.92)
    Extraordinary item (Note 2)                                               (.09)                .35                 -
                                                                            ------             -------           --------

    Net income (loss)                                                       $ (.36)          $   (3.98)        $   (7.55)
                                                                            ======            ========           ========

WEIGHTED AVERAGE SHARES OUTSTANDING                                          2,616               1,982             1,050
                                                                            ======            ========          ========
</TABLE>


See accompanying notes to consolidated financial statements.

                                       F-4

<PAGE>



<TABLE>
<CAPTION>


                                                      INNOVO GROUP INC. AND SUBSIDIARIES
                                                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                                -----------------------------------------------
                                                           (000's except for shares)

                                                        Common Stock                  Additional   Retained
                                                      ------------------    Stock      paid-in     earnings    Treasury
                                                       Shares    Amount  Subscription   capital     (deficit)    stock     Total
                                                      --------  -------- ------------  ----------   ---------   --------     -----

<S>                                                  <C>          <C>        <C>       <C>          <C>         <C>        <C>
BALANCE, November 1, 1992                            1,063,631    $ 10       $   -     $11,554      $ (587)     $(3,457)   $ 7,520

Issuances of common stock                               62,806       1           -         652           -            -        653
Private placement of common stock and warrants          55,000       1           -       1,126           -            -      1,127
Common stock offering costs                                  -       -           -        (412)          -            -       (412)
Purchase of treasury stock                                   -       -           -           -           -          (14)       (14)
Issuance of warrants to debenture holders (Note 4)           -       -           -           6           -            -          6
Net loss                                                     -       -           -           -      (7,929)           -     (7,929)
                                                    ----------   -----     -------    --------      ------     --------     ------

BALANCE, October 31, 1993                            1,181,437      12           -      12,926      (8,516)      (3,471)       951

Issuance of common stock
  Cash                                                 110,000       1           -         474           -            -        475
  Services                                              62,750       1           -         306           -            -        307
  Stock award (Note 7(c))                                9,875       -           -          81           -            -         81
  Extinguishment of debt (Notes 4 and 7(a))            455,213       4           -       2,800           -            -      2,804
  Loan fees (Note 4)                                    80,000       1           -         299           -            -        300
  Spirco reorganization (Note 2)                       247,097       2           -         700           -            -        702
  Costs of issuances                                         -       -           -        (584)          -            -       (584)
Capital contribution (Note 7(a))                             -       -           -         483           -            -        483
Net loss                                                     -       -           -           -      (7,891)           -     (7,891)
                                                    ----------   -----     -------   ---------      ------    ---------     ------
BALANCE, October 31, 1994                            2,146,372      21           -      17,485     (16,407)      (3,471)    (2,372)

Issuance of common stock
  Spirco reorganization (Note 2)                       546,103       5           -       1,116           -            -      1,121
  Extinguishment of debt (Note 4)                      119,873       1         350         127           -            -        478
  Loan extension (Note 4)                               69,500       1           -         121           -            -        122
  Other                                                  2,500       -           -           9           -            -          9
  Costs of issuances                                         -       -           -         (60)          -            -        (60)
Expiration of put options (Note 7(b))                  189,761       2           -       1,421           -            -      1,423
Cancellation of treasury shares                        (24,047)      -           -      (1,082)          -        1,082          -
Net loss                                                     -       -           -            -       (951)           -       (951)
                                                    ----------   -----     ------- ------------   --------     --------    -------
BALANCE, October 31, 1995                            3,050,062   $  30      $  350    $ 19,137   $ (17,358)     $(2,389)   $  (230)
                                                     =========   =====       =====     =======    ========       ======    =======
</TABLE>

See accompanying notes to consolidated financial statements.

                                                                     F-5


<PAGE>


<TABLE>
<CAPTION>

                                                      INNOVO GROUP INC. AND SUBSIDIARIES
                                                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                     -------------------------------------
                                                                    (000's)


                                                                                            Year ended October 31,
                                                                                 1995                1994              1993
                                                                               -----------------------------------------------
<S>                                                                           <C>                 <C>                <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                                                           $  (951)            $(7,891)           $(7,929)
  Adjustments to reconcile net income (loss) to cash
  provided by (used in) operating activities:
    Depreciation and amortization                                                 412                 822              1,323
    Deferred income taxes                                                           -               4,630             (1,901)
    Provision for uncollectible accounts                                          102                 383                150
    Loss (gain) on disposal of discontinued operations                           (395)             (1,374)             3,532
    Extraordinary gain or loss                                                    258              (1,128)                 -
    Changes in assets and liabilities (exclusive
      of Sportswear transaction):
        Accounts receivable                                                       279               1,365              5,293
        Inventories                                                             4,430                 (26)               979
        Prepaid expenses                                                          (25)                 33               (652)
        Accounts payable                                                         (867)                 37                (73)
        Accrued expenses                                                       (1,032)              1,306               (893)
        Income taxes payable                                                        -                   -               (435)
        Other                                                                    (507)              1,437                (36)
                                                                               ------              ------             -------
Cash provided by (used in) operating activities                                 1,704                (406)              (642)
                                                                               ------              ------             -------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                                                            (19)                (18)               (25)
  Increase (decrease) in other assets                                               4                   -                  -
  Proceeds from sale of discontinued operations                                   100               1,445              1,500
                                                                               ------              ------            -------

Cash provided by (used in) investing activities                                    85               1,427              1,475
                                                                               ------              ------            -------
   

CASH FLOWS FROM FINANCING ACTIVITIES:
  Additions to notes payable                                                      356                 612                392
  Repayments of notes payable                                                  (1,970)             (1,493)            (3,068)
  Repayments of long-term debt                                                   (113)                (68)              (360)
  Proceeds from issuance of common stock                                            -                 475              1,780
  Stock issuance costs                                                            (60)               (584)              (412)
  Purchase of treasury stock                                                        -                   -                (14)
                                                                               ------              ------             -------
    
Cash provided by (used in) financing activities                                (1,787)             (1,058)            (1,682)
                                                                               -------             ------            -------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                2                 (37)              (849)

CASH AND CASH EQUIVALENTS, at beginning of year                                     4                  41                890
                                                                               ------              ------            -------

CASH AND CASH EQUIVALENTS, at end of year                                     $     6             $     4           $     41
                                                                               ======              ======            =======

</TABLE>

See accompanying notes to consolidated financial statements.

                                       F-6

<PAGE>




                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

NOTE 1 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

(a)      Nature of business
         ------------------

         Innovo Group Inc. ("Innovo Group") is a holding company,  the principal
assets of which is the common  stock of three  operating  subsidiaries,  Innovo,
Inc.  ("Innovo"),  NASCO Products,  Inc.  ("NASCO  Products") and NASCO Products
International,  Inc.  ("International").   Innovo  Group  and  its  wholly-owned
subsidiaries are referred to as "the Company".

         Innovo is a  domestic  manufacturer  and  distributor  of  laundry  and
utility bags, nylon lunch bags and fannypacks,  stadium cushions,  craft smocks,
aprons and cloth novelties for children.  The subsidiary also  manufactures  and
distributes a reusable  cloth  shopping/carrying  bag under the name  E.A.R.T.H.
Bag. The subsidiary  creates its own contemporary  designs for its products and,
under  certain  licenses,  has the  right to  display  on its  products  certain
characters and the names and logos of the teams of the major professional sports
leagues,  the U.S.  Olympic teams,  most major colleges and universities and the
individual players of the American and National baseball leagues.  Innovo grants
credit to customers, substantially all of which are mass merchandisers or are in
the premium incentive industry.

         NASCO  Products  imported  a line  of  canvas  and  nylon  sport  bags,
backpacks,  equipment  bags,  and other  sporting  goods  products  imprinted or
embroidered  with  emblems  and  logos  licensed  from  various  sports  related
licensors,  including  the major  professional  sports teams,  the U.S.  Olympic
Committee,  most major colleges and universities  and the individual  players of
the American and National  baseball  leagues.  NASCO Products  granted credit to
customers, substantially all of which are major retailers and mail order catalog
businesses. Effective July 31, 1995 the Company disposed of and discontinued the
import operations of NASCO Products (see Note 3).

         International distributes in foreign, principally European markets, the
products  manufactured  by Innovo,  as well as canvas and nylon  sports bags and
backpacks,  including  those  imprinted  or  embroidered  with emblems and logos
licensed from various sports related licensors. International generally receives
payment at the time of shipment.

         Spirco, Inc. ("Spirco"), formally known as NASCO, Inc. ("NASCO"), was a
wholly-owned  subsidiary of Innovo Group until November,  1994, at which time it
was merged into Innovo Group.  Spirco's  principal products and markets included
magazines  and food  products  which were sold directly to primary and secondary
schools for fundraising and school spirit programs and school and athletic bags,
jackets and  athletic  apparel  displaying  the logos of primary  and  secondary
schools,  which were sold  directly  and  indirectly  to the  schools,  or their
students. Spirco discontinued marketing fundraising programs to school and youth
organizations  in May 1993 (see Note 3). On August  27,  1993  Spirco  filed for
protection under Chapter 11 of the Bankruptcy  Code. Its plan of  reorganization
was  confirmed  by the  U.S.  Bankruptcy  Court on  August  5,  1994 and  became
effective on November 7, 1994 (see Note 2).

         The Company  operates in a single line of  business.  Except for fiscal
1994, when one customer accounted for 13.9% of net sales, no individual customer
accounted for more than 10% of sales in the years ended  October 31, 1995,  1994
and 1993. Sales to foreign customers, principally in Europe, accounted for 27.5%
of sales from continuing operations in fiscal 1995.


                                       F-7

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                          -----------------------------


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

(b)      Principles of consolidation
         ---------------------------

         The accompanying consolidated financial statements include the accounts
of the Company and its  wholly-owned  subsidiaries,  except for the  accounts of
NASCO  Sportswear,   Inc.   ("Sportswear"),   which  are  not  included  in  the
consolidated  financial statements for periods subsequent to April 30, 1994 (see
Note 3).

         All  significant  intercompany  transactions  and  balances  have  been
eliminated.

(c)      Inventories
         -----------

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

         Inventories consisted of the following:
                                    October 31,    October 31,
                                       1995           1994
                                    --------------------------
                                     (000's)        (000's)

Finished goods                      $   601       $  6,046
Work-in-process                         177             34
Raw materials                           469            637
                                     ------        -------
                                      1,247          6,717
Less inventory reserve                  (18)          (759)
                                     ------        -------

                                    $ 1,229       $  5,958
                                     ======        =======

(d)      Property, plant, equipment, depreciation and amortization
         ---------------------------------------------------------

         Property,  plant and  equipment  are stated at cost.  Depreciation  and
amortization  are  provided  in  amounts  sufficient  to  allocate  the  cost of
depreciable  assets to operations  over their  estimated  useful lives using the
straight-line method. Leasehold improvements are amortized over the lives of the
respective leases or the estimated service lives of the improvements,  whichever
is  shorter.  On sale or  retirement,  the asset  cost and  related  accumulated
depreciation or amortization are removed from the accounts, and any related gain
or loss is included in the determination of income.


                                       F-8

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                           ---------------------------


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES(continued)
   
         Property and equipment consisted of the following:

                                Useful
                                lives       October 31,      October 31,
                               (years)         1995             1994
                               -------      ----------------------------
                                              (000's)          (000's)
Buildings, land and
  improvements                   8-20        $ 1,500         $  1,500
Machinery and equipment           5-8          1,506            1,507
Furniture and fixtures            3-8            597              577
Transportation equipment            5             54               54
Leasehold improvements            5-8              3                3
                                              ------          -------
                                               3,660            3,641
Less accumulated depreciation
  and amortization                            (1,534)          (1,175)
                                              ------          -------
Net property and equipment                   $ 2,126         $  2,466
                                              ======          =======

         In  March,  1995,  the  Financial  Accounting  Standards  Board  issued
Statement of Financial  Accounting  Standards ("SFAS") No. 121,  "Accounting for
the Impairment of Long-Lived  Assets and  Long-Lived  Assets to be Disposed of."
The  Company  will adopt SFAS No. in its 1997  fiscal  year.  The  adoption  and
application  of SFAS No. 121 is not  expected  to have a material  effect on the
Company's consolidated financial statements.
    
(e)      Other assets
         ------------

         Included in other assets were intangibles which primarily  consisted of
the values  assigned  to the  Company's  purchase  of an  assembled  work force,
artwork, trade name and software in connection with its fiscal 1991 acquisitions
of NASCO  Products and Spirco.  These assets are amortized by the  straight-line
method over useful lives  ranging  from three to thirty  years.  The  intangible
assets  relating  to  Spirco's  fundraising  program  marketing  operations  and
Sportswear  were  charged off in fiscal  1993 as a component  of the loss on the
sale  of the  discontinued  operation  and the  amounts  relating  to the  NASCO
Products  trade name were  charged off in fiscal 1995 as a reduction of the gain
on the sale of the discontinued operation (see Note 3).

         The Company  charges to expense in the year  incurred  costs to develop
new products and  programs.  Amounts  charged to expense  approximated  $39,000,
$152,000 and $120,000 in fiscal 1995, 1994 and 1993, respectively.

         Cost  incurred  in the  issuance of debt  securities  or to obtain bank
financing  are  capitalized  (included in other  assets) and are  amortized as a
component of interest expense using the level yield method.

(f)      Income taxes
         ------------
   
         The Company  files a  consolidated  income tax return and  provides for
income  taxes  under SFAS No. 109,  "Accounting  for Income  Taxes."  Under that
standard,  deferred income taxes are provided for temporary  differences arising
from  differences  between  financial  statement and federal income tax bases of
assets and liabilities.
    

                                       F-9

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                        --------------------------------


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

(g)      Revenue recognition
         -------------------
   
         Revenues  are  recorded on the  accrual  basis of  accounting  when the
Company  ships  products to its  customers.  The Company  provides an  allowance
($120,000 and $117,000 at October 31, 1995 and 1994, respectively) for estimated
losses to be incurred in the collection of accounts receivable.
    
(h)      Earnings per share
         ------------------

         Earnings  (loss) per share are computed using  weighted  average common
shares  and  dilutive  common  equivalent  shares   outstanding.   Common  stock
equivalents  consist of outstanding  options and warrants.  Certain common stock
equivalents  were not considered in the  computation of weighted  average common
shares as their effect would have been antidilutive.  For fiscal 1993 the shares
of common stock classified  outside of stockholders'  equity on the consolidated
balance  sheet have been  included in the  computation  of loss per share as the
redemption price was less than the market price throughout and at the end of the
year.  For fiscal 1994 the market price of the Company's  common stock was below
the redemption  price for the majority of the year, and there have been included
as common stock  equivalents in the number of shares that the Company would have
to issue, based on the year-end market price, to fund the redemption obligation.

         On June 8, 1995 the Company declared a one-for-ten reverse stock split,
effective  June 19, 1995.  All share and per share amounts have been restated to
reflect the effects of the reverse stock split.

(i)      Cash and cash equivalents
         -------------------------

         Cash and cash  equivalents  are  generally  comprised of highly  liquid
instruments  with original  maturities of three months or less, such as treasury
bills, certificates of deposit, commercial paper and call and time deposits.

(j)      Plant Consolidation
         -------------------

         In October,  1994 the Company began certain  steps to  restructure  its
operations.  Principal  among  these  steps  were  the  closing  of  its  leased
manufacturing  facility  in Texas and the  consolidation  of its  operations  to
Tennessee.  In  connection  with these  steps the Company  incurred  expenses of
$470,000, which included the accrual of provisions of $152,000 for the remaining
obligations  under its Texas lease, and $40,000 for the termination of employees
who were not relocated to Tennessee.

(k)      Other Income (Expense)
         ----------------------

         Other  income in fiscal  1995  includes  a $1.9  million  gain from the
settlement from  litigation.  Other expense in fiscal 1994 includes  $300,000 of
costs  associated  with the  preparation  of a public  offering of the Company's
securities  which was charged to expense when the Company decided not to proceed
with an offering.



                                      F-10

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                           ---------------------------


NOTE 2 - REORGANIZATION OF SPIRCO

         On August 5, 1994 the U.S. Bankruptcy Court for the Western District of
Pennsylvania  issued an order confirming the plan of  reorganization  of Spirco,
and the confirmed plan was  implemented  and made effective on November 7, 1994.
Spirco had filed for  reorganization  under Chapter 11 of the Bankruptcy Code on
August 27, 1993. Innovo Group, Innovo and NASCO Products were not parties to the
filing.

         Spirco's  plan  of  reorganization   established  fourteen  classes  of
creditors  which,  with respect to the nature and amount of  distribution,  were
divided into six  categories.  Administrative  expenses  were paid in cash using
funds borrowed under the Company's bank credit  facility (see Note 4).  Spirco's
equipment and mortgage  debt,  which had been  guaranteed by Innovo Group,  were
assumed by Leasall  Management,  Inc.  ("Leasall"),  a newly formed  subsidiary,
together  with its  acquisition  of the  collateral  assets,  and  other  Spirco
liabilities  that were secured or that had been  guaranteed by Innovo Group were
paid in full through the issuance of 222,000 shares of Innovo Group common stock
on the basis of $2.84 per share.

         The claim of the Internal  Revenue Service  ("IRS")  resulting from its
1991 examination of the 1986 and 1988 income tax returns of Spirco was satisfied
through the issuance to the IRS of 25,000 shares of common stock,  in return for
which the IRS released its lien on 25,000 shares of Innovo Group  treasury stock
owned by Spirco.  Additionally,  the IRS  foreclosed  on 30,000 shares of common
stock that had been personally pledged to it by the Company's president.

         Priority  claims for sales,  property  and  unemployment  taxes held by
state  and local  taxing  authorities,  estimated  to total  $826,000  after the
resolution  of disputes,  were  contributed  to a trust ("the Class 3 Trust") to
which Innovo  Group issued  584,000  shares of common  stock.  Under the plan of
reorganization  the  Class 3 Trust,  which  is  administered  by an  independent
trustee, is selling the shares of common stock and distributing the net proceeds
therefrom to the Class 3 claimants.  If the proceeds from the sale of the shares
of  common  stock  issued to the  Class 3 Trust  are not  sufficient  to pay the
allowed Class 3 claims,  plus interest accruing at the rate of 7% per annum from
November 7, 1994, then Innovo Group will be required to pay the remaining amount
in installments with interest at 7% between November,  1995 and November,  1999.
To the extent the Class 3 claims are  satisfied  by the sale of less than all of
the  shares  issued to the Class 3 Trust,  the shares  remaining  in the Class 3
Trust will be returned to Innovo Group.  General unsecured  creditors and claims
ranking below general unsecured creditors, including the claims of Innovo Group,
Innovo and NASCO  Products  for  intercompany  advances  to Spirco,  received no
distribution under the plan. During fiscal 1995 the Class 3 Trust received,  and
distributed  to the Class 3 claimants,  $590,000 from the sale of 359,054 shares
of common stock.  On the basis of the sales by the Class 3 Trust through January
15, 1996,  the market price of the  Company's  common stock on that date and the
estimated  amount of disputed claims that will be allowed,  the Company would be
required  to  satisfy  approximately  $200,000  of  remaining  Class 3 claims in
installments after the Class 3 Trust completes the sale of its shares.

         In   connection   with  the   implementation   of   Spirco's   plan  of
reorganization  there are pending legal actions by certain  creditors and former
employees of Spirco  alleging  various claims  against Spirco  together with the
existence of guarantee or alter ego  liability on the part of Innovo  Group.  To
the extent a claimant is able to establish both the claim against Spirco and the
existence of Innovo Group  liability,  such claimant will be entitled to receive
Innovo Group

                                      F-11

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                           ---------------------------


NOTE 2 - REORGANIZATION OF SPIRCO (concluded)

common  stock in  satisfaction  of such  claim on the basis of $2.84 per  share.
Otherwise,  no shares will be issued to such claimants by Innovo Group.  Through
January 15, 1996 the  Company  issued  187,049  shares  upon the  settlement  of
certain  disputed  claims.  The Company is vigorously  contesting  the remaining
disputed  claims,  and believes that it is unlikely that their ultimate  outcome
will result in the issuance of a material number of shares of common stock.

         For  financial  reporting  purposes  the shares of common  stock issued
pursuant to Spirco's plan of reorganization to satisfy the secured, Innovo Group
guaranteed  and IRS claims have been recorded as issued on October 31, 1994 at a
value of $2.84  per  share,  which  represents  the per share  value  determined
pursuant to the plan of  reorganization.  The claims  contributed to the Class 3
Trust are  reflected as a separate item on the  Company's  consolidated  balance
sheet  based on the  Company's  estimate  of the  amounts  that will be  finally
allowed.  As  shares  of  common  stock  are  sold  by the  Class 3  Trust,  the
satisfaction of those claims and the issuance of those shares is being reflected
based on the net proceeds received and distributed by the Class 3 Trust.

         The  implementation of Spirco's plan of reorganization  resulted in the
discharge of all of its remaining indebtedness. As a result, in fiscal 1994, the
Company recognized an extraordinary gain of $1,128,000,  before related deferred
income tax expense of $429,000,  representing principally the forgiveness of the
general  unsecured claims that received no distribution  under the plan.  During
fiscal 1995 the Company recorded  extraordinary  charges of $258,000 for changes
in the estimates of allowed claims.

NOTE 3 -  DISCONTINUED OPERATIONS

         The  components of income (loss) from  discontinued  operations  are as
follows:

                                                     Year ended October 31,
                                                 ------------------------------
                                                 1995        1994         1993
                                                 ----        ----         ----
                                                            (000's)

         Results of discontinued NASCO
           Products operations               $  (927)    $(1,537)     $(1,215)
         Gain on sale of NASCO Products
           operations                            301           -           -
         Results of discontinued Spirco
           and Sportswear operations               -           -       (1,796)
         Gain (loss) on sale of Spirco
           operations                              -         852       (4,257)
                                              ------      ------       ------
                                             $  (626)    $  (685)     $(7,268)
                                              ======      ======       ======

         On July 31,  1995 the  Company  executed an  agreement  with  Accessory
Network  Group  ("ANG")  under which ANG  succeeded to all of the rights held by
NASCO  Products  to market  and  distribute  in the United  States the  National
Football  League,  NBA, Major League  Baseball and National Hockey League logoed
sports bags,  back packs and equipment bags NASCO Products  previously  imported
and distributed. The products marketed and sold under those license rights

                                      F-12

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                            ------------------------


NOTE 3 - DISCONTINUED OPERATIONS (continued)

represented  a separate  class of products and  previously  issued 1994 and 1993
financial  statements  have  been  restated  to  report  the  results  of  those
operations as a component of discontinued operations.

         For each license ANG will pay NASCO Products $187,500  ($750,000 in the
aggregate),  of which $100,000 was paid on July 31, 1995. The remaining $650,000
is  payable,  without  interest,  in monthly  installments  equal to 5% of ANG's
aggregate  sales of the licensed  products,  with the final payment due July 31,
1998.  ANG  assumed  all of NASCO  Products'  obligations  under  the  licenses,
including the payment of royalties and minimum  royalties.  NASCO  Products also
transferred to ANG its existing inventory of these products,  for which ANG will
pay approximately 67% of NASCO Products' cost over a six month period.  The gain
of  $301,000  recognized  in fiscal  1995  from the sale of the NASCO  Products'
domestic  operations  reflects the recording of the payments to be received from
ANG over the next three  years at their  present  value,  discounted  at 10% per
annum.

         In addition,  ANG will make an ongoing annual payment to NASCO Products
of 2% of sales under each of the National Football League, Major League Baseball
and National Hockey League licenses,  and 1% of sales under the NBA license,  up
to aggregate  sales of $15 million,  and 1.5% and .5% of sales  thereafter.  The
payments will continue for forty years unless a license expires or is terminated
and is not renewed or reinstated within twelve months.

         The  revenues  and expenses  relating to the  disposed  NASCO  Products
imported product line were as follows:
                                                    Year ended October 31,
                                             ---------------------------------
                                             1995         1994          1993
                                             ----         ----          -----
                                                         (000's)
         Net sales                         $ 2,777       $ 5,937       $ 6,239
         Cost of goods sold                 (2,532)       (4,631)       (4,771)
         Selling, general and
           administrative expenses          (1,043)       (2,619)       (2,867)
         Interest expense                      (79)         (193)         (180)
         Other                                 (50)         (111)         (106)
         Income tax benefit                      -            80           470
                                           -------        ------        ------
         Income (loss) from operations    $   (927)      $(1,537)      $(1,215)
                                           =======        ======        ======

         Effective  April  30,  1993 the  Company  sold  the  youth  and  school
fundraising  program direct marketing  operations  formerly conducted by Spirco.
The  fundraising  program  marketing  operations  were  purchased  by QSP,  Inc.
("QSP"), which is a wholly-owned  subsidiary of The Reader's Digest Association,
Inc.  Under  the sale  agreement,  Spirco  sold to QSP all of its  rights  under
agreements with fundraising  organizations for pending programs,  and its rights
under the non-competition,  confidentiality and non-solicitation agreements with
approximately 55 Spirco  fundraising  salespersons who accepted  employment with
QSP. QSP also  received the  salespersons'  advance  balances due to Spirco from
those  salespersons  that  accepted  employment  offers  from  QSP.  A  separate
non-competition agreement between Innovo Group, Spirco and QSP provides that the
Company,  Innovo  and  Spirco  will  not  engage  in  the  direct  marketing  of
fundraising programs to youth and school organizations, and will not solicit QSP

                                      F-13

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                        --------------------------------



NOTE 3 - DISCONTINUED OPERATIONS (concluded)

employees for a period of five years.  QSP did not assume any  liabilities  from
Spirco.

                  The sales agreement  provided that QSP would pay Spirco 25% of
the gross sales, as defined in the sales agreement, received by QSP between July
1,  1993 and June 30,  1994 from  fundraising  programs  sold to  former  Spirco
fundraising customers or by former Spirco salespersons.  The minimum sales price
was $0.5 million,  which Spirco  received on May 10, 1993.  In addition,  Innovo
Group received $1.0 million under the non-competition  agreement.  During fiscal
1994 Spirco received additional payments of $1,445,000 from QSP.

                  On August 27, 1993,  Sportswear filed for reorganization under
Chapter 11 of the U.S.  Bankruptcy  Code.  The Company  subsequently  decided to
discontinue the operations of Sportswear and dispose of its assets. Accordingly,
Sportswear's  bankruptcy  proceeding was converted to Chapter 7 and on April 17,
1994 the assets of Sportswear were  transferred to the Trustee  appointed by the
bankruptcy  court to be liquidated  for the benefit of  Sportswear's  creditors.
Innovo Group,  Innovo,  NASCO  Products and Spirco were not directly  liable for
Sportswear's  debts,  and the  Company  believes  that it is remote  that  those
companies will be deemed to have guaranteed any material, unsatisfied Sportswear
liabilities;   accordingly,   effective  April  30,  1994  the  Company  removed
Sportswear's  assets and liabilities  from its  consolidated  balance sheet. The
Company had previously  provided for the excess of Sportswear's  assets over its
liabilities,  which was not  material.  Sportswear  had been engaged in contract
embroidery  and the  manufacture  and sale,  in local  markets,  of  embroidered
athletic  apparel.  The revenues and operating  results of  Sportswear  were not
separately material.

                  The Company had acquired the Spirco and Sportswear  operations
in August 1991 and June 1992,  respectively.  The  operations  of Spirco sold to
QSP,  and  those  of  Sportswear,  represented  sales  to  separate  classes  of
customers, and are reported as discontinued  operations.  The following presents
the revenues and expenses relating to the discontinued  operations of Spirco and
Sportswear:
                             Year ended October 31,
                                             ---------------------------------
                                                1995         1994         1993
                                             ---------    ---------    -------
                                                           (000's)
    Net sales                                 $      -     $      -   $  5,211
    Cost of sales and operating expenses             -            -     (7,506)
    Interest expense                                 -            -        (65)
    Income tax benefit                               -            -        564
                                              --------      -------    -------

    Income (loss) from operations            $       -     $      -   $ (1,796)
                                              ========      =======    =======

         The gain or loss on the disposals of Spirco and  Sportswear  are net of
income tax expense  (benefit)  of $522,000 and  $(1,295,000)  in fiscal 1994 and
1993,  respectively,  and includes a phase-out  operating  loss of $1,925,000 in
fiscal 1993.

         Interest  expense  was  allocated  to the  discontinued  operations  in
accordance  with  EITF  87-24,  which  provides  for  allocating  interest  to a
discontinued  operation based on the  relationship of the net assets employed in
the discontinued operation to the Company's consolidated net assets.

                                      F-14

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                             ----------------------



NOTE 4 - NOTES PAYABLE AND SUBORDINATED NOTES PAYABLE

    Notes payable consisted of the following:
                                             October 31,           October 31,
                                                1995                  1994
                                             ---------------------------------
                                               (000's)               (000's)

Innovo factoring facility                     $   356               $      -
Bank credit facility                              202                  1,913
Working capital loan                              407                    600
Other                                              28                    572
                                               ------                -------

                                              $   993               $  3,085
                                               ======                =======

         Innovo  borrows under an accounts  receivable  factoring  facility with
Riviera Finance  ("Riviera") under which Riviera advances 80% of assigned Innovo
accounts  receivable.  The  factoring  facility  provides  for  advances  up  to
$750,000.  Riviera  charges  1% of each  invoice  assigned  plus 2% per month of
outstanding  advances.  Borrowings  under the  facility  are  collateralized  by
assigned Innovo accounts  receivable,  which aggregated  $445,000 at October 31,
1995.

         Previously  Innovo  and NASCO  Products  borrowed  under a bank  credit
facility with NBD Bank ("NBD").  The bankruptcy filings by Spirco and Sportswear
in August,  1993  constituted  events of default under the agreement in force at
that date. A forbearance  agreement was executed  November 10, 1993, and did not
waive these or other prior  defaults  but  included an  agreement by the lending
bank not to exercise its rights resulting from prior defaults under the original
agreement  and  previous  extensions  provided  there  are no  future  events of
default. Under the November 10, 1993 agreement,  NBD agreed to continued funding
through May 10, 1994 absent any future  events of default.  The NBD facility was
again extended on July 20, 1994, and again in April,  1995 at which time (i) NBD
agreed to extend,  until July 31, 1995,  the terms of its  agreement  with NASCO
Products  (except  that the advance rate on accounts  receivable  was reduced to
70%) and (ii) the  Company  repaid  the  amounts  borrowed  from NBD by  Innovo.
Effective  August 1, 1995 NBD began to apply to the balance due it all  proceeds
from the  collection of NASCO  Products  accounts  receivable,  and all payments
being  received from ANG (see Note 3). NASCO  Products'  accounts  receivable of
$212,000  at October  31,  1995,  and future  payments  from ANG,  will first be
applied to  extinguish  the balance due to NBD, and then to repay the  remaining
balance on the $600,000 working capital loan obtained in July, 1994 from a group
of unaffiliated lenders.

         Borrowings  under the bank credit facility bear interest at 4% over the
NBD's  prime rate  (8.75% at October  31,  1995).  Substantially  all assets are
pledged  under the  agreement,  and the transfer of any funds from the operating
subsidiaries  to the parent  company is prohibited  without the prior consent of
the lender.  Substantially  all operating assets are at the subsidiary level, as
the parent  company  currently  acts as a holding  company and does not have any
operations.

         The July 1994 working capital loan bears interest payable  quarterly at
4%  above  NBD's  prime  rate,  and the  loan is  collateralized  by a  security
interest,  subordinate  to  those  held by  Riviera  and NBD,  in the  Company's
accounts receivable and inventory. As consideration for

                                      F-15

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                            ------------------------


NOTE 4 - NOTES PAYABLE AND SUBORDINATED NOTES PAYABLE (continued)

making the loan the lenders  received  80,000 shares of common stock,  valued at
$300,000  on the basis of the then  market  price.  In January  1995 the Company
obtained an  extension  of the  maturity of the working  capital  loan until the
earlier of October 15, 1995 or the repayment of NBD's advances. At that time the
interest  rate on the working  capital loan was reset at 20% per annum,  and the
Company  issued  69,500  shares of its  common  stock as an  extension  fee.  In
January,  1996 the lenders  agreed in  principle  to extend the  maturity of the
working  capital loan until October 31, 1996 in exchange for (i) the issuance of
50,000  shares of common  stock and (ii) the  issuance,  each  month  that there
remain  outstanding  borrowings,  of an additional 6,250 shares of common stock.
The final  agreement,  which also  reduced  the  interest  rate to 16% per annum
retroactively to October, 1995, was executed in April, 1996.

         The weighted average interest rate on outstanding short-term borrowings
was 19.6% and 13.0% at October 31, 1995 and 1994.

         In June  1992,  Innovo  Group  issued  $2,000,000  of 12%  Subordinated
Collateralized Notes (the "Subordinated  Collateralized Notes") due on or before
December 1, 1992,  together with common stock  purchase  warrants to purchase an
aggregate of 90,000 shares of the  Company's  common stock at a price of $45 per
share on or before May 15, 1994 (the exercise price of these warrants  decreased
to $30 per share when the Company did not redeem the Subordinated Collateralized
Notes on or before  December 1, 1992).  The Company  received  extensions of the
maturity of the  Subordinated  Collateralized  Notes until March 31,  1993,  and
subsequently the holders of $1,125,000 of the Subordinated  Collateralized Notes
agreed to extend the maturity  until March 31, 1994.  In exchange for the second
extensions,  the Company  extended to July 31, 1996 the  expiration  date of the
56,250 warrants held by such noteholders, and issued to them an additional 5,625
common stock purchase warrants having identical terms.

         On April 5, 1994 the Company  completed an equity for debt  exchange in
which (i) 216,128 shares of common stock were issued to extinguish  $1.7 million
of the  Subordinated  Collateralized  Notes  and  related  accrued  interest  of
$191,000, (ii) 6,334 shares of common stock were issued to extinguish $50,000 of
other notes  payable and accrued  interest of $5,400 and (iii) 26,327  shares of
common stock were issued to satisfy  $185,000 of other  obligations.  Several of
the  holders of the debt  exchanged  for common  stock were also  holders of the
units sold by the  Company in its June,  1993  private  placement,  and both the
Subordinated  Collateralized  Notes and the  units  had been  placed by the same
placement  agents.  As a  result,  in  order  to  obtain  agreement  to the debt
conversion,  the  Company  also  agreed  to revise  the terms of the June,  1993
private  placement by issuing  53,000  shares of common stock to increase to two
shares the number of shares  included  in the units  sold,  decrease  to $20 the
exercise price of the 53,000 warrants included in the units, and extend the term
of the  warrants  until July 31,  1997.  Subsequent  to fiscal  1995 the Company
converted $50,000 of the remaining Subordinated Collateralized Notes into a term
obligation.  In April,  1996,  the Company  and the holder of the one  remaining
Subordinated  Collateralized  Note,  on which there  remained due  principal and
accrued interest of approximately $288,000, reached an agreement under which (i)
$144,000  of the  amount  owing  was  converted  into  a 14%  term  note  due in
installments  through May, 1997, and (ii) $144,000 is being retired  through the
issuance  of 498,515  shares of common  stock and 250,000  Class E common  stock
purchase warrants.


                                      F-16

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                         ------------------------------



NOTE 4 - NOTES PAYABLE AND SUBORDINATED NOTES PAYABLE (continued)

         As a result  of the  April 5,  1994  exchange,  the  Company  issued an
aggregate of 301,789 shares, which have been recorded in stockholders' equity at
the amount of debt extinguished ($2,132,000). Costs and expenses of the exchange
of $270,000 have been charged against  stockholders' equity. No gain or loss was
recognized.

         During fiscal 1995 the Company issued an aggregate of 119,873 shares of
common stock to extinguish an aggregate of $128,000 of unsecured  notes payable,
which were past due,  and  restructured  $50,000 of the  remaining  Subordinated
Collateralized  Notes as a long-term  note.  Additionally,  in October  1995 the
holder of unsecured notes  aggregating  $319,000 tendered the notes, and accrued
interest of $31,000, as a subscription for shares of the Company's common stock.
Under the subscription  agreement the Company will issue shares over a six month
period ending May, 1996 that have an aggregate value of approximately  $350,000,
on the basis of 75  percent  of the  market  prices at the times the  shares are
issued, subject to a maximum of 375,000 shares.

         During  fiscal  1993  the  Company   obtained   additional   short-term
borrowings of $1,339,000.  Those  borrowings,  together with interest accrued at
10% per annum,  (including  $45,900 paid to related parties on loans of $649,000
from such  affiliates)  were repaid in  September  1993  through the issuance of
189,761 shares of restricted common stock (see Note 7 (b)).

         If the common  stock issued or to be issued to  extinguish  these notes
and  Subordinated  Collateralized  Notes  had been  outstanding,  in lieu of the
loans, from the date of each loan, the loss per share from continuing operations
and net loss per share for fiscal 1994 and 1993 would have been  reduced by $.22
and $.49 per share, respectively.

NOTE 5 -  LONG-TERM DEBT

         Long-term debt consisted of the following:
                                                 October 31,      October 31,
                                                    1995             1994
                                                 -----------------------------
                                                   (000's)          (000's)
Notes payable to ICON Cash Flow Partners,
L.P., Series D ("ICON")                          $   355           $   475

Note payable to bank                                 895               909

Capitalized lease obligation                         315               130
                                                  ------            ------

Total long-term debt                               1,565             1,514

Less current maturities                             (143)             (140)
                                                   ------            ------
                                                 $ 1,422           $ 1,374
                                                  ======            ======

         The ICON loan bears  interest at 11% and is  collateralized  by all the
equipment  and  personal  property  located  at the  Company's  main  office  in
Springfield,  Tennessee.  The loan was  originally  obtained by Spirco,  and was
assumed by Leasall in  connection  with the  implementation  of Spirco's plan of
reorganization (see Note 2). Innovo and NASCO Products

                                      F-17

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                         ------------------------------


NOTE 5 -  LONG-TERM DEBT (concluded)

have each guaranteed the obligations of Leasall under this loan.

         In August  1992,  Spirco  obtained  a loan from a bank in the  original
principal amount of $950,000, bearing interest at the bank's prime interest rate
plus  2.75%  (prime  rate was 8.75% at  October  31,  1995),  payable in monthly
installments of $8,250,  including principal and interest,  beginning October 1,
1992,  with the remaining  amount due on or before August 6, 2012.  This loan is
collateralized  by a  First  Deed of  Trust  on real  property  in  Springfield,
Tennessee and by an assignment of key-man life insurance on the president of the
Company in the amount of $950,000. In order for the loan to be guaranteed by the
Small Business  Administration,  Innovo Group, Innovo,  NASCO Products,  and the
president of the Company  agreed to act as guarantors  for Spirco's  obligations
under the loan agreement. Leasall assumed the loan and acquired the ownership of
the  collateral  in  connection  with the  implementation  of  Spirco's  plan of
reorganization (see Note 2).


         Principal  maturities  of long-term  debt as of October 31, 1995 are as
follows:

         Year ending October 31,                                 Amount
         ---------------------------------------------------------------
                                                                 (000's)


                        1996                                      $ 143
                        1997                                        134
                        1998                                        132
                        1999                                        145
                        2000                                        147
                        Thereafter                                  864

NOTE 6 -  INCOME TAXES

         The provision  (benefit) for income taxes included in net income (loss)
was as follows:
                                                 Year ended October 31,
                                           1995           1994            1993
                                         -------------------------------------
                                                        (000's)
Continuing operations:
   Current (Federal)                    $      -      $       -      $       -
                                         -------       --------       --------
   Deferred:
      Federal                                  -          3,781            380
      State                                    -              -             48
                                         -------       --------       --------
      Total                                    -          3,781            428
                                         -------       -------        --------
   Total continuing operations                 -          3,781            428

Discontinued operations                        -            442         (2,329)

Extraordinary item                             -            429              -
                                         -------       --------      ---------

   Total income taxes (benefit)         $      -      $   4,652       $ (1,901)
                                         =======       ========        =======

                                      F-18

<PAGE>




                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                         ------------------------------



NOTE 6  - INCOME TAXES (continued)

         Net deferred tax assets result from the following temporary differences
between the book and tax bases of assets and liabilities:

                                                   October 31,       October 31,
                                                      1995               1994
                                                   -----------------------------
                                                     (000's)           (000's)
Deferred tax assets (liabilities):
   Allowance for doubtful accounts                    $   41          $     40
   Inventory reserves                                      6               258
   Intangibles                                             -               (40)
   Property and equipment                                239               243
   Other                                                  65               206
   Benefit of net operating loss carryforwards         8,464             7,916
   Benefit of capital loss carryforwards                   -             1,722
                                                    --------           -------
Gross deferred tax assets                              8,815            10,345
Deferred tax assets valuation allowance               (8,815)          (10,345)
                                                    --------           -------

Net deferred tax assets                            $       -        $        -
                                                    ========         =========

         Net  increases  in  the  valuation  allowance  for  deferred  taxes  of
$5,767,000 and $2,085,000 were recorded in fiscal 1994 and 1993, respectively.

         In the event the future  realization  of capital or net operating  loss
carryforwards,  or reductions in the valuation  allowance,  reduce the valuation
allowance  below  $1,801,000,  such excess will, up to that amount,  result in a
reduction of any remaining unamortized  noncurrent intangible assets relating to
NASCO Products.  Any excess of the unallocated benefit will result in a decrease
in income tax expense.

         The  provision  for income taxes  differs from the amount of income tax
determined by applying the applicable U.S.  statutory federal income tax rate to
pretax  income  from  continuing   operations  as  a  result  of  the  following
differences:
                                                  Year ended October 31,
                                     -----------------------------------------
                                       1995             1994              1993
                                     -----------------------------------------
                                                       (000's)
Computed tax (benefit)
  at the statutory rate               $  (23)         $(1,402)        $   (79)
State income tax                           -                -             (14)
Change in valuation allowance             23            5,767             624
Other                                      -             (584)           (103)
                                      ------           ------          ------

                                     $     -          $ 3,781         $   428
                                      ======           ======          ======

         The Company has  consolidated  net operating losses available to offset
future taxable income of $23.6 million. These losses expire through 2010 and are
not subject to any  limitations on their  utilization.  Spirco has net operating
losses for federal tax purposes of approximately

                                      F-19

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                         -------------------------------


NOTE 6  - INCOME TAXES (concluded)

$4.7 million,  of which $1.5 million  expires in 2003,  $1.1 million  expires in
2005 and $2.1 million  expires in 2006.  Pursuant to the  provisions of the 1986
Tax Reform Act, usage of these loss  carryforwards  is limited to  approximately
$537,000 a year because of certain  ownership changes that occurred in Spirco. A
subsidiary  of the Company has state tax net  operating  loss  carryforwards  of
approximately $11.0 million to offset state taxable income.  These carryforwards
expire in varying amounts between the years 1999 and 2005.

         The  Internal  Revenue  Service  ("IRS")  is  currently  conducting  an
examination  of Spirco's  1991 income tax return.  The IRS has not yet issued an
audit  report  or  assessment   with  respect  to  such  returns,   but  it  has
preliminarily  indicated that it may seek to reclassify  certain capital losses,
which  would  have the  effect  of  increasing  the taxes by  $250,000.  Such an
assessment,  if made and sustained,  would become a Class 3 claim under Spirco's
plan of reorganization,  and would be subject to satisfaction (i) from the Class
3 Trust or (ii) by the Company in installments through November,  1999 (see Note
2). The outcome of this matter is not presently  determinable and accordingly no
provision  for any possible  assessment  has been  recorded in the  consolidated
financial statements.

NOTE 7 - STOCKHOLDERS' EQUITY

    (a)  Common Stock

         During fiscal 1993 the Company  issued an aggregate of 62,806 shares of
restricted common stock in private  transactions  with  unaffiliated  investors.
Aggregate net proceeds were $653,000.  The Company also issued 55,000 units in a
private  placement and received net proceeds of $1,127,500.  Each unit consisted
of one share of  restricted  common  stock and one warrant for the purchase of a
share of common  stock,  exercisable  at $30 per share through July 31, 1996. In
connection with the  restructuring of its  Subordinated  Notes (see Note 4), the
Company  agreed to issue to each  purchaser one  additional  share for each unit
purchased,  to extend the period for the  exercise  of the  warrants to July 31,
1997 and reduce the exercise price of the warrants to $20 per share.

         In December, 1993 the Company reached an agreement with a vendor, which
had been owed  approximately  $1.3 million,  under which the vendor (i) retained
proceeds of $483,000 from its sale of shares  previously  pledged by a principal
stockholder,  (ii) received proceeds of $500,000 from its sale of 100,000 shares
previously  pledged by the  Company's  president  and (iii)  received a $300,000
interest-free note due June, 1994  collateralized by the remaining 15,700 shares
previously  pledged by the Company's  president.  The $483,000 was recorded as a
contribution to the Company's capital. In July and August, 1994, the vendor sold
the 15,700 pledged shares,  applying the proceeds of $60,000 to reduce the note.
The Company's  president was issued  115,700  shares to reimburse her in August,
1994. In other transactions in fiscal 1994 the Company, on April 5, 1994, issued
an aggregate  of 301,789  shares of common stock to  extinguish  liabilities  of
$2,132,000 (see Note 4) and in the fourth quarter issued 37,724 shares to reduce
outstanding notes payable by $112,000.


                                      F-20

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                        ---------------------------------


NOTE 7 - STOCKHOLDERS' EQUITY (continued)

         As of October  31,  1995 the Company  has  reserved  148,950  shares of
common stock for the following outstanding warrants:

            Exercise Price            Shares                Expiration
            --------------            ------                ----------
                  $20                 53,000                 July 1997
                  $30                  2,000                 July 1996
                   $2                  2,250                March 1997
                  $30                 91,700                 July 1997

         Subsequent  to October 31, 1995 the Company (i) received  cash proceeds
of $240,000 upon the exercise of warrants for the purchase of 750,000  shares of
common  stock,  and (ii) issued an option for the purchase of 1 million  shares,
exercisable  at  $.01  per  share  through   October,   1997,  as  part  of  the
consideration  for the Company's  purchase of a facility for a wholesale  outlet
store.

     (b)  Redeemable Common Stock

         In  September  1993 the Company  issued  189,761  shares of  restricted
common stock to extinguish notes payable and accrued interest of $1,423,000. The
holders of such shares hold options ("put options") that allowed them to require
that the  Company  repurchase  any or all of the  shares at a price of $7.50 per
share,  which  represented  the price at which the shares  were issued and their
fair value at the time,  at any time  between  January 1, 1994 and,  as amended,
April 29, 1995.  Additionally,  the put options are exercisable at $30 per share
in the event of  certain  "changes  in  control"  not  approved  by the board of
directors.  The put  options  grant  the  Company  a right of first  refusal  to
purchase any of the related shares upon the payment of the same price offered to
the holders by another  party.  Also,  the Company can cancel the put options by
paying nominal consideration.

     (c)  Stock Compensation

         The Company  adopted a Stock Option Plan (the "Plan") in December  1991
(amended in April 1992) under which 100,000 shares of the Company's common stock
have  been  reserved  for  issuance  to  officers,  directors,  consultants  and
employees  of the Company  under the terms of the Plan.  The Plan will expire on
December 10, 2001.

         The Plan  provides for the issuance of  "incentive  stock  options" (as
defined in the Internal  Revenue  Code) and  non-qualified  options to officers,
directors,  consultants  and  employees  of the Company.  The exercise  price of
incentive stock options must be equal to the fair market value of the underlying
common stock on the date of grant.  The exercise  price of  non-qualified  stock
options must be at least 50% of the fair market value of the common stock on the
date of issuance.


                                      F-21

<PAGE>




                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                          ----------------------------


NOTE 7 - STOCKHOLDERS' EQUITY (concluded)

         The following table summarizes the activity in the Plan for the periods
indicated:

                                                 Exercise
                             Options               Price             Options
                           Outstanding           Per Share         Exercisable
                           ---------------------------------------------------
Outstanding at
  November 1, 1992             48,750             $80 - 40             20,500
      Canceled                (43,950)            $80 - 40
      Granted                   3,000             $     10
                               ------             --------
Outstanding at
  October 31, 1993              7,800             $80 - 10              7,800
      Canceled                 (4,800)            $80 - 10
      Granted                   1,500             $   3.80
                               ------             --------
Outstanding at
  October 31, 1994              4,500          $10 - $3.80              4,500
      Canceled                 (1,500)                 $10
      Granted                       -                    -
                              -------            ---------
Outstanding at
  October 31, 1995              3,000                $3.80              3,000

      During fiscal 1994 the Company  granted a restricted  stock award of 9,875
shares  having an aggregate  value of $81,000.  The award vested  during  fiscal
1994.

      Spirco had a noncontributory  employee stock bonus plan for its employees.
The plan was  amended in fiscal  1992 to make  contributions  discretionary.  No
contributions were made for fiscal 1993 or 1994.

      Upon the  effectiveness  of SFAS No.  123 the  Company  will  continue  to
measure stock  compensation  expense based on the difference  between the market
price of the Company's common stock and the exercise price of the employee stock
option.  The  application of the disclosure  requirements of SFAS No. 123, which
will require the  disclosure of pro forma  earnings  based on an option  pricing
model measurement of stock compensation,  would not have been material in fiscal
1995.

NOTE 8 - COMMITMENTS AND CONTINGENCIES

      The Company  leases  certain  property,  buildings and  equipment.  Rental
expense for the years ended  October 31, 1995,  1994 and 1993 was  approximately
$50,000,  $276,000 and $468,000,  respectively.  The minimum rental  commitments
under noncancellable operating leases as of October 31, 1995 are as follows:
1996, $41,000; 1997, $18,000.

         The Company displays characters,  names and logos on its products under
license agreements that require royalties ranging from 8% to 12.5% of sales. The
agreements expire through 1996 and require annual advance payments  (included in
prepaid expenses) and certain annual minimums. Royalties were $402,000, $823,000
and $1,155,000 for fiscal 1995, 1994 and 1993, respectively.

                                      F-22

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
                          ----------------------------


NOTE 8 - COMMITMENTS AND CONTINGENCIES (continued)

         An executive officer has an employment  agreement with the Company that
expires  in  October,  1997.  The  Company or the  employee  may  terminate  the
employment  agreement at any time for cause. The agreement provides that, in the
event of a "change in  control"  not  approved  by the board of  directors,  any
breach or termination  shall require the payment of severance  benefits equal to
the greater of the annual salary  payable for the  remainder of the  agreement's
term, or three times the annual salary under the agreement (presently $175,000).

         In December 1991, a former  employee filed suit against the Company and
others  alleging  breach  of his  employment  agreement  and  conversion  of his
interest in certain property rights of the Company.  The complaint,  as amended,
sought compensation damages of at least $13.5 million. In August, 1994 the trial
court granted the Company's  motion for partial  summary  judgement and directed
verdicts  with  respect to certain of the former  employee's  claims,  including
those concerning his ownership of an interest in the "E.A.R.T.H."  trademark, or
the  existence of a partnership  with the Company to jointly own the  trademark,
and the state  court  jury  returned  findings  in favor of the  Company  on the
remainder  of the  plaintiff's  claim  concerning  the  trademark as well as his
claims for wrongful  termination  of employment.  However,  the jury awarded the
plaintiff  approximately  $700,000, of which $50,000 was assessed against Innovo
Group and $650,000 was assessed against Innovo, including pre-judgement interest
and attorney's fees, on the theory that he was entitled to have received certain
employment  benefits,  including  employee stock awards,  during, and after, the
term of his  employment.  The  Company has  appealed  the jury's  award,  and in
connection  therewith  has  pledged  as an  appeal  bond  200,000  shares of its
unissued common stock. The Company believes that the ultimate  resolution of the
case is unlikely to result in a material loss.

NOTE 9 -  SUPPLEMENTAL CASH FLOW INFORMATION
                                                    Year ended October 31,
                                           ------------------------------------
                                             1995           1994          1993
                                           ------------------------------------
                                                          (000's)

         Cash paid for interest           $    576       $    454      $    909
         Cash paid for income taxes              -              -             -

         During  fiscal 1995 the Company  issued  common  stock and common stock
subscriptions to extinguish an aggregate of $1,599,000 in liabilities, as a loan
extension fee, and for stock awards. (See Notes 2, 4 and 7).

         During  fiscal 1994 the Company  issued  common stock to  extinguish an
aggregate  of  $3,506,000  in  liabilities,  for  services of  $307,000,  and in
consideration for a $600,000 working capital loan. See Notes 2, 4, 5 and 7.

         In September 1993, the Company issued 189,761 shares of common stock to
extinguish  debt and accrued  interest of  $1,423,000.  In June 1993 the Company
issued 5,625 warrants for certain debt  extensions  (see Note 4). In fiscal 1993
the Company acquired equipment of $157,000 under a capital lease.


                                      F-23

<PAGE>


<TABLE>
<CAPTION>

                                             INNOVO GROUP INC. AND SUBSIDIARIES
                                            CONDENSED CONSOLIDATED BALANCE SHEETS
                                            -------------------------------------
                                                (000's except for share data)
                                                         (Unaudited)

                                                                     February 29,                  October 31,
ASSETS                                                                  1996                           1995
- ------                                                             -------------                    --------
<S>                                                                 <C>                             <C>
CURRENT ASSETS
 Cash and cash equivalents                                          $      38                       $     6
 Accounts receivable                                                    1,354                         1,524
 Inventories                                                            1,242                         1,229
 Prepaid expenses                                                         482                           406
                                                                      -------                        ------

         TOTAL CURRENT ASSETS                                           3,116                         3,165

PROPERTY AND EQUIPMENT, net                                             3,556                         2,126
OTHER ASSETS                                                              830                           376
                                                                      -------                        ------

                                                                     $  7,502                       $ 5,667
                                                                      =======                        ======

LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------
CURRENT LIABILITIES
Notes payable                                                        $  1,410                       $   993
 Subordinated notes payable                                               185                           235
 Current maturities of long-term debt                                     168                           143
 Accounts payable                                                         853                         1,942
 Accrued expenses                                                       1,258                           735
                                                                      -------                        ------

         TOTAL CURRENT LIABILITIES                                      3,874                         4,048
LONG-TERM DEBT, less current
 maturities                                                             2,154                         1,422
OTHER                                                                       -                           153
                                                                      -------                        ------

         TOTAL LIABILITIES                                              6,028                         5,623
                                                                      -------                        ------

CLASS 3 TRUST                                                             236                           274
                                                                      -------                        ------
STOCKHOLDERS' EQUITY
 Common stock $.01 par; shares authorized
  30,000,000; issued 8,451,551 shares in
  1996 and 3,050,062 shares in 1995                                        85                            30
 Stock subscription                                                       118                           350
 Additional paid-in capital                                            21,174                        19,137
 Deficit                                                              (17,713)                      (17,358)
 Treasury stock, 119,691 and 53,072 shares                             (2,426)                       (2,389)
                                                                      -------                        ------

         TOTAL STOCKHOLDERS' EQUITY                                     1,238                          (230)
                                                                      -------                        ------


                                                                     $  7,502                       $ 5,667
                                                                      =======                        ======
</TABLE>

See accompanying notes to condensed consolidated financial statements.


                                                            F-24


<PAGE>



<TABLE>
<CAPTION>

                                             INNOVO GROUP INC. AND SUBSIDIARIES
                                       CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                       -----------------------------------------------
                                                         (Unaudited)
                                            (000's except per share information)

                                                                 Three months ended
                                                          ----------------------------------  Transition Period
                                                             February 29,     January 31,       November 1-30,
                                                                1996            1995            1995 (Note 1)
                                                          -------------------------------      ---------------

<S>                                                              <C>             <C>                <C>
NET SALES                                                        $ 1,319         $ 1,115            $   281

COST OF SALES                                                        732             518                166
                                                                  ------          ------             ------

  Gross profit                                                       587             597                115

OPERATING EXPENSES
  Selling, general and administrative                                652             588                233
  Depreciation and amortization                                       90             113                 31
                                                                  ------          ------             ------

  Income (loss) from operations                                     (155)           (104)              (149)

INTEREST EXPENSE                                                    (121)           (104)               (33)

OTHER INCOME (EXPENSE) - Net                                         115            (103)               (12)
                                                                  ------         -------             ------

  Income (loss) before income taxes (benefit)                       (161)           (311)              (194)


INCOME TAXES (BENEFIT):                                                -               -                   -
                                                                 -------         -------             -------

INCOME (LOSS) FROM CONTINUING OPERATIONS                            (161)           (311)              (194)

DISCONTINUED OPERATIONS:
  Results of discontinued NASCO
   Products operations                                                 -            (187)                  -
                                                                 -------         -------             -------


NET INCOME (LOSS)                                                $  (161)        $  (498)           $  (194)
                                                                  ======          ======             ======

EARNINGS (LOSS) PER SHARE:
   Continuing operations                                         $  (.02)        $  (.15)           $  (.05)
   Discontinued operation                                              -            (.08)                 -
                                                                --------          ------           --------
   Net income (loss)                                             $  (.02)        $  (.23)              (.05)
                                                                  ======          ======             ======

WEIGHTED AVERAGE SHARES OUTSTANDING                                6,716           2,134              3,846
                                                                  ======          ======             ======
</TABLE>



See accompanying notes to condensed consolidated financial statements.

                                      F-25


<PAGE>




<TABLE>
<CAPTION>
   
                                            INNOVO GROUP INC. AND SUBSIDIARIES
                                       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                       -----------------------------------------------
                                                         (Unaudited)
                                                           (000's)

                                                                  Three Months Ended
                                                             ---------------------------      Transition period
                                                             February 29,     January 31,       November 1-30,
                                                                1996             1995           1995 (Note 1)
                                                             -----------      ----------      ---------------
<S>                         
                                                               <C>              <C>               <C>
CASH PROVIDED BY (USED IN)
 OPERATING ACTIVITIES                                           $   (659)        $   555           $   (314)
                                                                 -------          ------            -------

CASH FLOWS PROVIDED BY
 INVESTING ACTIVITIES:
      Capital expenditures                                           (36)              -                (19)
                                                                  ------          ------             ------
      Net cash provided by (used in)
        investing activities                                         (36)              -                (19)
                                                                  ------          ------             ------

CASH FLOWS FROM FINANCING ACTIVITIES:
      Proceeds from issuance of common stock                         450               -                240
      Repayments of long-term debt                                   (31)             (7)               (12)
      Additions to notes payable                                     312               -                105
      Repayments on notes payable                                      -            (550)                 -
                                                                  ------          ------             ------
      Net cash provided by (used in)
          financing activities                                       731            (557)               333
                                                                  ------          ------             ------

NET INCREASE (DECREASE) IN CASH AND
 CASH EQUIVALENTS                                                     36              (2)                 -

CASH AND EQUIVALENTS, (beginning of period)                            2               4                  2
                                                                  ------          ------             ------

CASH AND EQUIVALENTS, (end of period)                            $    38         $     2            $     2
                                                                  ======          ======             ======
</TABLE>
    
See accompanying notes to condensed consolidated financial statements.


                                      F-26

<PAGE>




                       INNOVO GROUP INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
              ----------------------------------------------------
                                   (Unaudited)

NOTE 1:        BASIS OF PRESENTATION

      The condensed  consolidated  financial  statements include the accounts of
Innovo  Group  Inc.   ("Innovo   Group")  and  its   wholly-owned   subsidiaries
(collectively "the Company").  The condensed  consolidated  financial statements
included  herein have been prepared by the Company,  without audit,  pursuant to
the rules and  regulations of the Securities  and Exchange  Commission.  Certain
information and footnote  disclosures  normally included in financial statements
prepared in accordance with generally accepted  accounting  principles have been
condensed  or omitted  pursuant  to such  rules and  regulations,  although  the
Company  believes  that the  disclosures  are  adequate to make the  information
presented not misleading.  These condensed consolidated financial statements and
the notes thereto should be read in conjunction with the consolidated  financial
statements included elsewhere herein.

      In  the  opinion  of  the  management  of the  Company,  the  accompanying
unaudited  condensed  consolidated  financial  statements  contain all necessary
adjustments to present fairly the financial position,  the results of operations
and  cash  flows  for the  periods  reported.  All  adjustments  are of a normal
recurring nature.

      The  results  of  operations  for the above  periods  are not  necessarily
indicative of the results to be expected for the full year.

      Effective  November 1, 1995, the Company changed its fiscal year to end on
November  30.  Previously  the  Company's  fiscal  year ended on October 31. The
results of operations  and cash flows for the  transition  period of November 1,
1995 to November 30, 1995 are separately presented herein.

NOTE 2:        DISCONTINUED OPERATIONS

      On July 31, 1995 the Company executed an agreement with Accessory  Network
Group  ("ANG")  under  which ANG  succeeded  to all of the rights  held by NASCO
Products to market and  distribute  in the United  States the National  Football
League,  NBA,  Major League  Baseball and National  Hockey  League logoed sports
bags,  backpacks  and  equipment  bags NASCO  Products  previously  imported and
distributed.   The  products  marketed  and  sold  under  those  license  rights
represented a separate  class of products and  previously  issued 1995 financial
statements  have been  restated to report the results of those  operations  as a
discontinued operation.

      For each license ANG is paying NASCO  Products  $187,500  ($750,000 in the
aggregate),  of which $100,000 was paid on July 31, 1995. The remaining $650,000
is  payable,  without  interest,  in monthly  installments  equal to 5% of ANG's
aggregate  sales of the licensed  products,  with the final payment due July 31,
1998.  ANG  assumed  all of NASCO  Products'  obligations  under  the  licenses,
including  payment of  royalties  and minimum  royalties.  NASCO  Products  also
transferred to ANG its existing inventory of these products,  for which ANG paid
approximately 67% of NASCO Products' cost over a six month period.  The payments
to be received from the sale of the NASCO  Products'  domestic  operations  were
recorded at their present value, discounted 10% per annum.


                                      F-27

<PAGE>




                       INNOVO GROUP INC. AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
       ------------------------------------------------------------------
                                   (Unaudited)

NOTE 2:        DISCONTINUED OPERATIONS (concluded)

      In addition,  ANG will make an ongoing annual payment to NASCO Products of
2% of sales under each of the National  Football  League,  Major League Baseball
and National Hockey League licenses,  and 1% of sales under the NBA license,  up
to aggregate  sales of $15 million,  and 1.5% and .5% of sales  thereafter.  The
payments will continue for forty years unless a license expires or is terminated
and is not renewed or reinstated within twelve months. 

<TABLE> 
<CAPTION>

NOTE 3:        INVENTORIES

      Inventory consisted of the following:
                                                               February 29,           October 31,
                                                                   1996                   1995
                                                                   ----                   ----
                                                                            (000's)
<S>                                                              <C>                    <C>
               Finished goods                                    $   468                $   601
               Work-in-process                                       220                    177
               Raw materials                                         588                    469
               Inventory reserve                                     (34)                   (18)
                                                                  ------                 ------
                  Total                                          $ 1,242                $ 1,229
                                                                  ======                 ======
</TABLE>

<TABLE>
<CAPTION>

NOTE 4:        NOTES PAYABLE AND LONG-TERM DEBT

      (a) Notes Payable

      Notes payable consisted of the following:
                                                              February 29,          October 31,
                                                                  1996                  1995
                                                                  ----                  ----
                                                                           (000's)
<S>                                                            <C>                    <C>
               Innovo factoring facility                       $   410                $   356
               Bank credit facility                                205                    202
               Working capital loan                                407                    407
               NPI International loan                              300                      -
               Other                                                88                     28
                                                                ------                 ------
                                                               $ 1,410                $   993
                                                                ======                 ======
</TABLE>


      In  December,  1995 the  Company  obtained  a  $300,000  short  term  loan
collateralized by the common stock of NPI International. The loan bears interest
at an annual rate of 12% and is due July 31, 1996.

      (b) Long-Term Debt

      In November,  1995 the Company  acquired a facility which it is developing
as an indoor retail  outlet  featuring  antique and flea market shops.  The $1.5
million  purchase price was paid by the issuance to the seller of (i) options to
purchase 1 million shares of the Company's common stock, exercisable at $.01 per
share through March, 1998, and (ii) an $800,000 first lien non-recourse mortgage
secured by the property.  The mortgage is payable $25,500  quarterly,  beginning
July 1, 1996; all unpaid  principal,  and interest (which accrues at the rate of
9.5% per annum) is due January,  2006.  The stock option was exercised in March,
1996.

                                      F-28

<PAGE>




                       INNOVO GROUP INC. AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
       ------------------------------------------------------------------
                                   (Unaudited)


NOTE 5:        STOCKHOLDERS' EQUITY

      The changes in common  stock,  additional  paid-in  capital,  and treasury
stock during the month of November,  1995 and during the first quarter of fiscal
1996 were as follows:

<TABLE> 
<CAPTION>

                                                     Common Stock                        Additional        Treasury Stock
                                                  ------------------        Stock         paid-in       ---------------------
                                                   Shares     Amount    Subscription      capital        Shares       Amount
                                                   ------     ------    ------------      -------        ------       ------
                                                             (000's)       (000's)        (000's)                     (000's)

<S>                                             <C>            <C>          <C>          <C>            <C>          <C>
      Balance, October 31, 1995                 3,050,062      $  30        $   350      $ 19,137       (53,072)     $(2,389)
      Issuances of common stock
        Exercise of warrants                      750,000          8              -           232             -            -
        Subscription agreement                     60,793          1            (58)           57             -            -
        Spirco reorganization                      18,000          -              -            12             -            -
      Issuance of option (Note 4)                       -          -              -           700             -            -
                                                ---------      -----       --------      --------       --------     --------
      Balance, November 30, 1995                3,878,855         39            292        20,138       (53,072)      (2,389)
      Issuances of common stock
        Cash                                    3,106,730         31              -           469             -            -
        Subscription agreement                    185,336          2           (174)          172             -            -
        Spirco reorganization                      80,630          1              -            57             -            -
        Manufacturing agreement                 1,200,000         12              -           388             -            -
      Debt settlement                                   -          -              -             -       (66,619)         (37)
      Issuance costs                                    -          -              -           (50)            -            -
                                                ---------      -----       ---------     --------      --------     --------
      Balance, February 29, 1996                8,451,551       $ 85       $     118     $ 21,174      (119,691)    $ (2,426)
                                                =========        ===        ========      =======      ========      =======
</TABLE>

      In  October,  1995 the  holder of  unsecured  notes  aggregating  $319,000
tendered  the notes,  and accrued  interest of $31,000,  as a  subscription  for
shares of the  Company's  common  stock.  Under the  subscription  agreement the
Company is issuing  shares over a six month period ending May, 1996 that have an
aggregate  value of  approximately  $350,000,  on the basis of 75 percent of the
market  prices at the times the  shares  are  issued,  subject  to a maximum  of
375,000 shares.

      In January, 1996, the Company entered into an agreement to obtain contract
manufacturing  services,  and issued to the contractor  1,200,000  shares of its
common  stock  as  prepayment  for  $400,000  (approximately  57,000  hours)  of
manufacturing operations which the Company may use on an as needed basis through
July 31, 1997.

      During the first quarter of fiscal 1996 the Company settled an outstanding
obligation  held by a creditor  who had  previously  received  66,619  shares of
common  stock as a partial  payment.  As a part of the  settlement  the creditor
returned  the shares to the  Company.  The  returned  shares  were  recorded  as
treasury stock at their market value.

      In  connection  with the private  placement of shares of its common stock,
for cash during the first quarter of fiscal 1996,  the Company  issued  warrants
for the issuance of 2,272,730  shares of its common stock,  exercisable  through
January,  1998 at a per share  price  equal to 50% of the  exercise  date market
price of the Company's  common stock (25% for any exercises  occurring at a time
when the Company's common stock is not trading on the NASDAQ).

                                      F-29

<PAGE>



                       INNOVO GROUP INC. AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (concluded)
       ------------------------------------------------------------------
                                   (Unaudited)

NOTE 6:        CONTINGENCIES

      In December  1991,  a former  employee  filed suit against the Company and
others  alleging  breach  of his  employment  agreement  and  conversion  of his
interest in certain property rights of the Company.  The complaint,  as amended,
sought compensation damages of at least $13.5 million. In August, 1994 the trial
court granted the Company's  motion for partial  summary  judgement and directed
verdicts  with  respect to certain of the former  employee's  claims,  including
those concerning his ownership of an interest in the "E.A.R.T.H."  trademark, or
the  existence of a partnership  with the Company to jointly own the  trademark,
and the state  court  jury  returned  findings  in favor of the  Company  on the
remainder  of the  plaintiff's  claim  concerning  the  trademark as well as his
claims for wrongful  termination  of  employment.  However,  the jury awarded to
plaintiff  approximately  $700,000, of which $50,000 was assessed against Innovo
Group and $650,000 was assessed against Innovo, including pre-judgement interest
and attorney's fees, on the theory that he was entitled to have received certain
employment  benefits,  including  employee stock awards,  during, and after, the
term of his  employment.  The  Company has  appealed  the jury's  award,  and in
connection  therewith  has  pledged  as an  appeal  bond  200,000  shares of its
unissued common stock. The Company believes that the ultimate  resolution of the
case is unlikely to result in a material loss.

   
     Under the plan of reorganization of Spirco,  Inc. ("Spirco") certain claims
were  contributed  to a trust ("the Class 3 Trust") to which Innovo Group issued
shares of its  common  stock.  The Class 3 Trust,  which is  administered  by an
independent  trustee, is selling the shares of common stock and distributing the
net proceeds  therefrom to the Class 3 claimants.  If the proceeds from the sale
of the shares of common stock issued to the Class 3 Trust are not  sufficient to
pay the allowed  Class 3 claims,  plus  interest  accruing at the rate of 7% per
annum from  November  7, 1994,  then  Innovo  Group will be  required to pay the
remaining amount in installments with interest at 7% through November,  1999. On
the basis of the sales by the Class 3 Trust  through  May 31,  1996,  the market
price of the Company's  common stock on that date,  and the estimated  amount of
disputed  claims that will be allowed  (including the IRS  assessment  described
below),  the  proceeds  from the sale of  shares  by the  Class 3 Trust  will be
sufficient to satisfy all Class 3 claims.

     The Internal Revenue Service ("IRS") is currently conducting an examination
of  Spirco's  1991  income tax  return.  In March,  1996 the IRS issued an audit
report with respect to such returns which proposed to reclassify certain capital
losses, which would have had the effect of increasing the taxes by $250,000.  In
June, 1996, after considering  additional  information  provided by the Company,
the IRS revised its audit report. On the basis of the revised report,  the taxes
due on account of the examination would be less than the amount that the Company
has provided in its consolidated financial statements,  as a result of which the
Company  would  recognize a gain if the IRS's audit is finalized on the basis of
its current  conclusions.  Any taxes  payable would become a Class 3 claim under
Spirco's plan of  reorganization,  and would be subject to satisfaction (i) from
the Class 3 Trust or (ii) by the Company in installments through November,  1999
as described above.
    
      In April,  1996, the Company  received notice that a foreign  manufacturer
that had supplied  imported  products to NASCO Products  asserts that it is owed
approximately $300,000 in excess of the amount recorded by NASCO Products. NASCO
Products  and the supplier  had  previously  reached an agreement on the balance
owed (which is the balance recorded),  as well as an arrangement under which the
schedule for the  Company's  payments  reducing  that balance  would be based on
future purchases from that supplier of products  distributed  internationally by
NPI International.  The Company disputes the supplier's claim, and believes that
it has  affirmative  defenses,  including the supplier's  subsequent  refusal to
accept and fill NPI  International  orders on terms  contained in the agreement.
NASCO Products sold its operations in July, 1995 and that company  currently has
no operations or unencumbered  assets (see Note 2, and Notes 3 and 4 of Notes to
Consolidated Financial Statements).

      The Company is also a defendant  in certain  other legal  actions  arising
from  normal  business  activities  or the  bankruptcy  proceedings  of  Spirco.
Management  believes  that those  actions are without merit or that the ultimate
liability,  if any, resulting therefrom will not materially affect the Company's
consolidated financial position or results of operations.


                                      F-30

<PAGE>



                       Innovo Group Inc. and Subsidiaries
        Pro Forma Condensed Consolidated Financial Statements (Unaudited)
        -----------------------------------------------------------------


Introduction

   
      As discussed  elsewhere  herein,  on April 12, 1996, the Company  acquired
100% of the outstanding  common stock of Thimble Square for an aggregate of $1.1
million,  paid by the issuance of shares of the  restricted  common stock of the
Company.  In  a  concurrent  transaction,   Thimble  Square  acquired  from  its
stockholders  a plant it had  previously  leased from them in  exchange  for (a)
$300,000 paid by the issuance of shares of the restricted common stock of Innovo
Group,  and (b) the issuance by Thimble  Square of $200,000 of  unsecured  notes
payable, without interest, on August 31, 1996 (with certain prepayments required
in the event of certain  refinancings  or asset  sales by Thimble  Square).  The
purchase  prices are subject to downward  adjustment  based on the results of an
audit of Thimble  Square's  December  31,  1995  financial  statements,  and the
appraisal of its property and  equipment,  which are to be completed by June 30,
1996.
    

      A total of 2,745,098  shares of the Company's  common stock were issued to
effect the acquisition.  However,  at the time of the acquisition Thimble Square
owned 1,080,000 shares of the Company's common stock as a result of the January,
1996  manufacturing  agreement  between  the  companies  (see Note 5 of Notes to
Condensed Consolidated  Financial  Statements).  As a result of the acquisition,
Innovo Group reaquired,  and retired,  those shares, and the net increase in the
number of shares of Innovo Group common stock outstanding was 1,665,098 shares.

      The  accompanying  unaudited pro forma  condensed  consolidated  financial
statements  are presented to illustrate  the effect on the Company's  historical
financial  position  and  results  of  operations  of  the  consummation  of the
acquisition of Thimble Square.  The unaudited pro forma  condensed  consolidated
balance sheet has been  prepared as if the  acquisition  had been  consumated on
February 29, 1996. The unaudited pro forma condensed  consolidated  statement of
operations  has been  prepared as if the  acquisition  had been  consummated  on
November  1,  1994.  The  following  pro forma  financial  information  has been
prepared using Thimble Square's unaudited financial statements as of and for the
year ended December 31, 1995, and reflects  management's current estimate of the
allocation  of the purchase  price,  the actual  allocation  of which may differ
based on the results of the audit and appraisals discussed above.

      The  accompanying  unaudited pro forma  condensed  consolidated  financial
statements  have  been  prepared  for  illustrative  purposes  only  and are not
necessarily  indicative of the Company's future financial position or results of
operations.  Among other things, the unaudited pro forma condensed  consolidated
statement of operations  does not,  except for the effect of certain  employment
contracts with certain key employees of Thimble  Square,  reflect  reductions in
Thimble Square's operating expenses, which the Company believes may be possible,
or any  increases  in Thimble  Square's  sales that the Company  believes can be
obtained through the institution of a formal  marketing and sales function.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Acquisition of Thimble Square".

                                      F-31

<PAGE>


<TABLE>
<CAPTION>


                                              Pro Forma Condensed Consolidated
                                                        Balance Sheet
                                                      February 29, 1996
                                                         (unaudited)
                                                           (000's)

                                                          Innovo       Thimble       Pro Forma         Pro
                                                          Group        Square       Adjustments        Forma
                                                          -----        ------       -----------        -----
ASSETS
- ------
<S>                                                     <C>           <C>           <C>             <C>
Current
  Cash and cash equivalents                             $    38       $     -                       $    38
  Accounts receivable                                     1,354            27                         1,381
  Inventories                                             1,242           420                         1,662
  Prepaid expenses                                          482            40          (40) [B]         482
                                                         ------        ------                        ------
      Total current assets                                3,116           487                         3,563

Property and equipment, net                               3,556           515        1,385  [B]       5,456

Other Assets                                                830           424         (400) [A]         774
                                                         ------        ------                        ------
                                                                                       471  [B]
                                                                                      (551) [C]

                                                        $ 7,502       $ 1,426                       $ 9,793
                                                         ======        ======                        ======

LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------
Current liabilities
  Notes payable                                         $ 1,410       $    94          200  [B]     $ 1,704
  Subordinated notes payable                                185             -                           185
  Current maturities of long-term debt                      168            65                           233
  Accounts payable                                          853           175                         1,028
  Accrued expenses                                        1,258           138          135  [B]       1,531
  Deferred revenue                                            -           400         (400) [A]           -
                                                       --------        ------                      --------
      Total current liabilities                           3,874           872                         4,681
Long-term debt                                            2,154           571                         2,725
Other                                                         -            64                            64
                                                       --------        ------                        ------
      Total liabilities                                   6,028         1,507                         7,470
                                                         ------        ------                        ------
Class 3 Trust                                               236             -                           236
                                                         ------       -------                        ------
Stockholders' equity
   Common stock                                              85             -           27  [B]         101
                                                                                       (11) [C]
   Stock subscription                                       118             -                           118
   Additional paid in capital                            21,174             -        1,373  [B]      22,007
                                                                                      (540) [C]
   Deficit                                              (17,713)            -                       (17,713)
   Treasury stock                                        (2,426)            -                        (2,426)
   Net assets of Thimble Square                               -           (81)          81  [B]           -
                                                       --------        ------                       -------
      Total stockholders' equity                          1,238           (81)                        2,087
                                                         ------        ------                        ------
                                                        $ 7,502       $ 1,426                       $ 9,793
                                                         ======        ======                        ======
</TABLE>

See notes to pro forma condensed consolidated financial statements

                                                            F-32

<PAGE>



<TABLE>
<CAPTION>


                                              Pro Forma Condensed Consolidated
                                             Statement of Continuing Operations
                                                 Year Ended October 31, 1995
                                                         (unaudited)
                                          (000's except for per share information)

                                                          Innovo       Thimble       Pro Forma         Pro
                                                          Group        Square       Adjustments        Forma
                                                          -----        ------       -----------        -----

<S>                                                     <C>           <C>                           <C>
Net sales                                               $ 5,276       $ 3,051                       $ 8,327
Cost of sales                                             3,808         2,567          (82) [D]       6,293
                                                         ------        ------                        ------

Gross profit                                              1,468           484                         2,034
Operating expenses
  Selling, general and administrative                     2,728           597          (75) [D]       3,250
  Depreciation and amortization                             406            23           97  [E]         526
                                                         ------        ------                        ------
  Income (loss) from operations                          (1,666)         (136)                       (1,742)
Interest expense                                           (511)         (133)                         (644)
Other income                                              2,110             9                         2,119
                                                         ------       -------                        ------

Income (loss) from continuing operations                $   (67)      $  (260)                      $  (267)
                                                         ======        ======                        ======
Income (loss) from continuing operations
  per share                                             $  (.03)                                    $  (.05)
                                                         ======                                      ======

Weighted average shares outstanding                       2,616                                       5,361
                                                         ======                                      ======
</TABLE>


See notes to pro forma condensed consolidated financial statements

                                                            F-33

<PAGE>




                          Notes to Pro Forma Condensed
                        Consolidated Financial Statements
                                   (unaudited)

Note 1 - Basis of Presentation

      Reference is made to the "Introduction" at page F-31.

      The  Thimble  Square  financial  statements  as of and for the year  ended
December  31,  1995  include the effect of  adjustments  recorded to reflect (i)
Thimble  Square's  January,  1996 receipt of 1.2 million  shares of Innovo Group
common  stock  upon the  execution  of a  manufacturing  agreement  between  the
companies and (ii) the  settlement,  subsequent to December 31, 1995, of certain
amounts due from stockholders.

Note 2 - Pro Forma Adjustments

      The pro forma adjustments to the condensed  consolidated balance sheet are
as follows:

      [A]      To eliminate the intercompany balances (a prepaid asset of Innovo
               Group, and deferred revenue of Thimble Square) resulting from the
               January, 1996 manufacturing agreement.

      [B]      To reflect the  acquisition  of Thimble Square and the allocation
               of the  purchase  price on the  basis of the fair  values  of the
               assets  acquired and the liabilities  assumed.  The components of
               the  purchase   price  and  its  allocation  to  the  assets  and
               liabilities of Thimble Square are as follows:

                                                                     (000's)

               Components of purchase price
                 Innovo Group common stock                          $ 1,400
                 Thimble Square notes payable                           200
                 Acquisition costs                                      135
                                                                     ------
                                                                    $ 1,735
                                                                    =======
               Allocation of purchase price
                 Net assets of Thimble Square                       $   (81)
                 Decrease prepaid expenses to fair value                (40)
                 Increase in property and equipment to
                  fair value                                          1,385
                 Increase (decrease) in other assets to
                  fair value
                   Innovo Group common stock                  227
                   Other assets                               (40)
                   Goodwill                                   284
                                                            -----
                                                              471       471
                                                                        ---
                                                                    $ 1,735
                                                                    =======

      [C]      To reflect the Innovo Group common stock owned by Thimble  Square
               as a reduction of consolidated stockholders' equity (reflected as
               a  reduction  of common  stock and paid in  capital  because  the
               shares will be transferred to Innovo Group and retired).



                                      F-34


<PAGE>




                          Notes to Pro Forma Condensed
                  Consolidated Financial Statements - concluded
                                   (unaudited)

Note 2 - Pro Forma Adjustments (concluded)

   
      The pro forma  adjustments  to the  condensed  consolidated  statement  of
continuing operations are as follows:

      [D]      To adjust  costs and  expenses  to  reflect  the  termination  of
               certain personnel and certain fringe benefits, and the changes in
               the salaries of other personal,  effected  concurrently  with the
               acquisition.

      [E]      To adjust  depreciation  and amortization to reflect the adjusted
               bases of Thimble  Square's  assets.  Goodwill  resulting from the
               acquisition will be amortized over a period of 10 years.

    

                                      F-35

<PAGE>




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



      No  person  has been  authorized  to give any  information  or to make any
representation  not contained in this  Prospectus  in connection  with the offer
made hereby and, if given or made, such information or  representation  must not
be relied upon.  This  Prospectus  does not  constitute  an offer to sell or the
solicitation  of an offer to buy any  securities  other than the  securities  to
which it  relates,  or an offer to sell or the  solicitation  of an offer to buy
such securities in any  jurisdiction in which such offer or solicitation may not
be legally  made.  Neither  the  delivery of this  Prospectus  nor any sale made
hereunder  shall,  under any  circumstances,  create  any  implication  that the
information  contained  herein is correct as of any date  subsequent to the date
hereof.

   
                                                      3,988,570 Shares
                                                   by Selling Stockholders
              TABLE OF CONTENTS
                                         Page          
Prospectus Summary.....................  ----          
Risk Factors...........................
The Company............................
Use of Proceeds........................               INNOVO GROUP INC.
Dividend Policy........................
Market for the Company's Securities
  and Related Shareholder Matters......
Capitalization.........................
Selected Consolidated Financial
  Data.................................            ____________________
Management's Discussion and Analysis
  of Financial Condition and Results                    PROSPECTUS
  of Operations........................
Business...............................            ____________________
Management.............................
Principal Stockholders.................
Selling Stockholders...................
Description of Securities..............
Shares Eligible for Future Sale........
Experts................................
Available Information..................
Index to Financial
  Statements...........................  F-1
                                                      __________, 1996
    




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


<PAGE>






                                     PART II


                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.       Other Expenses of Issuance and Distribution.

   
      SEC registration fee....................................     $472.78
      NASD fee................................................   25,124.64
      Accounting fees and expenses............................   10,000.00
      Legal fees and expenses.................................    5,000.00
      Printing and engraving expenses.........................    5,000.00
      Blue Sky fees and expenses..............................           -
      Transfer Agent and Register fee.........................           -
      Miscellaneous expenses..................................    5,000.00
                                                              ------------


               ..............................................$   50,597.42
                                                              ============

    


Item 14.  Indemnification of Directors and Officers

               Under  Section 145 of the  Delaware  General  Corporation  Law, a
corporation  may indemnify any of its  directors and officers  against  expenses
(including  attorney's  fees),  judgments,  fines and amounts paid in settlement
actually and reasonably  incurred by such person in connection with such action,
suit or  proceeding  (i) if any such person  acted in good faith and in a manner
reasonably  believed  to be in or not  opposed to be the best  interests  of the
corporation,  and (ii) in connection  with any criminal  action or proceeding if
such person had no  reasonable  cause to believe such conduct was  unlawful.  In
actions  brought by or in the right of the  corporation,  however,  Section  145
provides that no  indemnification  may be made in respect of any claim, issue or
matter as to which  such  person  shall  have  been  adjudged  to be liable  for
negligence  or  misconduct  in the  performance  of such  persons's  duty to the
corporation  unless,  and only to the extent that,  the Court of Chancery of the
State of Delaware  or the court in which such  action or suit was brought  shall
determine upon  application  that,  despite the adjudication of liability but in
review  of all  the  circumstances  of the  case,  such  person  is  fairly  and
reasonably  entitled to indemnity for such expenses  which the Court of Chancery
or such other court shall deem proper. Article Nine of the Company's Amended and
Restated  Certificate of Incorporation  requires that the Company  indemnify its
directors and officers for certain  liabilities  incurred in the  performance of
their duties on behalf of the Company to the fullest  extent allowed by Delaware
law.

               The Company's  Amended and Restated  Certificate of Incorporation
relieves its directors from personal liability to the Company or to stockholders
for breach of any such  director's  fiduciary  duty as a director to the fullest
extent  permitted  by  the  Delaware  General  Corporation  Law.  Under  Section
102(b)(7) of the Delaware General Corporation Law, a corporation may relieve its
directors from personal  liability to such  corporation or its  stockholders for
monetary damages fore any breach of their fiduciary duty as directors except (i)
for a breach of the duty of  loyalty,  (ii) for  failure  to act in good  faith,
(iii) for

                                      II-1

<PAGE>


intentional  misconduct  or  knowing  violation  of law,  (iv)  for  willful  or
negligent  violations of certain provisions of the Delaware General  Corporation
Law imposing certain requirements with respect to stock repurchases, redemptions
and dividends,  or (v) for any  transaction  from which the director  derived an
improper personal benefit.

               Insofar as  indemnification  for  liabilities  arising  under the
Securities Act may be permitted to directors, officers or controlling persons of
the Company pursuant to the foregoing provisions,  the Company has been informed
that,  in  the  opinion  of  the  Securities  and  Exchange   Commission,   such
indemnification  is against public policy as expressed in the Securities Act and
is therefore unenforceable.

Item 15.  Recent Sales of Unregistered Securities

               Except as described in this section, no securities of the Company
have been sold by the Company  within the past three years without  registration
under the Securities Act of 1933, as amended (the  "Securities  Act"). All share
and per share  amounts  below have been restated to reflect the effects of the 1
for 10 reverse stock split effected June 19, 1995.

               On  January  14,  1993 the  board  of  directors  authorized  the
issuance of 30,000 shares of Common Stock to accredited  unaffiliated investors.
Net proceeds were  $300,000.  In issuing the stock,  the Company relied upon the
exemption provided by Section 4(2) of the Securities Act.

               On March 3, 1993, the board of directors  authorized the issuance
of 30,000  shares of Common  Stock to  accredited  unaffiliated  investors.  Net
proceeds  were  $300,000.  In issuing  the stock,  the  Company  relied upon the
exemption provided by Section 4(2) of the Securities Act.

               On June 15, 1993, the board of directors  authorized the issuance
of 55,000 units, each unit comprised of one share of Common Stock and one Common
Stock Purchase  Warrant.  In issuing the units,  the Company relied upon Section
4(2) and 4(6) of the Securities Act and Rules 502, 505 and 506 promulgated under
the Securities  Act. The units were offered at $25.00 per unit, and net proceeds
were $1,375,000.  J. Gregory & Company, Inc, and H.D. Brous & Co., Inc. acted as
the placement agents.

               On  September  26,  1993 the board of  directors  authorized  the
issuance of 189,761 shares of Common Stock in return for the  extinguishment  of
$1,423,000  of debt and  accrued  interest.  In issuing  the stock,  the Company
relied upon the exemption provided by Section 4(2) of the Securities Act.

               On January 7, 1994 the board of directors authorized the issuance
of 100,000  shares of Common Stock.  The shares were offered at $5.00 per share,
and net proceeds were $500,000.  In issuing the shares,  the Company relied upon
Sections 4(2) and 4(6) of the Securities Act and Regulation S promulgated  under
the Securities Act.

               On March 30, 1994, the board of directors authorized the issuance
of  251,130  shares in return  for the  extinguishment  of  $2,249,000  of debt,
accrued interest and other obligations. In issuing the stock, the Company relied
upon the exemption provided by Sections 3(a)(9) and 4(2) of the Securities Act.

               On July 19, 1994 the board of directors  authorized  the issuance
of 12 units,  each unit comprised of an 8.333% ($50,000)  interest in the Bridge
Loan, and the right to receive $25,000 of the Company's equity  securities.  Net
proceeds were  $600,000.  In issuing the units,  the Company relied upon Section
4(2) and 4(6) of the Securities Act and Rules 502, 505 and 506 promulgated under
the Securities Act.

                                      II-2

<PAGE>




               On August 25, 1994 the board of directors authorized the issuance
of the shares of common  stock  required  to be issued  under  Spirco's  plan of
reorganization.  In issuing  the stock the  Company  relied  upon the  exemption
provided by Section 1145 of the U.S. Bankruptcy Code.

               On January 7, 1994 and August 18,  1994,  the board of  directors
authorized   the  issuance  of  115,700  shares  of  common  stock  to  Patricia
Anderson-Lasko  to reimburse  her for the shares of common stock  pledged to GEM
(see "Certain Transactions").  In issuing the stock, the Company relied upon the
exemption provided by Section 4(2) of the Securities Act.

               On  October  24,  1994 the  board  of  directors  authorized  the
issuance of a restricted  stock award of 2,500 shares to Thomas Wood. In issuing
the stock the Company relied upon the exemption  provided by Section 4(2) of the
Securities Act.

               On May 15, 1995 the board of directors authorized the issuance of
69,500 shares of common stock in consideration  for an extension of the maturity
of the July,  1994  $600,000  working  capital  loan.  In issuing the shares the
Company  relied upon the  exemption  provided by Section 4(2) of the  Securities
Act.

               On May 31, 1995 the board of directors authorized the issuance of
66,619 shares of common stock in exchange for the  extinguishment of $125,000 of
debt. In issuing the shares the Company  relied upon the  exemption  provided by
Section 4(2) of the Securities Act.

               On  October  18,  1995,  the board of  directors  authorized  the
issuance of up to 375,000  shares of common stock in  consideration  for a stock
subscription  of  $350,000,  paid  by the  extinguishment  of  debt  owed by the
Company.  In issuing the shares the Company relied upon the exemptions  provided
by Section  3(a)(9) and 4(2) of the  Securities Act and Regulation S promulgated
under the Securities Act.

               On November  14,  1995,  the board of  directors  authorized  the
issuance of Class C common stock purchase warrants for the purchase of 1 million
shares  of common  stock at $.01 per  share  through  March,  1998.  The Class C
warrants were issued in partial consideration for the purchase of real property.
The Class C warrants  were  exercised  in March,  1996.  In issuing  the Class C
warrants,  and in issuing  the stock upon the  exercise of the Class C warrants,
the Company relied upon the exemption provided by Section 4(2) of the Securities
Act.

               On  January  29,  1996,  the board of  directors  authorized  the
issuance of 2,034,000  shares of common stock in  consideration  for $250,000 in
cash and the prepayment of $400,000 of  manufacturing  services.  In issuing the
stock the Company  relied  upon the  exemption  provided by Section  4(2) of the
Securities Act.

   
         On January 30, 1996 the board of directors  authorized  the issuance of
2,272,730  shares of common stock and  2,272,730  Class D common stock  purchase
warrants in  consideration  for $250,000 in cash.  In April and May,  1996,  the
Class D warrants were exercised for proceeds of $398,000. In issuing the shares,
the Class D warrants  and the shares upon the  exercise of the Class D warratns,
the  Company  relied  upon  the  exemptions  provided  by  Section  4(2)  of the
Securities Act and Regulation S promulgated under the Securities Act.
    


                                      II-3

<PAGE>



               On April 4, 1996 the board of directors  authorized  the issuance
of  2,745,098  shares of common  stock in  connection  with the  acquisition  of
Thimble  Square.  In issuing  the shares the Company  relied upon the  exemption
provided by Section 4(2) of the Securities Act.

               On April 29, 1996 the board of directors  authorized the issuance
of 50,000  shares of  common  stock in  consideration  for an  extension  of the
maturity of the July,  1994 working  capital loan, and of up to 74,000 shares of
common stock for interest during the extension period. In issuing the shares the
Company  relied upon the  exemption  provided by Section 4(2) of the  Securities
Act.

   
               On April 29, 1996, the board of directors authorized the issuance
of  877,975  shares of  common  stock,  250,000  Class E common  stock  purchase
warrants and 50,000 Class G common stock purchase  warrants in consideration for
the  extinguishment  of $263,000 of debt.  In issuing the shares and the Class E
warrants,  the Company relied upon the exemptions  provided by Sections  3(a)(9)
and 4(2) of the Securities Act.
    

               On April 29, 1996, the board of directors authorized the issuance
of  100,000  Class F  common  stock  purchase  warrants  in  consideration  of a
commission  payable  related to the Company's  acquisition of real property.  On
April 30, 1996,  the Class F common stock  purchase  warrants were exercised for
proceeds  of $1,000.  In issuing  the Class F warrants  and the shares  upon the
exercise of the Class F warrants, the Company relied upon the exemption provided
by Section 4(2) of the Securities Act.

   
         On May 16 and 20, 1996, the board of directors  authorized the issuance
of 2,345,750  shares of common stock in  consideration  for $750,000 in cash. In
issuing the shares the Company  relied upon the  exemptions  provided by Section
4(2) of the  Securities  Act and  Regulation S promulgated  under the Securities
Act.

         On June 12,  1996,  the board of directors  authorized  the issuance of
200,000  shares of common stock for cash  proceeds of  $200,000,  and of 146,096
shares of  common  stock in  exchange  for the  extinguishment  of  $171,000  of
indebtedness.  In issuing  the shares the  Company  relied  upon the  exemptions
provided by Section 4(2) of the  Securities  Act and  Regulation  D  promulgated
under the Securities Act.

    


                                      II-4

<PAGE>



Item 16.   Exhibits, Financial Statement Schedules

               (a)    The   following   exhibits   are  filed  as  part  of  the
                      Registration Statement:
<TABLE>
<CAPTION>

                                                        Exhibit Index

      Exhibit                                                                                            Reference
      Number                                          Description                                           No.

<S>     <C>          <C>                                                                                <C>
        3.1          Form of Amended and Restated Certificate of Incorporation                           3.1 (13)
                     of Registrant.*

        3.2          Amended and Restated Bylaws of Registrant.*                                          4.2 (4)

        4.1          Article Four of the Registrant's Amended and Restated
                     Certificate of Incorporation (included in Exhibit 3.1)*

       10.1          Registrant's 1991 Stock Option Plan.*                                               10.5 (2)

       10.2          NASCO, Inc. Amended Stock Bonus Plan dated as of                                    10.6 (2)
                     December 31, 1991.*

       10.3          Secured Credit Agreement between NBD Bank, N.A., and                                10.12 (2)
                     NASCO Products, Inc. dated February 28, 1992.*

       10.4          Negative Pledge Agreement between NBD Bank, N.A., and                               10.13 (2)
                     Innovo, Inc. dated March 3, 1992.*

       10.5          Negative Pledge Agreement between NBD Bank, N.A., and                               10.15 (2)
                     NASCO Products, Inc. dated March 3, 1992.*

       10.6          Guaranty by Innovo, Inc. in favor of NBD Bank, N.A. dated                           10.16 (2)
                     February 28, 1992.*

       10.7          Guaranty by NASCO Products, Inc. in favor of NBD Bank,                              10.18 (2)
                     N.A. dated February 28, 1992.*

       10.8          Limited Guaranty by Patricia Anderson-Lasko in favor of                             10.19 (2)
                     NBD Bank, N.A. for the benefit of Innovo, Inc., NASCO, Inc.
                     and NASCO Products, Inc. dated February 28, 1992.*

       10.9          Continuing Guaranty by Patricia M. Anderson in favor of                             10.20 (2)
                     Sugar Creek National Bank for the benefit of Innovo, Inc.
                     dated April 19, 1991.*

       10.10         Note executed by NASCO, Inc. and payable to First                                   10.21 (2)
                     Independent Bank, Gallatin, Tennessee in the principal
                     amount of $950,000 dated August 6, 1992.*

       10.11         Deed of Trust between NASCO, Inc. and First Independent                             10.22 (2)
                     Bank, Gallatin, Tennessee dated August 6, 1992.*

       10.12         Authorization and Loan Agreement from the U.S. Small                                10.23 (2)
                     Business Administration, Nashville, Tennessee dated July
                     21, 1992.*

       10.13         Indemnity Agreement between NASCO, Inc. and First                                   10.24 (2)
                     Independent Bank, Gallatin, Tennessee.*


                                      II-5




<PAGE>

      Exhibit                                                                                            Reference
      Number                                          Description                                           No.

       10.14         Compliance Agreement between NASCO, Inc. and First                                  10.25 (2)
                     Independent Bank, Gallatin, Tennessee dated August 6,
                     1992.*

       10.15         Assignment of Life Insurance Policy issued by Hawkeye                               10.26 (2)
                     National Life Insurance Company upon the life of Patricia
                     Anderson-Lasko to First Independent Bank, Gallatin,
                     Tennessee dated July 31, 1992.*

       10.16         Guaranty of Patricia Anderson-Lasko on behalf of NASCO,                             10.27 (2)
                     Inc. in favor of First Independent Bank, Gallatin, Tennessee
                     dated August 6, 1992.*

       10.17         Guaranty of Innovo Group Inc. on behalf of NASCO, Inc. in                           10.28 (2)
                     favor of First Independent Bank, Gallatin, Tennessee dated
                     August 6, 1992.*

       10.18         Guarant of Innovo, Inc. on behalf of NASCO, Inc. in favor of                        10.29 (2)
                     First Independent Bank, Gallatin, Tennessee dated August
                     6, 1992.*

       10.19         Guaranty of NASCO Products, Inc. on behalf of NASCO,                                10.30 (2)
                     Inc. in favor of First Independent Bank, Gallatin, Tennessee
                     dated August 6, 1992.*

       10.20         Note executed by NASCO, Inc. and payable to ICON Cash                               10.36 (2)
                     Flow Partners, L.P., Series D, in the principal amount of
                     $750,000 dated August 7, 1992.*

       10.21         Security Agreement between NASCO, Inc. and ICON Cash                                10.37 (2)
                     Flow Partners, L.P., Series D dated August 7, 1992.*

       10.22         Guaranty of Innovo Group Inc. on behalf of NASCO, Inc. in                           10.38 (2)
                     favor of ICON Cash Flow Partners, L.P., Series D dated
                     July 30, 1992.*

       10.23         Guaranty of Innovo, Inc. on behalf of NASCO, Inc. in favor                          10.39 (2)
                     of ICON Cash Flow Partners, L.P., Series D dated July 30,
                     1992.*

       10.24         Guaranty of NASCO Products, Inc. on behalf of NASCO,                                10.40 (2)
                     Inc. in favor of ICON Cash Flow Partners, L.P., Series D
                     dated July 30, 1992.*

       10.25         Guaranty of NASCO Sportswear, Inc. on behalf of NASCO,                              10.41 (2)
                     Inc. in favor of ICON Cash Flow Partners, L.P., Series D
                     dated July 30, 1992.*

       10.26         1993-1996 U.S. Olympic Merchandise Agreement between                                10.51 (7)
                     United States Olympic Committee and Innovo Group Inc.
                     dated April 29, 1993.*


                                      II-6

<PAGE>



      Exhibit                                                                                            Reference
      Number                                          Description                                           No.

       10.27         Non-Competition and Non-Solicitation Agreement dated                                10.45 (4)
                     May 10, 1993 among QSP, Inc., NASCO, Inc. and Innovo
                     Group Inc.*

       10.28         Agreement dated May 10, 1993 among Innovo, Inc.,                                    10.46 (4)
                     NASCO Products, Inc., NASCO, Inc., Innovo Group Inc.,
                     Patricia Anderson-Lasko, Richard E. Binet and NBD Bank,
                     N.A.*

       10.29         1993-A Restricted Stock Award.*                                                     10.47 (5)

       10.30         1993-A Consulting Agreement.*                                                       10.48 (6)

       10.31         Employment Agreement dated September 30, 1993                                       10.56 (7)
                     between Innovo Group Inc. and Patricia Anderson-Lasko.*

       10.32         Form of Common Stock Put Option.*                                                   10.61 (7)

       10.33         Amendment to Forbearance Letter Agreement among                                     10.62 (7)
                     Innovo, Inc., NASCO Products, Inc., Innovo Group Inc.,
                     Patricia Anderson-Lasko, Richard E. Binet and NBD Bank,
                     N.A. dated November 10, 1993.*

       10.34         Form of Debt Conversion Agreement between Innovo                                    10.63 (7)
                     Group Inc. and certain holders of notes payable or
                     Subordinated Notes Payable.*

       10.35         Form of Agreement between Innovo Group Inc. and                                     10.64 (7)
                     Purchasers under the June 11, 1993 Unit Purchase
                     Agreement.*

       10.36         Agreement dated April 29, 1994 between C.I. Sports, Inc.                            10.65 (8)
                     and NASCO Products, Inc.*

       10.37         Forbearance Extension Agreement among Innovo, Inc.,                                 10.66 (8)
                     NASCO Products, Inc., Innovo Group Inc., Patricia
                     Anderson-Lasko, Richard E. Binet and NBD Bank, N.A.
                     dated May 10, 1994.*

       10.38         Amended Plan of Reorganization of Spirco, Inc.*                                     10.67 (9)

       10.39         $600,000 Secured Promissory Note and Security                                       10.68 (9)
                     Agreement dated July 20, 1994 between Innovo Group
                     Inc., Innovo, Inc. and NASCO Products, Inc. and certain
                     individual lenders.*

       10.40         License Agreement dated January 24, 1994 between NFL                               10.66 (10)
                     Properties Europe B.V. and NASCO Marketing, Inc.*

       10.41         License Agreement dated July 6, 1994 between National                              10.68 (10)
                     Football League Properties, Inc. and Innovo Group Inc.*


                                      II-7

<PAGE>



      Exhibit                                                                                            Reference
      Number                                          Description                                           No.


       10.42         Third Amendment to Forbearance Letter Agreement among                              10.69 (10)
                     NBD Bank, N.A., Innovo, Inc., Nasco Products, Inc., Innovo
                     Group Inc., Patricia Anderson-Lasko and Richard E. Binet
                     dated April 10, 1995.*

       10.43         First Amendment to $600,000 Secured Promissory Note                                10.70 (10)
                     and Security Agreement dated April 15, 1995.*

       10.44         Security Agreement dated April 28, 1995 between Innovo,                            10.71 (10)
                     Inc. and Riviera Finance.*

       10.45         Form of Amendment to Common Stock Put Option.*                                     10.72 (10)

       10.46         Agreement dated July 31, 1995 between NASCO Products,                               10.1 (12)
                     Inc. and Accessory Network Group, Inc.*

       10.47         License Agreement dated November 14, 1995 between                                  10.47 (13)
                     Innovo Group Inc., United States Olympic Committee and
                     Warner Bros. Studios*

       10.48         Agreement dated December 11, 1995 between Innovo                                   10.48 (13)
                     Group Inc., United States Olympic Committee and Original
                     Appalachian Artworks, Inc.*

       10.49         License Agreement dated August 9, 1995 between Innovo,                             10.49 (13)
                     Inc. and NHL Enterprises, Inc.*

       10.50         License Agreement dated August 9, 1995 between NASCO                               10.50 (13)
                     Products International, Inc. and NHL Enterprises, B.V.*

       10.51         License Agreement dated December 15, 1995 between                                  10.51 (13)
                     Major League Baseball Properties, Inc. and Innovo Group
                     Inc.*

       10.52         License Agreement dated October 6, 1995 between Major                              10.52 (13)
                     League Baseball Properties and NASCO Products
                     International, Inc.*

       10.53         License Agreement dated October 13, 1995 between NBA                               10.53 (13)
                     Properties, Inc. and Innovo, Inc.*

       10.54         License Agreement dated October 13, 1995 between NBA                               10.54 (13)
                     Properties, Inc. and NASCO Products International, Inc.*

   
       10.55         Merger Agreement dated April 12, 1996 between Innovo                                10.1 (14)
                     Group Inc. and TS Acquisition, Inc. and Thimble Square,
                     Inc. and the Stockholders of Thimble Square, Inc.*

       10.56         Property Acquisition Agreement dated April 12, 1996                                 10.2 (14)
                     between Innovo Group Inc., TS Acquisition, Inc. and Philip
                     Schwartz and Lee Schwartz*

       10.57         License Agreement between Innovo Inc. and Anheuser-Busch                           10.57 (15)
                     Cos., Inc.*
    
        21           Subsidiaries of the Registrant*                                                      21 (14)

       23.1          Consent of BDO Seidman

        27           Financial Data Schedule (appears only in electronically filed
                     version of the Registration Statement)
</TABLE>

                                      II-8

<PAGE>




- ----------

*        Certain of the exhibits to this Report,  indicated by an asterisk,  are
         incorporated   by  reference  to  other  documents  on  file  with  the
         Securities  and  Exchange  Commission  with which they were  physically
         filed,  to be part hereof as of their  respective  dates.  Documents to
         which reference is made are as follows:

         (1)   Amendment  No.  4  Registration   Statement  on  Form  S-18  (No.
               33-25912-NY) of ELORAC Corporation filed October 4, 1990.

         (2)   Amendment  No. 2 to the  Registration  Statement on Form S-1 (No.
               33-51724) of Innovo Group Inc. filed November 12, 1992.

         (3)   Annual  Report  on Form  10-K of  Innovo  Group  Inc.  (file  no.
               0-18926) for the year ended October 31, 1993.

         (4)   Current  Report  on Form  8-K of  Innovo  Group  Inc.  (file  no.
               0-18926) dated May 10, 1993 filed November 12, 1993.

         (5)   Registration Statement on Form S-8 (No. 33-71576) of Innovo Group
               Inc. filed November 12, 1993.

         (6)   Registration Statement on Form S-8 (No. 33-74312) of Innovo Group
               Inc filed January 21, 1994.

         (7)   Annual  Report on Form 10-K of Innovo Group Inc.  (file  0-18926)
               for the year ended October 31, 1993.

         (8)   Amendment  No. 2 to the  Registration  Statement on Form S-1 (No.
               33-77984) of Innovo Group Inc. filed July 25, 1994.

         (9)   Amendment  No. 4 to the  Registration  Statement on Form S-1 (No.
               33-77984) of Innovo Group Inc. filed August 18, 1994.

        (10)   Annual  Report on Form 10-K of Innovo Group Inc.  (file  0-18926)
               for the year ended October 31, 1994.

        (11)   Registration Statement on Form S-8 (No. 33-94880) of Innovo Group
               Inc. filed July 21, 1995.

        (12)   Current  Report on Form 8-K of Innovo Group Inc.  (file  0-18926)
               dated July 31, 1995 filed September 13, 1995.

        (13)   Annual  Report on Form 10-K of Innovo Group Inc.  (file  0-18926)
               for the year ended October 31, 1995.

                                      II-9


<PAGE>



        (14)   Current  Report on Form 8-K of Innovo Group Inc.  (file  0-18926)
               dated April 12, 1996 filed April 29, 1996
   
        (15)   Amendment   No. 1 to the Registration  Statement on Form S-1 (No.
               333-03119) of Innovo Group Inc. filed June 25, 1996.
    
        (b)    Financial Statement schedules

                                                                  Page Reference
                                                                  --------------
               Report of Independent Certified Public Accountants
                 on Financial Statement Schedule                      II - 13
               Schedule II                                            II - 14


                                      II-10


<PAGE>





Item 17.       Undertakings.

               The undersigned registrant hereby undertakes:

               (1)     To file,  during any period in which  offers or sales are
                       being   made,   a   post-effective   amendment   to  this
                       registration statement:

                       (i)      To include  any  prospectus  required by section
                                10(a)(3) of the Securities Act of 1933;

                       (ii)     To reflect in the prospectus any facts or events
                                arising   after  the   effective   date  of  the
                                registration   statement  (or  the  most  recent
                                post-effective    amendment    thereof)   which,
                                individually  or in the  aggregate,  represent a
                                fundamental  change  in the  information  in the
                                registration statement; and

                       (iii)    To include any material information with respect
                                to  the  plan  of  distribution  not  previously
                                disclosed in the  registration  statement or any
                                material  change  to  such  information  in  the
                                registration statement.

               (2)     That, for the purpose of determining  any liability under
                       the  Securities  Act of 1933,  each  such  post-effective
                       amendment  shall  be  deemed  to  be a  new  registration
                       statement relating to the securities offered therein, and
                       the  offering  of such  securities  at that time shall be
                       deemed to be the initial bona fide offering thereof.

               (3)     To remove from  registration by means of a post-effective
                       amendment any of the securities  being  registered  which
                       remain unsold at the termination of the offering.

               Insofar as  indemnification  for  liabilities  arising  under the
Securities Act may be permitted to directors,  officers and controlling  persons
of the Registrant  pursuant to the provisions  described under Item 14 above, or
otherwise, the Registrant has been advised that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Securities Act and is, therefore,  unenforceable.  In the event
that a claim  for  indemnification  against  such  liabilities  (other  than the
payment by the Registrant of expenses incurred or paid by a director, officer of
controlling  person of the Registrant in the  successful  defense of any action,
suit or proceeding) is assured by such director,  officer or controlling  person
in connection with the securities  being  registered  hereunder,  the Registrant
will,  unless in the  opinion of its counsel the  question  has been  settled by
controlling  precedent,  submit  to a  court  of  appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed in the Securities  Act and will be governed by the final  adjudication
of such issue.

               The undersigned Registrant hereby undertakes that:

               (1)     For  purposes  of  determining  any  liability  under the
                       Securities Act, the information  omitted from the form of
                       prospectus filed as part of this  Registration  Statement
                       in  reliance  upon Rule 430A and  contained  in a form of
                       prospectus  filed  by the  Registrant  pursuant  to  Rule
                       424(b)(1)  or (4),  or 497(h)  under the  Securities  Act
                       shall be deemed to be part of this Registration Statement
                       as of the time it was declared effective.

               (2)     For the purpose of  determining  any liability  under the
                       Securities Act, each post-

                                      II-11

<PAGE>




                       effective  amendment  that  contains a form of prospectus
                       shall  be  deemed  to  be a  new  registration  statement
                       relating  to the  securities  offered  therein,  and  the
                       offering of such  securities at that time shall be deemed
                       to be the initial bona fide offering therein.


                                      II-12

<PAGE>



               Report of Independent Certified Public Accountants
                         on Financial Statement Schedule



Board of Directors
Innovo Group Inc.


               The audits  referred  to in our report to Innovo  Group Inc.  and
subsidiaries,  dated  January 26, 1996,  which is  contained  in the  Prospectus
constituting  part of this  Registration  Statement  included  the  audit of the
schedule  listed  under Item 16(b).  This  financial  statement  schedule is the
responsibility of the Company's management.  Our responsibility is to express an
opinion on this financial statement schedule based on our audits.

               In our opinion,  such schedule  presents fairly,  in all material
respects, the information set forth therein.




                                    /s/BDO Seidman, LLP
                                    ---------------------
                                    BDO SEIDMAN, LLP
Atlanta, Georgia
January 26, 1996



                                      II-13

<PAGE>



<TABLE>
<CAPTION>

                                        INNOVO GROUP INC. AND SUBSIDIARIES
                                                    SCHEDULE II
                                         VALUATION AND QUALIFYING ACCOUNTS
                                         ---------------------------------


                                    Additions
                                                   -------------------------------------
                                                        (1)                   (2)
                                Balance at            Charged             Charged to                                  Balance
                                 Beginning           to Costs           Other Accounts-        Deductions-            at End
Description                      of Period         and Expenses            Describe             Describe             of Period
- --------------------------------------------------------------------------------------------------------------------------------
<S>                              <C>                   <C>               <C>                 <C>                   <C>
Allowance deducted from asset to which it applies:

Allowance for
  doubtful accounts:

  Year ended October 31,
   1995                          $ 117,000             $ 102,000         $       -           $  99,000(A)          $ 120,000
 Year ended October 31,
  1994                             170,000               383,000                 -             436,000(A)          $ 117,000
  Year ended October 31,
   1993                            170,000               150,000           125,000(C)          275,000(A)            170,000

Allowance for inventories:

  Year ended October 31,
   1995                          $ 759,000             $       -         $       -           $ 741,000(B)          $  18,000
 Year ended October 31,
   1994                            689,000               759,000                 -             689,000(B)            759,000
  Year ended October 31,
    1993                                 -               689,000                 -                   -               689,000


<FN>

Note A - Uncollected receivables written off, net of recoveries.

Note B - Recovery of valuation reserve.

Note     C - Charged to accounts payable for allowances to customers  reimbursed
         by a supplier.
</FN>
</TABLE>


                                      II-14


<PAGE>



                                   SIGNATURES
   

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  Registration  Statement  to be signed on its
behalf by the undersigned,  thereunto duly authorized, in Springfield, Tennessee
on June 27, 1996.

                                           INNOVO GROUP INC.


                                           By:   /s/Patricia Anderson-Lasko
                                               --------------------------------
                                               Patricia Anderson-Lasko
                                               Chairman of the Board, President
                                               and Chief Executive Officer


         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.
    

<TABLE>
<CAPTION>

   
        Signature                                 Title                                DATE
        ---------                                 -----                                ----

<S>                                   <C>                                         <C>
/s/Patricia Anderson-Lasko            
- ----------------------------          Chairman of the Board,                      June  27, 1996
Patricia Anderson-Lasko               President, Chief Executive Officer
                                      and Director (Principal Executive and
                                      Financial Officer)

/s/Reino C. Lanto, Jr.*               Director                                    June  27, 1996                     
- ----------------------------
Reino C. Lanto, Jr.

/s/Felix Lee*                         Director                                    June  27, 1996                                  
- ----------------------------
Felix Lee

/s/Alexander K. Miller*               Director                                    June  27, 1996                                  
- ----------------------------
Alexander K. Miller

/s/Eleanor V. Schwartz*               Director                                    June  27, 1996                                
- ----------------------------
Eleanor V. Schwartz

/s/Marvin M. Williamson*              Director                                    June  27, 1996                                 
- ----------------------------
Marvin M. Williamson

/s/Terrance J. Bond*                  Controller (Principal Accounting            June  27, 1996          
- ----------------------------          Officer)
Terrance J. Bond                      

*By /s/Patricia Anderson-Lasko
    --------------------------
    Patricia Anderson-Lasko
    Attorney-in-Fact


</TABLE>

    
                                      II-15

<PAGE>


                                                                    Exhibit 23.1
                                                                    ------------


                  Consent of Independent Certified Public Accountants



Board of Directors
Innovo Group Inc.

   
         We hereby consent to the use in the  Prospectus  constituting a part of
this  Amendment No.2 to the  Registration  Statement of our report dated January
26,  1996,  except for Note 4, which is as of April 26,  1996,  relating  to the
consolidated  financial statements of Innovo Group Inc. and subsidiaries,  which
is  contained  in that  Prospectus,  and of our report  dated  January 26, 1996,
relating to the  schedule,  which is  contained  in Part II of the  Registration
Statement.
    

         We also consent to the  references  to us under the captions  "Selected
Consolidated Financial Data" and "Experts" in the Prospectus.



                                    /s/BDO Seidman, LLP
                                   ---------------------
                                   BDO SEIDMAN, LLP



   

Atlanta, Georgia
June 26, 1996

    

<PAGE>




<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE COMPANY'S
CONSOLIDATED  FINANCIAL  STATEMENTS  FOR THE YEAR ENDED  OCTOBER 31, 1995 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1,000
<CURRENCY>                                 US DOLLARS
       
<S>                                         <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                         OCT-31-1995
<PERIOD-START>                             NOV-1-1994
<PERIOD-END>                              OCT-31-1995
<EXCHANGE-RATE>                                     1
<CASH>                                              6
<SECURITIES>                                        0
<RECEIVABLES>                                   1,349
<ALLOWANCES>                                      120
<INVENTORY>                                     1,229
<CURRENT-ASSETS>                                3,165
<PP&E>                                          3,660
<DEPRECIATION>                                  1,534
<TOTAL-ASSETS>                                  5,667
<CURRENT-LIABILITIES>                           4,048
<BONDS>                                             0
<COMMON>                                           30
                               0
                                         0
<OTHER-SE>                                       (260)
<TOTAL-LIABILITY-AND-EQUITY>                    5,667
<SALES>                                         5,276
<TOTAL-REVENUES>                                5,276
<CGS>                                           3,808
<TOTAL-COSTS>                                   3,134
<OTHER-EXPENSES>                                    0
<LOSS-PROVISION>                                    0
<INTEREST-EXPENSE>                                511
<INCOME-PRETAX>                                   (67)
<INCOME-TAX>                                        0
<INCOME-CONTINUING>                               (67)
<DISCONTINUED>                                   (626)
<EXTRAORDINARY>                                  (258)
<CHANGES>                                           0
<NET-INCOME>                                     (951)
<EPS-PRIMARY>                                    (.36)
<EPS-DILUTED>                                       0
        



<PAGE>



</TABLE>


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