================================================================================


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
 
                                    FORM 10-Q
 
                                   (MARK ONE)
 
|X|      QUARTERLY  REPORT  PURSUANT  TO SECTION  13 OR 15(D) OF THE  SECURITIES
         EXCHANGE ACT OF 1934.

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2005
 
                                       OR
 
|_|      TRANSITION  REPORT  PURSUANT  TO SECTION 13 OR 15(D) OF THE  SECURITIES
         EXCHANGE ACT OF 1934. FOR THE TRANSITION PERIOD FROM _______ TO _______
 
                         COMMISSION FILE NUMBER: 0-26006
 
                                   ----------

 
                              TARRANT APPAREL GROUP
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
           CALIFORNIA                                            95-4181026
(STATE OR OTHER JURISDICTION OF                             (I.R.S. EMPLOYER
 INCORPORATION OR ORGANIZATION)                           IDENTIFICATION NUMBER)

                         3151 EAST WASHINGTON BOULEVARD
                          LOS ANGELES, CALIFORNIA 90023
               (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)
 
       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (323) 780-8250
 
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
 
                                 Yes |X| No |_|
 
Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

                                 Yes |_| No |X|

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). 

                                 Yes |_| No |X|

Number of shares of Common Stock of the  registrant  outstanding  as of November
10, 2005: 30,553,763.


================================================================================





                              TARRANT APPAREL GROUP
                                    FORM 10-Q
                                      INDEX
 
                          PART I. FINANCIAL INFORMATION
                                                                            PAGE
                                                                            ----
Item 1.  Financial Statements (Unaudited)

         Consolidated Balance Sheets at September 30, 2005 (Unaudited) 
         and December 31, 2004 (Audited) ..................................    2

         Consolidated Statements of Operations and Comprehensive 
         Income (Loss) for the Three Months and Nine Months Ended 
         September 30, 2005 and September 30, 2004 ........................    3

         Consolidated Statements of Cash Flows for the Nine Months 
         Ended September 30, 2005 and September 30, 2004 ..................    4

         Notes to Consolidated Financial Statements .......................    5
 
Item 2.  Management's Discussion and Analysis of Financial Condition 
         and Results of Operations ........................................   17

Item 3.  Quantitative and Qualitative Disclosures About Market Risk .......   34

Item 4.  Controls and Procedures ..........................................   34

                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings ................................................   35

Item 6.  Exhibits .........................................................   35

         SIGNATURES .......................................................   36


             CAUTIONARY LEGEND REGARDING FORWARD-LOOKING STATEMENTS

         Some of the  information  in this  Quarterly  Report  on Form  10-Q may
constitute  forward-looking  statements within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the  Securities  Exchange Act of 1934,
both as amended.  These forward-looking  statements are subject to various risks
and uncertainties.  The forward-looking  statements include, without limitation,
statements  regarding our future  business  plans and  strategies and our future
financial  position or results of operations,  as well as other  statements that
are not historical.  You can find many of these  statements by looking for words
like  "will",  "may",   "believes",   "expects",   "anticipates",   "plans"  and
"estimates"  and for similar  expressions.  Because  forward-looking  statements
involve  risks and  uncertainties,  there are many  factors that could cause the
actual  results to differ  materially  from those  expressed  or implied.  These
include, but are not limited to, economic  conditions.  This Quarterly Report on
Form 10-Q contains important  cautionary  statements and a discussion of many of
the  factors   that  could   materially   affect  the   accuracy  of   Tarrant's
forward-looking  statements and such statements and discussions are incorporated
herein by reference.  Any subsequent written or oral forward-looking  statements
made by us or any person acting on our behalf are qualified in their entirety by
the cautionary  statements and factors contained or referred to in this section.
We do not intend or  undertake  any  obligation  to update  any  forward-looking
statements to reflect events or circumstances after the date of this document or
the date on which any subsequent forward-looking statement is made or to reflect
the occurrence of unanticipated events.


                                       1



                         PART I -- FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS. 


                              TARRANT APPAREL GROUP
                           CONSOLIDATED BALANCE SHEETS

                                                              SEPTEMBER 30,      DECEMBER 31, 
                                                                  2005              2004
                                                              -------------    -------------
                                                               (Unaudited)       (Audited)
                                                                                   
                           ASSETS
Current assets:
   Cash and cash equivalents ..............................   $   1,636,941    $   1,214,944
   Accounts receivable, net ...............................      64,859,916       37,759,343
   Due from related parties ...............................       3,794,229       10,651,914
   Inventory ..............................................      26,364,421       19,144,105
   Current portion of notes receivable from related parties       5,323,733        5,323,733
   Prepaid expenses .......................................       1,292,308        1,251,684
   Prepaid royalties ......................................       2,162,450        2,257,985
   Income taxes receivable ................................         145,236          144,796
                                                              -------------    -------------
 Total current assets .....................................     105,579,234       77,748,504

   Property and equipment, net ............................       1,745,910        1,874,893
   Notes receivable - related party, net of current portion      38,728,558       40,107,337
   Due from related parties ...............................       2,796,516             --
   Equity method investment ...............................       2,140,228        1,880,281
   Deferred financing cost, net ...........................         950,634        1,203,259
   Other assets ...........................................         173,674          414,161
   Goodwill, net ..........................................       8,582,845        8,582,845
                                                              -------------    -------------
 Total assets .............................................   $ 160,697,599    $ 131,811,280
                                                              =============    =============


            LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Short-term bank borrowings .............................   $  15,414,942    $  17,951,157
   Accounts payable .......................................      28,028,676       24,394,553
   Accrued expenses .......................................      11,824,895       11,243,179
   Income taxes ...........................................      17,597,599       16,826,383
   Current portion of long-term obligations ...............      44,243,959       19,628,701
                                                              -------------    -------------
 Total current liabilities ................................     117,110,071       90,043,973

Long-term obligations .....................................         660,425        2,544,546
Convertible debentures, net ...............................       5,846,657        8,330,483
Deferred tax liabilities ..................................         152,233          213,784

Minority interest in UAV and PBG7 .........................         163,577             --

Commitments and contingencies .............................            --               --

Shareholders' equity:
   Preferred stock, 2,000,000 shares authorized; no shares
      (2005) and (2004) issued and outstanding ............            --               --
   Common stock, no par value, 100,000,000 shares
     authorized; 30,553,763 shares (2005) and 28,814,763
     shares (2004) issued and outstanding .................     114,977,465      111,515,091
   Warrant to purchase common stock .......................       2,846,833        2,846,833
   Contributed capital ....................................       9,965,591        9,965,591
   Accumulated deficit ....................................     (88,715,524)     (91,182,959)
   Notes receivable from officer/shareholder ..............      (2,309,729)      (2,466,062)
                                                              -------------    -------------
 Total shareholders' equity ...............................      36,764,636       30,678,494
                                                              -------------    -------------

 Total liabilities and shareholders' equity ...............   $ 160,697,599    $ 131,811,280
                                                              =============    =============


The  accompanying  notes are an integral  part of these  consolidated  financial
statements


                                       2




                              TARRANT APPAREL GROUP

      CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
                                   (Unaudited)


                                                  THREE MONTHS ENDED                  NINE MONTHS ENDED 
                                                     SEPTEMBER 30,                       SEPTEMBER 30,
                                            ------------------------------    ------------------------------
                                                 2005            2004             2005             2004
                                            -------------    -------------    -------------    -------------
                                                                                             
Net sales ...............................   $  69,566,080    $  38,102,733    $ 164,934,075    $ 118,746,577
Cost of sales ...........................      55,020,926       33,968,166      129,988,823      101,846,372
                                            -------------    -------------    -------------    -------------

Gross profit ............................      14,545,154        4,134,567       34,945,252       16,900,205
Selling and distribution expenses .......       2,846,445        2,081,389        7,812,476        7,110,002
General and administrative expenses .....       7,398,722        5,494,741       20,270,148       25,564,599
Royalty expenses ........................       1,288,634          125,000        2,181,325          417,873
Impairment of assets ....................            --               --               --         77,982,034
                                            -------------    -------------    -------------    -------------

Income (loss) from operations ...........       3,011,353       (3,566,563)       4,681,303      (94,174,303)

Interest expense ........................      (1,301,271)        (700,451)      (3,400,081)      (2,194,080)
Interest income .........................         505,913           94,067        1,575,727          281,292
Other income ............................         168,176          383,899          753,894        6,994,834
Other expense ...........................            (228)        (194,391)            (559)        (623,719)
Minority interest .......................        (163,576)         180,264         (163,576)      15,196,733
                                            -------------    -------------    -------------    -------------

Income (loss) before provision for income
   taxes ................................       2,220,367       (3,803,175)       3,446,708      (74,519,243)
Provision for income taxes ..............         517,950          215,511          979,272        1,040,154
                                            -------------    -------------    -------------    -------------

Net income (loss) .......................   $   1,702,417    $  (4,018,686)   $   2,467,436    $ (75,559,397)
                                            =============    =============    =============    =============

Net income (loss) per share:
   Basic ................................   $        0.06    $       (0.14)   $        0.08    $       (2.63)
                                            =============    =============    =============    =============
   Diluted ..............................   $        0.06    $       (0.14)   $        0.08    $       (2.63)
                                            =============    =============    =============    =============

Weighted average common and common
   equivalent shares:
   Basic ................................      30,365,502       28,814,763       29,451,054       28,705,274
                                            =============    =============    =============    =============
   Diluted ..............................      30,785,797       28,814,763       29,517,251       28,705,274
                                            =============    =============    =============    =============


Net income (loss) .......................   $   1,702,417    $  (4,018,686)   $   2,467,436    $ (75,559,397)
Foreign currency translation adjustment .            --             56,998             --         (2,908,207)
                                            -------------    -------------    -------------    -------------
Total comprehensive income (loss) .......   $   1,702,417    $  (3,961,688)   $   2,467,436    $ (78,467,604)
                                            =============    =============    =============    =============


The  accompanying  notes are an integral  part of these  consolidated  financial
statements


                                       3




                              TARRANT APPAREL GROUP
 
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                                              NINE MONTHS ENDED SEPTEMBER 30,
                                                              -------------    -------------
                                                                  2005              2004
                                                              -------------    -------------
                                                                                    
Operating activities:
Net income (loss) .........................................   $   2,467,436    $ (75,559,397)
Adjustments to reconcile net income (loss) to net cash
  (used in) provided by operating activities:
   Deferred taxes .........................................         (61,551)         (31,992)
   Depreciation and amortization ..........................       1,738,937        7,940,452
   Asset impairment .......................................            --         77,982,034
   Unrealized gain on foreign currency ....................            --           (362,159)
   Compensation expense related to stock option ...........          38,740          161,037
   Provision for returns and discounts ....................         372,805         (323,925)
   (Gain) loss on sale of fixed assets ....................        (113,968)           8,811
   Income from investments ................................        (475,947)        (723,450)
   Minority interest ......................................         163,577      (15,196,731)
   Changes in operating assets and liabilities:
     Restricted cash ......................................            --          2,759,742
     Accounts receivable ..................................     (27,473,378)      17,296,369
     Due to/from related parties ..........................       1,982,152       (1,792,814)
     Inventory ............................................      (6,819,037)       9,561,962
     Temporary quota rights ...............................            --         (1,306,543)
     Prepaid expenses and other receivables ...............          54,471         (127,714)
     Accounts payable .....................................       3,634,123       (5,152,284)
     Accrued expenses and income tax payable ..............       1,689,190          795,242
                                                              -------------    -------------

     Net cash (used in) provided by operating activities ..     (22,802,450)      15,928,640

Investing activities:
   Net (purchase) sale of fixed assets ....................        (452,930)         194,357
   Proceeds from sale of fixed assets .....................         119,506        3,086,350
   Investment in equity investment method .................            --            (75,000)
   Distribution from equity investment method .............         216,000             --
   Collection on notes receivable .........................         977,500             --
   Investment in joint venture ............................            --           (225,899)
   Collection of advances from shareholders/officers ......       2,456,334           20,778
                                                              -------------    -------------

     Net cash provided by investing activities ............       3,316,410        3,000,586

Financing activities:
   Short-term bank borrowings, net ........................      (2,536,215)      (1,707,608)
   Proceeds from long-term obligations ....................     167,099,510       89,259,375
   Payment of long-term obligations and bank borrowings ...    (144,655,258)    (111,585,581)
   Proceeds from issuance of common stock and warrant .....            --          3,667,765
                                                              -------------    -------------

     Net cash provided by (used in) financing activities ..      19,908,037      (20,366,049)

Effect of exchange rate on cash ...........................            --           (114,062)
                                                              -------------    -------------

Decrease in cash and cash equivalents .....................         421,997       (1,550,885)
Cash and cash equivalents at beginning of period ..........       1,214,944        3,319,964
                                                              -------------    -------------

Cash and cash equivalents at end of period ................   $   1,636,941    $   1,769,079
                                                              =============    =============


The  accompanying  notes are an integral  part of these  consolidated  financial
statements


                                       4



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (Unaudited)

1.       ORGANIZATION AND BASIS OF CONSOLIDATION

         The accompanying  financial  statements consist of the consolidation of
Tarrant  Apparel  Group,  a  California  corporation,  and  its  majority  owned
subsidiaries  located primarily in the U.S.,  Mexico, and Asia. At September 30,
2005,  we own 50.1% of United  Apparel  Ventures  ("UAV")  and 75% of PBG7,  LLC
("PBG7").  We consolidate  these entities and reflect the minority  interests in
earnings (losses) of the ventures in the accompanying financial statements.  All
inter-company  amounts  are  eliminated  in  consolidation.  The 49.9%  minority
interest in UAV is owned by Azteca Production International, a corporation owned
by the brothers of our Chairman,  Gerard Guez. The 25% minority interest in PBG7
is owned by BH7, LLC, an unrelated party.

         We serve specialty retail, mass merchandise and department store chains
and major international brands by designing, merchandising,  contracting for the
manufacture  of, and selling  casual  apparel for women,  men and children under
private  label.  Commencing  in 1999, we expanded our  operations  from sourcing
apparel to sourcing and operating our own  vertically  integrated  manufacturing
facilities.  In August 2003, we determined to abandon our strategy of being both
a  trading  and  vertically  integrated  manufacturing  company,  and  effective
September  1, 2003,  we leased and  outsourced  operation  of our  manufacturing
facilities in Mexico to affiliates of Mr. Kamel Nacif, a shareholder at the time
of the  transaction.  In  August  2004,  we  entered  into a  purchase  and sale
agreement to sell these facilities to affiliates of Mr. Nacif, which transaction
was consummated in the fourth quarter of 2004.

         Historically,  our  operating  results  have been  subject to  seasonal
trends when measured on a quarterly  basis.  This trend is dependent on numerous
factors,  including the markets in which we operate,  holiday seasons,  consumer
demand,  climate,  economic  conditions  and numerous  other factors  beyond our
control.  Generally,  the second and third  quarters are stronger than the first
and fourth  quarters.  There can be no  assurance  that the  historic  operating
patterns will continue in future periods.

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The accompanying  unaudited financial  statements have been prepared in
accordance with accounting principles generally accepted in the United States of
America ("US GAAP") for interim financial  information and with the instructions
to Form 10-Q and Article 10 of Regulation S-X. Accordingly,  they do not include
all of the information and footnotes  required by US GAAP for complete financial
statements. In the opinion of management,  all adjustments (consisting of normal
recurring accruals)  considered necessary for a fair presentation of the results
of operations for the periods presented have been included.
 
         The  consolidated  financial  data at December 31, 2004 is derived from
audited  financial  statements  which are included in our Annual  Report on Form
10-K for the year ended  December  31, 2004,  as amended,  and should be read in
conjunction  with the audited  financial  statements and notes thereto.  Interim
results are not necessarily indicative of results for the full year.
 
         The accompanying  unaudited  consolidated  financial statements include
all  majority-owned  subsidiaries in which we exercise  control.  Investments in
which we  exercise  significant  influence,  but  which we do not  control,  are
accounted  for under the  equity  method of  accounting.  The  equity  method of
accounting is used when we have a 20% to 50% interest in other entities,  except
for  variable  interest  entities  for  which  we  are  considered  the  primary
beneficiary under Financial Accounting  Standards Board ("FASB")  Interpretation
No. 46,  "Consolidation of Variable Interest Entities," an interpretation of ARB
No. 51. Under the equity method,  original  investments are recorded at cost and
adjusted by our share of undistributed earnings or losses of these entities. All
significant intercompany transactions and balances have been eliminated from the
consolidated financial statements.

         The  preparation  of financial  statements in  conformity  with US GAAP
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues and expenses during the reporting period. Significant estimates used by
us  in  preparation  of  the  consolidated  financial  statements  include:  (i)
allowance for returns,  discounts and bad debts, (ii) inventory, (iii) valuation
of long lived and intangible assets and goodwill,  and (iv) income taxes. Actual
results could differ from those estimates.


                                       5



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (Unaudited)

         Royalty  expenses  consist of the royalty  payments and marketing  fund
commitments  according to the various licensing agreements we have entered into.
Royalty expenses are calculated based on certain percentage of net sales. All of
these  agreements  include  minimum  royalties.  See  Note 14 of the  "Notes  to
Consolidated  Financial Statements" regarding various agreements we have entered
into.

  Certain  2004  amounts  have  been   reclassified   to  conform  to  the  2005
presentation.

3.       STOCK BASED COMPENSATION

         We have  adopted the  disclosure  provisions  of Statement of Financial
Accounting Standards ("SFAS") No. 148, "Accounting for Stock-Based  Compensation
- Transition  and  Disclosure,"  an amendment of FASB  Statement  No. 123.  This
pronouncement   requires  prominent  disclosures  in  both  annual  and  interim
financial statements regarding the method of accounting for stock-based employee
compensation and the effect of the method used on reported  results.  We account
for stock  compensation  awards under the  intrinsic-value  method of Accounting
Principles Board ("APB") Opinion No. 25, rather than the alternative  fair-value
accounting method.  Under the  intrinsic-value  method, if the exercise price of
the employee's  stock options equals the market price of the underlying stock on
the date of the grant, no compensation expense is recognized.

         On September 23, 2005, the Board of Directors approved the acceleration
of vesting of all our  unvested  stock  options.  In total,  1.7  million  stock
options  with an  average  exercise  price of  $3.69  and an  average  remaining
contractual  life of 7.9 years were subject to this  acceleration.  The exercise
prices and number of shares subject to the  accelerated  options were unchanged.
The acceleration was effective as of September 23, 2005. Had the acceleration of
these stock  options not been  undertaken,  the future  compensation  expense we
would  recognize in the fiscal years of 2006,  2007, 2008 and 2009 would be $1.4
million, $810,000, $10,000 and $3,000, respectively.  Our decision to accelerate
the vesting of these stock  options was based upon the  accounting  of this $2.2
million of compensation  expense from  disclosure-only in 2005 to being included
in our statement of operations in 2006 to 2009 based on our anticipated adoption
of SFAS No. 123 (revised 2004) "Share-Based  Payment" effective in January 2006.
For the three months ended September 30, 2005 and 2004, $39,000 and $54,000 were
recorded, respectively, as an expense related to our stock options. For the nine
months ended  September 30, 2005 and 2004,  $39,000 and $161,000 were  recorded,
respectively, as an expense related to our stock options.

         For purposes of pro forma disclosures,  the estimated fair value of the
options is amortized to expense over the options' vesting period.  Our pro forma
information follows:


                                       6



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (Unaudited)



                                                  THREE MONTHS ENDED                NINE MONTHS ENDED
                                                     SEPTEMBER 30,                     SEPTEMBER 30,
                                            -----------------------------     -----------------------------
                                                2005             2004             2005             2004
                                            ------------     ------------     ------------     ------------
                                                                                             
Net income (loss) as reported ...........   $  1,702,417     $ (4,018,686)    $  2,467,436     $(75,559,397)
Add stock-based employee compensation
  charges reported in net loss .........          38,740           53,679           38,740          161,037
Pro forma compensation expense, net of
  tax ...................................     (3,248,221)        (970,416)      (4,298,193)      (3,596,972)
                                            ------------     ------------     ------------     ------------
Pro forma net loss ......................   $ (1,507,064)    $ (4,935,423)    $ (1,792,017)    $(78,995,332)
                                            ============     ============     ============     ============

Net income (loss) per share as reported -
 Basic ..................................   $       0.06     $      (0.14)    $       0.08     $      (2.63)
Add stock-based employee compensation
  charges reported in net loss - Basic ..             --               --               --               --
Pro forma compensation expense per share
  -- Basic ..............................          (0.11)           (0.03)           (0.14)           (0.12)
                                            ------------     ------------     ------------     ------------
Pro forma loss per share -- Basic .......   $      (0.05)    $      (0.17)    $      (0.06)    $      (2.75)
                                            ============     ============     ============     ============

Net income (loss) per share as reported
  -- Diluted ............................   $       0.06     $      (0.14)    $       0.08     $      (2.63)
Add stock-based employee compensation
  charges reported in net loss - Diluted              --               --               --               --
Pro forma compensation expense per share
  -- Diluted ............................          (0.11)           (0.03)           (0.14)           (0.12)
                                            ------------     ------------     ------------     ------------
Pro forma loss per share -- Diluted .....   $      (0.05)    $      (0.17)    $      (0.06)    $      (2.75)
                                            ============     ============     ============     ============


         The fair value of each option  grant is  estimated on the date of grant
using the Black-Scholes option-pricing model with the following weighted average
assumptions  used for  grants  in 2005  and  2004:  weighted-average  volatility
factors of the  expected  market price of our common stock of 0.55 for the three
months and nine  months  ended  September  30,  2005 and 2004,  weighted-average
risk-free  interest  rates of 4% for the  three  months  and nine  months  ended
September 30, 2005 and 2004, dividend yield of 0% and weighted-average  expected
life of the options of 4 years. These pro forma results may not be indicative of
the future results for the full fiscal year due to potential grants, vesting and
other factors.

4.       ACCOUNTS RECEIVABLE
 
         Accounts receivable consists of the following:

                                                   SEPTEMBER 30,   DECEMBER 31,
                                                       2005            2004
                                                   ------------    ------------

U.S. trade accounts receivable .................   $  6,717,320    $  3,248,887
Foreign trade accounts receivable ..............     17,614,864      17,148,600
Factored accounts receivable ...................     41,357,978      19,452,756
Other receivables ..............................      2,197,742         346,965
Allowance for returns, discounts and bad debts .     (3,027,988)     (2,437,865)
                                                   ------------    ------------
                                                   $ 64,859,916    $ 37,759,343
                                                   ============    ============

5.       INVENTORY
 
         Inventory consists of the following:
 
                                                    SEPTEMBER 30,   DECEMBER 31,
                                                        2005            2004
                                                    -----------     -----------
Raw materials - fabric and trim accessories ....    $ 2,392,647     $ 1,164,977
Finished goods shipments-in-transit ............      7,184,557       9,283,022
Finished goods .................................     16,787,217       8,696,106
                                                    -----------     -----------
                                                    $26,364,421     $19,144,105
                                                    ===========     ===========


                                       7



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (Unaudited)

6.       EQUITY METHOD INVESTMENT - AMERICAN RAG

         In the second quarter of 2003, we acquired a 45% equity interest in the
owner of the  trademark  "American  Rag CIE" and the  operator of  American  Rag
retail  stores for $1.4  million,  and our  subsidiary,  Private  Brands,  Inc.,
acquired  a license  to  certain  exclusive  rights to this  trademark.  We have
guaranteed  the payment to the licensor of minimum  royalties  of $10.4  million
over the initial 10-year term of the agreement. Private Brands also entered into
a multi-year exclusive  distribution  agreement with Macy's Merchandising Group,
LLC ("MMG"), the sourcing arm of Federated Department Stores, to supply MMG with
American  Rag CIE, a casual  sportswear  collection  for  juniors and young men.
Under this  arrangement,  Private Brands designs and  manufactures  American Rag
apparel,  which is distributed by MMG exclusively to Federated stores across the
country.  Beginning in August 2003, the American Rag collection was available in
approximately 100 select Macy's, the Bon Marche, Burdines, Goldsmith's,  Lazarus
and  Rich's-Macy's  locations.  The investment in American Rag CIE, LLC totaling
$2.1 million at September 30, 2005, is accounted for under the equity method and
included in equity method  investment on the accompanying  consolidated  balance
sheets.  Income  from the equity  method  investment  is  recorded in the United
States geographical segment. The change in investment in American Rag during the
nine month ended September 30, 2005 was as follows:

         Balance as of December 31, 2004 ............      $ 1,880,281
         Share of income ............................          475,947
         Distribution ...............................         (216,000)
                                                           -----------

          Balance as of September 30, 2005 ..........      $ 2,140,228
                                                           ===========

7.       DEBT
 
         Short-term bank borrowings consist of the following:

                                                   SEPTEMBER 30,    DECEMBER 31,
                                                       2005            2004 
                                                   -----------     -----------
Import trade bills payable - UPS, DBS Bank
   and Aurora Capital ..........................   $ 6,457,570     $ 3,902,714
Bank direct acceptances - UPS and DBS Bank .....     3,000,480      10,447,855
Other Hong Kong credit facilities - UPS and
   DBS Bank ....................................     5,956,892       3,600,588
                                                   -----------     -----------
                                                   $15,414,942     $17,951,157
                                                   ===========     ===========

         Long-term obligations consist of the following:

                                             SEPTEMBER 30,          DECEMBER 31,
                                                 2005                  2004 
                                             ------------          ------------
Vendor financing ...................         $     26,789          $    135,145
Equipment financing ................               66,031                78,038
Term loan - UPS ....................            3,125,000             5,000,000
Debt facility - GMAC ...............           41,686,564            16,960,064
                                             ------------          ------------
                                               44,904,384            22,173,247
Less current portion ...............          (44,243,959)          (19,628,701)
                                             ------------          ------------
                                             $    660,425          $  2,544,546
                                             ============          ============

IMPORT TRADE BILLS PAYABLE,  BANK DIRECT  ACCEPTANCES AND OTHER HONG KONG CREDIT
FACILITIES

         On June 13, 2002,  we entered  into a letter of credit  facility of $25
million with UPS Capital Global Trade Finance  Corporation  ("UPS").  Under this
facility,  we may arrange for the issuance of letters of credit and acceptances.
The  facility  is  collateralized  by the  shares and  debentures  of all of our
subsidiaries  in Hong Kong.  In addition to the  guarantees  provided by Tarrant
Apparel  Group and our  subsidiaries,  Fashion  Resource  (TCL) Inc. and Tarrant
Luxembourg  Sarl,  Gerard  Guez,  our  Chairman,  also signed a guarantee  of $5
million in favor of UPS to secure this facility.  This facility bore interest at
7.75% per annum at September 30, 2005.  Under this facility,  we were subject to
certain restrictive  covenants,  including that we maintain a specified tangible
net worth,  fixed charge ratio, and leverage ratio. On June 27, 2005, we amended
the  letter of credit  facility  with UPS to extend the  expiration  date of the
facility from June 30, 2005 to August 31,


                                       8



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (Unaudited)

2005 and to reduce the  tangible  net worth  requirement  at June 30,  2005.  On
August 31, 2005, we amended the letter of credit facility with UPS to extend the
expiration  date of the  facility  from  August 31,  2005 to October  31,  2005,
immediately  reduce  the  maximum  amount  of  borrowings  to $14.5  million  on
September 1, 2005 and further  reduced the maximum  amount of borrowing to $14.0
million on October 1, 2005. On October 31, 2005,  we further  amended the letter
of credit  facility with UPS to extend the expiration  date of the facility from
October 31, 2005 to January 31, 2006 and amend the interest rate to "prime rate"
plus 3%. The most recent  facility  amendment also provides for reduction in the
maximum amount of borrowings to $13.5 million commencing on November 1, 2005, to
$13 million  commencing on December 1, 2005, and to $12.5 million  commencing on
January 1, 2006.  Additionally,  Gerard Guez,  our Chairman,  pledged to UPS 4.6
million  shares of our common  stock held by Mr. Guez to secure the  obligations
under the credit facility.  Under the amended letter of credit facility,  we are
subject to restrictive  financial covenants of maintaining tangible net worth of
$22 million at December  31,  2004,  March 31, 2005 and June 30,  2005,  and $25
million as of the last day of each fiscal  quarter  thereafter.  There is also a
provision  capping maximum capital  expenditures per quarter of $800,000.  As of
September 30, 2005, we were in compliance  with the  covenants.  As of September
30, 2005, $11.3 million was outstanding under this facility with UPS (classified
above as follows:  $3.9 million in import trade bills  payable;  $3.0 million in
bank direct  acceptances and $4.4 million in other Hong Kong credit  facilities)
and an additional $0.8 million was available for future borrowings. In addition,
$2.4 million of open letters of credit was outstanding as of September 30, 2005.

         Since March 2003, DBS Bank (Hong Kong) Limited  (formerly  known as Dao
Heng  Bank)  has made  available  a letter of  credit  facility  of up to HKD 20
million  (equivalent to US $2.6 million) to our  subsidiaries in Hong Kong. This
is a demand facility and is secured by the pledge of our office property,  which
is owned by Gerard Guez, our Chairman,  and Todd Kay, our Vice Chairman,  and by
our  guarantee.  The letter of credit  facility was  increased to HKD 30 million
(equivalent  to US $3.9 million) in June 2004.  As of September  30, 2005,  $2.9
million was outstanding under this facility.  In addition,  $0.8 million of open
letters  of  credit  was  outstanding  and  $91,000  was  available  for  future
borrowings  as of September  30, 2005. In October 2004, a tax loan for HKD 7.725
million  (equivalent  to US $977,000)  was also made  available to our Hong Kong
subsidiaries.  As of September  30, 2005,  $171,000 was  outstanding  under this
loan.

         As of September 30, 2005, the total balance  outstanding  under the DBS
Bank credit  facilities  was $3.1  million  (classified  above as follows:  $1.5
million in import trade bills payable,  $0.1 million in bank direct  acceptances
and $1.5 million in other Hong Kong credit facilities).

         From time to time, we open letters of credit under an uncommitted  line
of credit from Aurora Capital  Associates  which issues these letters of credits
out of Israeli  Discount  Bank.  As of  September  30,  2005,  $1.0  million was
outstanding  under this  facility  (classified  above under  import  trade bills
payable) and $5.1 million of letters of credit were open under this arrangement.
We pay a  commission  fee of 2.25% on all letters of credits  issued  under this
arrangement.

LOAN FROM MAX AZRIA

         On February 14, 2005,  we borrowed  $5.0 million from Max Azria,  which
amount  bore  interest  at the rate of 4% per  annum and was  payable  in weekly
installments  of $250,000  beginning on February 28, 2005. This was an unsecured
loan. In early August 2005, we repaid the loan in its entirety.

EQUIPMENT FINANCING

         We had two equipment  loans  outstanding at September 30, 2005 totaling
$66,000 bearing interest at 6% payable in installments through 2009.

TERM LOAN - UPS

         On December 31,  2004,  our Hong Kong  subsidiaries  entered into a new
loan  agreement  with UPS pursuant to which UPS made a $5 million term loan, the
proceeds  of which  were used to repay $5 million  of  indebtedness  owed to UPS
under the letter of credit of facility. The principal amount of this loan is due
and payable in 24 equal monthly  installments  of  approximately  $208,333 each,
plus  interest  equivalent to the "prime rate" plus 2% commencing on February 1,
2005.  This  facility bore interest at 8.75% per annum at September 30, 2005. On
June 27, 2005, we amended the loan agreement


                                       9



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (Unaudited)

with UPS to reduce the tangible net worth  requirement  at June 30, 2005.  Under
the amended loan agreement, we are subject to restrictive financial covenants of
maintaining  tangible net worth of $22 million at December  31, 2004,  March 31,
2005  and June  30,  2005,  and $25  million  as of the last day of each  fiscal
quarter   thereafter.   There  is  also  a  provision  capping  maximum  capital
expenditure  per quarter at  $800,000.  As of  September  30,  2005,  we were in
compliance  with the  covenants.  As of  September  30,  2005,  $3.1 million was
outstanding.  The obligations under the loan agreement are collateralized by the
same  security  interests  and  guarantees  provided  under our letter of credit
facility  with UPS.  Additionally,  the term loan is secured  by two  promissory
notes  payable to Tarrant  Luxembourg  Sarl in the  amounts  of  $2,550,000  and
$1,360,000 and a pledge by Gerard Guez,  our Chairman,  of 4.6 million shares of
our common stock.

DEBT FACILITY- GMAC

         We were previously party to a revolving credit,  factoring and security
agreement (the "Debt Facility") with GMAC Commercial Credit, LLC ("GMAC").  This
Debt Facility provided a revolving  facility of $90 million,  including a letter
of credit  facility  not to exceed $20 million,  and was  scheduled to mature on
January 31, 2005.  The Debt  Facility  also provided a term loan of $25 million,
which was being repaid in monthly  installments  of $687,500.  The Debt Facility
provided  for  interest  at LIBOR plus the LIBOR rate margin  determined  by the
Total  Leverage  Ratio (as  defined in the Debt  Facility  agreements),  and was
collateralized  by our  receivables,  intangibles,  inventory  and various other
specified  non-equipment  assets.  In May 2004, the maximum  facility amount was
reduced to $45 million in total and we established new financial  covenants with
GMAC for the fiscal year of 2004.

         On October 1, 2004, we amended and restated the Debt Facility with GMAC
by entering into a new factoring  agreement  with GMAC. The amended and restated
agreement (the factoring agreement) extended the expiration date of the facility
to September 30, 2007 and added as parties our subsidiaries  Private Brands, Inc
and No! Jeans, Inc. In addition, in connection with the factoring agreement, our
indirect  majority-owned  subsidiary PBG7, LLC entered into a separate factoring
agreement with GMAC.  Pursuant to the terms of the factoring  agreement,  we and
our subsidiaries agree to assign and sell to GMAC, as factor, all accounts which
arise from our sale of  merchandise  or rendition of service  created on a going
forward basis. At our request, GMAC, in its discretion,  may make advances to us
up to the lesser of (a) up to 90% of our  accounts on which GMAC has the risk of
loss and (b) $40  million,  minus in each case,  any amount  owed by us to GMAC.
Pursuant to the terms of the PBG7 factoring agreement, PBG7 agreed to assign and
sell to  GMAC,  as  factor,  all  accounts,  which  arise  from  PBG7's  sale of
merchandise or rendition of services created on a going-forward basis. At PBG7's
request, GMAC, in its discretion,  may make advances to PBG7 up to the lesser of
(a) up to 90% of PBG7's  accounts on which GMAC has the risk of loss, and (b) $5
million minus in each case, any amounts owed to GMAC by PBG7. The facility bears
interest at 6.86% per annum and the facility  under PBG7,  LLC bears interest at
7.25% per annum at September 30, 2005.  Restrictive  covenants under the revised
facility include a limit on quarterly  capital expenses of $800,000 and tangible
net worth of $20 million at September 30, 2004, $22 million at December 31, 2004
and March 31, 2005 and $25 million at the end of each fiscal quarter  thereafter
beginning on June 30, 2005. On June 29, 2005, GMAC agreed to reduce the tangible
net worth  requirement  at June 30,  2005 from $25 million to $22  million.  The
tangible net worth  requirement of $25 million resumes at September 30, 2005 and
at the end of each fiscal quarter thereafter.  As of September 30, 2005, we were
in compliance with the covenants.  A total of $38.7 million was outstanding with
respect to receivables factored under the GMAC facility at September 30, 2005.

        In May 2005, we amended our factoring  agreement with GMAC to permit our
subsidiaries  party  thereto and us, to borrow up to the lesser of $3 million or
fifty percent (50%) of the value of eligible  inventory.  The maximum  borrowing
availability under the factoring  agreement,  based on a borrowing base formula,
remained $40 million. In connection with this amendment,  we granted GMAC a lien
on  certain of our  inventory  located  in the  United  States.  A total of $3.0
million  was  outstanding  under the GMAC  facility at  September  30, 2005 with
respect to collateralized inventory.

         The credit  facility  with GMAC and the credit  facility with UPS carry
cross-default  clauses.  A breach  of a  financial  covenant  set by GMAC or UPS
constitutes an event of default under the other credit facility,  entitling both
financial  institutions  to demand  payment in full of all  outstanding  amounts
under their respective debt and credit facilities.


                                       10



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (Unaudited)

8.       CONVERTIBLE DEBENTURES AND WARRANTS

         On December 14, 2004, we completed a $10 million  financing through the
issuance  of (i) 6%  Secured  Convertible  Debentures  ("Debentures")  and  (ii)
warrants  to  purchase  up to  1,250,000  shares of our common  stock.  Prior to
maturity,  the  investors may convert the  Debentures  into shares of our common
stock at a price of $2.00 per share.  The warrants have a term of five years and
an exercise price of $2.50 per share. The warrants were valued at $866,000 using
the  Black-Scholes  option  valuation  model  with  the  following  assumptions:
risk-free  interest rate of 4%; dividend yields of 0%; volatility factors of the
expected  market price of our common stock of 0.55; and an expected life of four
years. The Debentures bear interest at a rate of 6% per annum and have a term of
three  years.  We may elect to pay interest on the  Debentures  in shares of our
common stock if certain conditions are met, including a minimum market price and
trading volume for our common stock. The Debentures  contain customary events of
default and permit the holder  thereof to  accelerate  the  maturity if the full
principal  amount  together  with  interest  and other  amounts  owing  upon the
occurrence  of  such  events  of  default.  The  Debentures  are  secured  by  a
subordinated lien on certain of our accounts  receivable and related assets. The
closing  market price of our common  stock on the closing date of the  financing
was $1.96. The convertible debenture was thus valued at $8,996,000, resulting in
an effective  conversion  price of $1.799 per share.  The intrinsic value of the
conversion  option of $804,000 is being amortized over the life of the loan. The
value of the  warrants of $866,000  and the  intrinsic  value of the  conversion
option of $804,000 were netted from the $10 million presented as the convertible
debentures, net on our accompanying balance sheets at December 31, 2004.

         The placement  agent in the financing,  received  compensation  for its
services in the amount of $620,000 in cash and issuance of five year warrants to
purchase up to 200,000  shares of our common stock at an exercise price of $2.50
per share.  The  warrants to purchase  200,000  shares of our common  stock were
valued at  $138,000  using the  Black-Scholes  option  valuation  model with the
following  assumptions:  risk-free  interest rate of 4%;  dividend yields of 0%;
volatility factors of the expected market price of our common stock of 0.55; and
an  expected  life  of four  years.  The  $620,000  financing  cost  paid to the
placement agent and the value of the warrants to purchase  200,000 shares of our
common stock of $138,000 are included in the deferred financing cost, net on our
accompanying balance sheets and are amortized over the life of the loan.

         In June 2005, holders of our Debentures  converted an aggregate of $2.3
million of Debentures into 1,133,687 shares of our common stock. In August 2005,
holders of our Debentures  converted an aggregate of $820,000 of Debentures into
410,000 shares of our common stock.  The Debentures were converted at the option
of the holders at a price of $2.00 per share.  Debt discount of $248,000 related
to the intrinsic  value of the  conversion  option of $804,000 was expensed upon
the  conversion.  Of the $620,000  financing  cost paid to the placement  agent,
$191,000 was expensed upon the conversion. The intrinsic value of the conversion
option,  and the value of the warrant amortized in the first nine months of 2005
was $355,000.  Total deferred  financing cost amortized in the first nine months
of 2005 was $142,000.  Total  interest paid to the holders of the  Debentures in
the first nine months of 2005 was  $435,000.  As of  September  30,  2005,  $5.8
million,  net of $1.1 million of debt discount,  remained  outstanding under the
Debentures.

9.       EQUITY TRANSACTIONS

         In March 2005, in connection with a settlement of a dispute involving a
former  employee named Nicolas  Nunez,  we agreed to compensate Mr. Nunez in the
total amount of $875,000.  In April 2005, we issued 195,313 shares of our common
stock  (having a value of  $375,000)  to Mr.  Nunez  pursuant to the terms of an
agreement and plan of  reorganization  and paid Mr. Nunez $500,000 in settlement
of all remaining claims by Mr. Nunez against us.

         In June 2005, holders of our Debentures  converted an aggregate of $2.3
million of Debentures into 1,133,687 shares of our common stock. In August 2005,
holders of our Debentures  converted an aggregate of $820,000 of Debentures into
410,000  shares of our common  stock.  See Note 8 of the "Notes to  Consolidated
Financial Statements."

10.      RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS


         In  December  2004,  the FASB  issued  SFAS  No.  123  (revised  2004),
"Share-Based  Payment,"  which  addresses  the  accounting  for  employee  stock
options.  SFAS No.  123R  eliminates  the  ability  to account  for  share-based
compensation


                                       11



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (Unaudited)

transactions  using APB Opinion No. 25 and generally  would require instead that
such  transactions be accounted for using a fair  value-based  method.  SFAS No.
123R also requires that tax benefits associated with these share-based  payments
be classified as financing  activities in the statement of cash flow rather than
operating  activities as currently  permitted.  SFAS No. 123R is effective as of
the beginning of our first annual or interim  reporting period that begins after
June 15, 2005. On April 14, 2005, the Securities and Exchange Commission adopted
a new rule amending the effective date for Statement 123R for public  companies.
Under the effective  date  provisions  included in Statement  123R,  registrants
would have been required to implement  the  Statement's  requirements  as of the
beginning of the first interim or annual period  beginning  after June 15, 2005,
or after  December  15,  2005 for small  business  issuers.  The new rule allows
registrants  to implement  Statement  123R at the beginning of their next fiscal
year, instead of the next interim period,  that begins after June 15, 2005. SFAS
No. 123R offers alternative methods of adopting this final rule. We have not yet
determined which alternative method we will use.

         In May 2005, the FASB issued SFAS No. 154,  "Accounting for Changes and
Error  Corrections."  SFAS 154  establishes  standards  for the  accounting  and
reporting  for  changes  in  accounting  principles.  SFAS 154  replaces  APB 20
"Accounting  Changes"  and FASB  Interpretation  No. 20 ("FIN  20"),  "Reporting
Accounting  Changes under AICPA Statements of Position." The Statement  requires
retrospective  application  for changes in  accounting  principle,  unless it is
impracticable to determine either the cumulative  effect or the  period-specific
effects of the change. When it is impracticable to determine the period-specific
effects  of an  accounting  change  on  one or  more  individual  prior  periods
presented,  this  Statement  would  require  that the new  accounting  policy be
applied to the  balances of assets and  liabilities  as of the  beginning of the
earliest  period for which  retrospective  application is practicable and that a
corresponding adjustment be made to the opening balance of retained earnings for
the period.  When it is impracticable  for an entity to determine the cumulative
effect of applying a change in accounting  principle to all prior periods,  this
Statement would require the new accounting principle to be applied as if it were
made prospectively from the earliest date practicable.  SFAS 154 is effective as
of the beginning of our first annual reporting period that begins after December
15, 2005. The adoption of this new accounting  pronouncement  is not expected to
have a material impact on our consolidated financial statements.

11.      INCOME TAXES

         Our effective tax rate differs from the statutory rate  principally due
to the following reasons:  (1) a full valuation  allowance has been provided for
deferred tax assets as a result of the operating losses in the United States and
Mexico,  since  recoverability  of those  assets has not been  assessed  as more
likely than not; (2) although we have taxable  losses in Mexico,  we are subject
to a minimum tax; and (3) the earnings of our Hong Kong  subsidiary are taxed at
a rate of 17.5%  versus the 35% U.S.  federal  rate.  The  impairment  charge in
Mexico did not  result in a tax  benefit  due to an  increase  in the  valuation
allowance against the future tax benefit.  We believe it is more likely than not
that the tax benefit will not be realized based on our future  business plans in
Mexico.

         In January 2004, the Internal  Revenue  Service  ("IRS")  completed its
examination  of our Federal  income tax returns for the years ended December 31,
1996 through 2001.  The IRS has proposed  adjustments to increase our income tax
payable for the six years under examination.  In addition, in July 2004, the IRS
initiated  an  examination  of our Federal  income tax return for the year ended
December 31, 2002. In March 2005,  the IRS proposed an adjustment to our taxable
income of approximately $6 million related to similar issues identified in their
audit  of the 1996  through  2001  federal  income  tax  returns.  The  proposed
adjustments to our 2002 federal income tax return would not result in additional
tax due for that year due to the tax loss  reported in the 2002 federal  return.
However,  it could reduce the amount of net operating losses available to offset
taxes due from the preceding  tax years.  This  adjustment  would also result in
additional  state  taxes  and  interest.  We  believe  that we have  meritorious
defenses to and intend to vigorously  contest the proposed  adjustments.  If the
proposed  adjustments are upheld through the  administrative  and legal process,
they could have a material  impact on our earnings and cash flow.  We believe we
have provided adequate reserves for any reasonably  foreseeable  outcome related
to these matters on the consolidated balance sheets included in the consolidated
financial  statements  under the caption "Income  Taxes".  The maximum amount of
loss in  excess of the  amount  accrued  in the  financial  statements  is $12.6
million.  We do not believe that the  adjustments,  if any, arising from the IRS
examination,  will result in an additional  income tax liability  beyond what is
recorded in the accompanying consolidated balance sheets.


                                       12



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (Unaudited)

12.      NET INCOME (LOSS) PER SHARE

         A  reconciliation  of the numerator and  denominator  of basic earnings
(loss) per share and diluted earnings (loss) per share is as follows:



                                       THREE MONTHS ENDED             NINE MONTHS ENDED 
                                          SEPTEMBER 30,                  SEPTEMBER 30,
                                   ---------------------------    ---------------------------
                                       2005           2004            2005           2004
                                   ------------   ------------    ------------   ------------
                                                                              
Basic EPS Computation:
Numerator .....................   $  1,702,417   $ (4,018,686)   $  2,467,436   $(75,559,397)
Denominator:
Weighted average common shares
outstanding ...................     30,365,502     28,814,763      29,451,054     28,705,274
                                  ------------   ------------    ------------   ------------

Basic EPS .....................   $       0.06   $      (0.14)   $       0.08   $      (2.63)
                                  ============   ============    ============   ============

Diluted EPS Computation:
Numerator .....................   $  1,702,417   $ (4,018,686)   $  2,467,436   $(75,559,397)
Denominator:
Weighted average common share
outstanding ...................     30,365,502     28,814,763      29,451,054     28,705,274
Incremental shares from assumed
exercise of warrant ...........        403,266           --            59,040           --
Incremental shares from assumed
exercise of options ...........         17,029           --             7,157           --
                                  ------------   ------------    ------------   ------------

Total shares ..................     30,785,797     28,814,763      29,517,251     28,705,274
                                  ------------   ------------    ------------   ------------

Diluted EPS ...................   $       0.06   $      (0.14)   $       0.08   $      (2.63)
                                  ============   ============    ============   ============



         Basic and diluted loss per share has been computed in  accordance  with
SFAS No. 128, "Earnings Per Share".

         For options and warrants  outstanding  as of September  30, 2005,  only
7,157 and 59,040 shares of outstanding options and warrants,  respectively, were
included  in the  computation  of  income  per  share in the nine  months  ended
September 30, 2005 as the exercise  prices of the remaining  shares were greater
than the average market price for the nine months ended  September 30, 2005. All
options and warrants were excluded from the computation of loss per share in the
nine months ended September 30, 2004, as the impact would be anti-dilutive.  The
effect of  applying  "IF  Converted  Method" to the  convertible  debenture  was
anti-dilutive,  therefore,  it was excluded from the  computation  of income per
share in the nine months ended  September 30, 2005. The following table presents
outstanding options, warrants and convertible debentures.

                                                  AS OF SEPTEMBER 30,
                                              -------------------------
                                                 2005           2004
                                              ----------     ----------

         Options ........................      6,745,175      8,759,862
         Warrants .......................      2,361,732        911,732
         Convertible debentures .........      3,456,313           --
                                              ----------     ----------
         Total ..........................     12,563,220      9,671,594
                                              ==========     ==========


                                       13



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (Unaudited)

13.      RELATED PARTY TRANSACTIONS

         As of September 30, 2005,  related party affiliates were indebted to us
in the amounts of $8.9 million.  These include amounts due from Gerard Guez, our
Chairman.  From time to time in the past, we borrowed  funds from,  and advanced
funds to, Mr. Guez.  The greatest  outstanding  balance of such  advances to Mr.
Guez in the third quarter of 2005 was approximately $2,352,000. At September 30,
2005,  the entire  balance due from Mr. Guez totaling $2.3 million is payable on
demand and has been shown as reductions to  shareholders'  equity.  All advances
to, and borrowings  from, Mr. Guez bore interest at the rate of 7.75% during the
period.  Total  interest  paid by Mr. Guez was $45,000 and $92,000 for the three
months ended September 30, 2005 and 2004,  respectively.  Total interest paid by
Mr. Guez was $165,000 and $278,000 for the nine months ended  September 30, 2005
and 2004,  respectively.  Mr. Guez paid expenses on our behalf of  approximately
$87,000 and  $98,000 for the three  months  ended  September  30, 2005 and 2004,
respectively,  which  amounts  were  applied  to  reduce  accrued  interest  and
principal  on  Mr.  Guez's  loan.  Mr.  Guez  paid  expenses  on our  behalf  of
approximately $321,000 and $299,000 for the nine months ended September 30, 2005
and 2004,  respectively,  which amounts were applied to reduce accrued  interest
and  principal  on Mr.  Guez's loan.  These  amounts  included  fuel and related
expenses  incurred by 477 Aviation,  LLC, a company owned by Mr. Guez,  when our
executives  used  this  company's  aircraft  for  business  purposes.  Since the
enactment  of the  Sarbanes-Oxley  Act in 2002,  no further  personal  loans (or
amendments  to  existing  loans)  have  been or  will  be made to our  executive
officers or directors.

         On July 1, 2001, we formed an entity to jointly  market,  share certain
risks and achieve economics of scale with Azteca Production International,  Inc.
("Azteca"),  a corporation  owned by the brothers of Gerard Guez,  our Chairman,
called  United  Apparel  Ventures,  LLC  ("UAV").  This  entity  was  created to
coordinate  the  production  of apparel  for a single  customer  of our  branded
business. UAV is owned 50.1% by Tag Mex, Inc., our wholly owned subsidiary,  and
49.9% by Azteca. Results of the operation of UAV have been consolidated into our
results  since July 2001 with the  minority  partner's  share of gain and losses
eliminated through the minority interest line in our financial  statements.  Due
to the restructuring of our Mexico operations, we discontinued manufacturing for
UAV customers in the second quarter of 2004. UAV made purchases from two related
parties in Mexico, an affiliate of Azteca and Tag-It Pacific, Inc.

         Commencing in June 2003, UAV began selling to Seven Licensing  Company,
LLC  ("Seven  Licensing"),  jeans wear  bearing  the brand  "Seven7",  which was
ultimately purchased by Express. Seven Licensing is beneficially owned by Gerard
Guez. In the third quarter of 2004, in order to strengthen our own private brand
business,  we decided to discontinue  sourcing for Seven7. Total sales to Seven7
in the three  months  ended  September  30,  2005 and 2004 were $0 and  $42,000,
respectively.  Total sales to Seven7 in the nine months ended September 30, 2005
and 2004 were $0 and $3.4 million,  respectively.  In 1998, a California limited
liability  company owned by our Chairman and Vice Chairman  purchased  2,300,000
shares of the common stock of Tag-It Pacific,  Inc. ("Tag-It") (or approximately
37% of such  common  stock  then  outstanding).  Tag-It is a  provider  of brand
identity  programs to  manufacturers  and retailers of apparel and  accessories.
Commencing in 1998, Tag-It assumed the  responsibility for managing and sourcing
all trim and packaging used in connection  with products  manufactured  by or on
behalf of us in  Mexico.  Due to the  restructuring  of our  Mexico  operations,
Tag-It no longer  manages  our trim and  packaging  requirements.  We  purchased
$20,000 and  $465,000 of trim  inventory  from Tag-It in the three  months ended
September 30, 2005 and 2004, respectively. We purchased $55,000 and $1.2 million
of trim  inventory  from Tag-It in the nine months ended  September 30, 2005 and
2004,  respectively.  We  purchased  $0 and $2.0  million of finished  goods and
service from Azteca and its  affiliates in the three months ended  September 30,
2005 and 2004, respectively.  We purchased $135,000 and $7.5 million of finished
goods and  service  from  Azteca and its  affiliates  in the nine  months  ended
September 30, 2005 and 2004, respectively. Our total sales of fabric and service
to Azteca in the three  months  ended  September  30, 2005 and 2004 were $0. Our
total sales of fabric and service to Azteca in the nine months  ended  September
30, 2005 and 2004 were $63,000 and $1.0 million,  respectively.  Pursuant to the
operating agreement for UAV, two and one half percent of gross sales of UAV were
paid to each of the members of UAV as management fees. Net amount due from these
related parties as of September 30, 2005 was $6.0 million.  Of this amount, $5.2
million was due from Azteca.  We have received a commitment  from Azteca to make
payments of $200,000 per month starting in October 2005 to repay this balance.

         In  August  2004,  through  Tarrant  Mexico,  S. de R.L.  de C.V.,  our
majority owned and controlled subsidiary in Mexico, we entered into an Agreement
for Purchase of Assets with  affiliates of Mr. Kamel Nacif, a shareholder at the
time 

                                       14



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (Unaudited)

of the transaction,  which agreement was amended in October 2004.  Pursuant
to the  agreement,  as amended,  on November 30, 2004, we sold to the purchasers
substantially  all of our assets and real  property  in  Mexico,  including  the
equipment  and  facilities  we previously  leased to Mr.  Nacif's  affiliates in
October 2003, for an aggregate purchase price consisting of: a) $105,400 in cash
and  $3,910,000 by delivery of unsecured  promissory  notes bearing  interest at
5.5% per annum;  and b)  $40,204,000,  by delivery of secured  promissory  notes
bearing interest at 4.5% per annum, maturing on December 31, 2005 and every year
thereafter until December 31, 2014. The secured  promissory notes are payable in
partial or total amounts anytime prior to the maturity of each note. Included in
the $44.1 million notes receivable - related party on the  accompanying  balance
sheet as of  September  30, 2005 was $1.3 million of Mexico value added taxes on
the real property component of this transaction.  Upon consummation of the sale,
we entered into a purchase commitment agreement with the purchasers, pursuant to
which  we have  agreed  to  purchase  annually  over  the  ten-year  term of the
agreement,  $5 million of fabric  manufactured at our former facilities acquired
by the  purchasers at negotiated  market  prices.  We purchased $2.3 million and
$1.1  million of fabric from  Acabados y  Terminados  in the three  months ended
September 30, 2005 and 2004,  respectively.  We purchased  $4.1 million and $5.3
million of fabric from Acabados y Terminados in the nine months ended  September
30,  2005 and 2004,  respectively.  Net  amount  due from  these  parties  as of
September 30, 2005 was $238,000.

         Under lease  agreements we entered into between two  entities,  GET and
Lynx  International  Limited,  owned by our Chairman and Vice Chairman,  we paid
$255,000 and $332,000 in the three  months  ended  September  30, 2005 and 2004,
respectively, for office and warehouse facilities. We paid $764,000 and $996,000
in the nine months ended September 30, 2005 and 2004,  respectively,  for office
and warehouse facilities. The lease with Lynx International Limited for our Hong
Kong facility  expires on December 31, 2005. We currently  lease our Los Angeles
facility from GET on a month-to-month basis.

         At September 30, 2005,  we had various  employee  receivables  totaling
$380,000 included in due from related parties.

         We  believe  the  each of the  transactions  described  above  has been
entered into on terms no less favorable to us than could have been obtained from
unaffiliated third parties.

14.      COMMITMENTS AND CONTINGENCIES

         On January 3, 2005,  Private Brands,  Inc, our wholly owned subsidiary,
entered into an agreement with Beyond Productions,  LLC and Kids Headquarters to
collaborate  on  the  design,   manufacturing   and   distribution   of  women's
contemporary apparel bearing the brand name "House of Dereon", Couture, Kick and
Soul.  This  agreement has an initial  three-year  term,  and provided we are in
compliance  with the terms of the  agreement,  is renewable  for one  additional
three-year  term.  Minimum  net sales are $10  million in year 1, $20 million in
year 2 and $30 million in year 3. The agreement provides for royalty payments of
8% on net sales, and a marketing fund commitment of 3% of net sales, for a total
minimum  payment  obligation  of  $6.6  million  over  the  initial  term of the
agreement.  As of September  30, 2005,  we have advanced $1.2 million as payment
for the first year's minimum royalty and marketing fund commitment.

         On October 17, 2004, Private Brands, Inc entered into an agreement with
J. S. Brand  Management to design,  manufacture  and distribute  Jessica Simpson
branded  jeans and  casual  apparel  in missy,  juniors  and large  sizes.  This
agreement has an initial three-year term, and provided we are in compliance with
the terms of the  agreement,  is renewable  for one  additional  two-year  term.
Minimum  net  sales are $20  million  in year 1, $25  million  in year 2 and $30
million in year 3. The  agreement  provides  for payment of a sales  royalty and
advertising commitment at the rate of 8% and 3%, respectively, of net sales, for
a total minimum payment  obligation of $8.3 million over the initial term of the
agreement.  On July  19,  2005  Camuto  Consulting  Group  replaced  J.S.  Brand
Management  as the master  licensor.  As of September  30, 2005, we had advanced
$2.2 million as payment for the first year's minimum  royalties.  We had applied
$1.2 million from the advance against the royalty and marketing  expenses in the
nine months ended September 30, 2005.

         In the second quarter of 2003, we acquired a 45% equity interest in the
owner of the  trademark  "American  Rag CIE" and the  operator of  American  Rag
retail  stores for $1.4  million,  and our  subsidiary,  Private  Brands,  Inc.,
acquired  a license  to  certain  exclusive  rights to this  trademark.  We have
guaranteed the payment to the licensor of minimum royalties


                                       15



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (Unaudited)

of $10.4 million over the initial  10-year term of the  agreement.  At September
30,  2005,  the total  commitment  on  royalties  remaining on the term was $9.2
million.

         In August 2004,  we entered  into an  Agreement  for Purchase of Assets
with  affiliates  of  Mr.  Kamel  Nacif,  a  shareholder  at  the  time  of  the
transaction,  with  agreement  was  amended in  October  2004.  Pursuant  to the
agreement,  as  amended,  on  November  30,  2004,  we  sold  to the  purchasers
substantially  all of our assets and real  property  in  Mexico,  including  the
equipment and facilities we previously  leased to Mr. Nacif's  affiliates.  Upon
consummation of the sale, we entered into a purchase  commitment  agreement with
the purchasers,  pursuant to which we have agreed to purchase  annually over the
ten-year term of the agreement,  $5 million of fabric manufactured at our former
facilities  acquired by the purchasers at negotiated market prices. We purchased
$2.3 million and $3.2 million of fabric under this agreement in the three months
and nine months ended September 30, 2005, respectively.


15.      OPERATIONS BY GEOGRAPHIC AREAS

         Our predominant business is the design, distribution and importation of
private  label  and  private  brand  casual  apparel.  Substantially  all of our
revenues are from the sales of apparel.  We are organized into three  geographic
regions:  the United States,  Asia and Mexico.  We evaluate  performance of each
region based on profit or loss from operations before income taxes not including
the cumulative effect of change in accounting principles.  Information about our
operations  in  the  United  States,   Asia,  and  Mexico  is  presented  below.
Inter-company  revenues  and  assets  have  been  eliminated  to  arrive  at the
consolidated amounts.



                                                                                   ADJUSTMENTS
                                                                                       AND
                                UNITED STATES         ASIA           MEXICO        ELIMINATIONS        TOTAL
                                -------------    -------------   -------------    -------------    -------------
                                                                                              
THREE MONTHS ENDED
SEPTEMBER 30, 2005
Sales .......................   $  69,023,000    $     536,000   $       7,000    $        --      $  69,566,000
Inter-company sales .........            --         43,576,000            --        (43,576,000)            --
                                -------------    -------------   -------------    -------------    -------------
Total revenue ...............   $  69,023,000    $  44,112,000   $       7,000    $ (43,576,000)   $  69,566,000
                                =============    =============   =============    =============    =============

Income (loss) from operations   $     275,000    $   2,568,000   $     168,000    $        --      $   3,011,000
                                =============    =============   =============    =============    =============

THREE MONTHS ENDED
SEPTEMBER 30, 2004
Sales .......................   $  37,263,000    $     696,000   $     144,000    $        --      $  38,103,000
Inter-company sales .........            --         17,644,000         780,000      (18,424,000)            --
                                -------------    -------------   -------------    -------------    -------------
Total revenue ...............   $  37,263,000    $  18,340,000   $     924,000    $ (18,424,000)   $  38,103,000
                                =============    =============   =============    =============    =============

Income (loss) from operations   $  (3,234,000)   $     554,000   $    (887,000)   $        --      $  (3,567,000)
                                =============    =============   =============    =============    =============

NINE MONTHS ENDED
SEPTEMBER 30, 2005
Sales .......................   $ 163,828,000    $   1,006,000   $     100,000    $        --      $ 164,934,000
Inter-company sales .........            --        105,576,000            --       (105,576,000)            --
                                -------------    -------------   -------------    -------------    -------------
Total revenue ...............   $ 163,828,000    $ 106,582,000   $     100,000    $(105,576,000)   $ 164,934,000
                                =============    =============   =============    =============    =============

Income (loss) from operations   $    (571,000)   $   5,444,000   $    (192,000)   $        --      $   4,681,000
                                =============    =============   =============    =============    =============

NINE MONTHS ENDED
SEPTEMBER 30, 2004
Sales .......................   $ 113,042,000    $   1,713,000   $   3,992,000    $        --      $ 118,747,000
Inter-company sales .........            --         56,243,000       7,440,000      (63,683,000)            --
                                -------------    -------------   -------------    -------------    -------------
Total revenue ...............   $ 113,042,000    $  57,956,000   $  11,432,000    $ (63,683,000)   $ 118,747,000
                                =============    =============   =============    =============    =============

Income (loss) from 
   operations (1)               $  (8,725,000)   $   3,116,000   $ (88,565,000)   $        --      $ (94,174,000)
                                =============    =============   =============    =============    =============


(1)      Included in Income (loss) from operations an impairment charge of $78.0
         million in Mexico region.


                                       16



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS.
 
BUSINESS OVERVIEW AND RECENT DEVELOPMENTS
 
         We are a design and  sourcing  company  for  private  label and private
brand casual apparel  serving mass  merchandisers,  department  stores,  branded
wholesalers  and specialty  chains located  primarily in the United States.  Our
major customers include leading retailers, such as Chico's, Macy's Merchandising
Group, the Avenue, Lane Bryant,  Lerner New York, J.C. Penney,  K-Mart,  Kohl's,
Mervyn's and Wal-Mart.  Our products are  manufactured in a variety of woven and
knit  fabrications  and include  jeans wear,  casual  pants,  t-shirts,  shorts,
blouses,  shirts and other tops, dresses and jackets. Our private brands include
American Rag Cie, Jessica Simpson, Princy by Jessica Simpson, House of Dereon by
Tina Knowles, No! Jeans, Alain Weiz, and Gear 7.

         During the first quarter of 2005, we extended our agreement with Macy's
Merchandising Group for six years,  pursuant to which we exclusively  distribute
our  American  Rag Cie  brand  through  Macy's  Merchandising  Group's  national
Department Store organization of more than 300 stores.  During the third quarter
of 2005,  we were informed by K-Mart that it would  discontinue  with the Gear 7
brand.  While we are pursuing other  relationships  for the Gear 7 brand,  there
will be a decline  in sales for this  brand in the  fourth  quarter of 2005 as a
result of the discontinuance.  Alain Weiz continues to be exclusive to Dillard's
Department  Stores.  Sales of Jessica  Simpson  and  Princy by  Jessica  Simpson
totaled $10.7 million in the third quarter of 2005. We began  shipping  House of
Dereon by Tina Knowles in the fourth quarter of 2005. The Jessica  Simpson brand
was originally launched as a denim line with Charming Shoppes. However, Charming
Shoppes is not going  forward with the line,  and we are currently in discussion
with other large volume,  middle market retailers who would support the brand as
a  multi-category  collection.  During  the third  quarter  of 2005,  the master
license for  Jessica  Simpson was  changed to the Camuto  Consulting  Group.  We
expect this  relationship  to add a great deal of value to the  Jessica  Simpson
related brands.

         The  success  of  our  Private  Brands   collections  has  created  new
opportunities  within the Private Label business to add value in the development
and marketing of new initiatives for Sears,  Mothers Work, Avenue,  Chico's, and
other retailers. These initiatives were launched during the first nine months of
2005.

INTERNAL REVENUE SERVICE AUDIT

         In January 2004, the Internal Revenue Service completed its examination
of our Federal  income tax returns for the years ended December 31, 1996 through
2001.  The IRS has proposed  adjustments  to increase our income tax payable for
the six years under examination. This adjustment would also result in additional
state taxes and  interest.  In  addition,  in July 2004,  the IRS  initiated  an
examination  of our Federal  income tax return for the year ended  December  31,
2002. In March 2005,  the IRS proposed an  adjustment  to our taxable  income of
approximately $6 million related to similar issues  identified in their audit of
the 1996 through 2001 federal  income tax returns.  The proposed  adjustments to
our 2002 federal  income tax return would not result in  additional  tax due for
that year due to the tax loss reported in the 2002 federal return.  However,  it
could reduce the amount of net  operating  losses  available to offset taxes due
from the preceding tax years.  We believe that we have  meritorious  defenses to
and intend to vigorously  contest the proposed  adjustments  made to our federal
income tax  returns  for the years  ended 1996  through  2002.  If the  proposed
adjustments are upheld through the administrative and legal process,  they could
have a  material  impact on our  earnings  and cash  flow.  We  believe  we have
provided  adequate  reserves for any reasonably  foreseeable  outcome related to
these matters on the  consolidated  balance sheets included in the  consolidated
financial  statements  under the caption "Income  Taxes".  The maximum amount of
loss in  excess of the  amount  accrued  in the  financial  statements  is $12.6
million.  We do not believe that the  adjustments,  if any, arising from the IRS
examination,  will result in an additional  income tax liability  beyond what is
recorded in the accompanying consolidated balance sheets.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

         Management's  discussion  and analysis of our  financial  condition and
results of  operations  are based upon our  consolidated  financial  statements,
which have been  prepared in accordance  with  accounting  principles  generally
accepted in the United States of America.  The  preparation  of these  financial
statements  requires us to make estimates and judgments that affect the reported
amounts of assets,  liabilities,  revenues and expenses, and related disclosures
of contingent assets and liabilities.  We are required to make assumptions about
matters, which are


                                       17



highly  uncertain  at the time of the  estimate.  Different  estimates  we could
reasonably  have used or changes in the estimates that are reasonably  likely to
occur  could  have a material  effect on our  financial  condition  or result of
operations.  Estimates  and  assumptions  about future  events and their effects
cannot be determined with certainty. On an ongoing basis, we evaluate estimates,
including  those  related  to  returns,   discounts,  bad  debts,   inventories,
intangible assets,  income taxes, and contingencies and litigation.  We base our
estimates on historical  experience  and on various  assumptions  believed to be
applicable and reasonable under the circumstances. These estimates may change as
new events  occur,  as additional  information  is obtained and as our operating
environment  changes.  In  addition,   management  is  periodically  faced  with
uncertainties,  the outcomes of which are not within its control and will not be
known for prolonged period of time.

         We believe our  financial  statements  are fairly  stated in accordance
with accounting  principles  generally  accepted in the United States of America
and provide a meaningful  presentation of our financial condition and results of
operations.

         We believe the following critical  accounting  policies affect our more
significant  judgments and estimates used in the preparation of our consolidated
financial  statements.  For a further discussion on the application of these and
other accounting  policies,  see Note 1 of the "Notes to Consolidated  Financial
Statements"  included  in our  Annual  Report  on Form  10-K for the year  ended
December 31, 2004.

ACCOUNTS RECEIVABLE--ALLOWANCE FOR RETURNS, DISCOUNTS AND BAD DEBTS

         We evaluate the  collectibility of accounts  receivable and chargebacks
(disputes  from  the  customer)   based  upon  a  combination  of  factors.   In
circumstances where we are aware of a specific customer's  inability to meet its
financial  obligations (such as in the case of bankruptcy filings or substantial
downgrading  of  credit  sources),  a  specific  reserve  for bad debts is taken
against  amounts  due to reduce  the net  recognized  receivable  to the  amount
reasonably  expected to be  collected.  For all other  customers,  we  recognize
reserves  for bad  debts  and  chargebacks  based on our  historical  collection
experience.  If our collection  experience  deteriorates (for example, due to an
unexpected  material  adverse change in a major  customer's  ability to meet its
financial obligations to us), the estimates of the recoverability of amounts due
us could be reduced by a material amount.

         As of September  30, 2005,  the balance in the  allowance  for returns,
discounts and bad debts reserves was $3.0 million.

INVENTORY

         Our  inventories  are  valued  at the  lower of cost or  market.  Under
certain  market  conditions,  we  use  estimates  and  judgments  regarding  the
valuation of inventory to properly value  inventory.  Inventory  adjustments are
made for the  difference  between the cost of the  inventory  and the  estimated
market  value and  charged to  operations  in the period in which the facts that
give rise to the adjustments become known.

VALUATION OF LONG-LIVED AND INTANGIBLE ASSETS AND GOODWILL

         We assess the impairment of identifiable intangibles, long-lived assets
and  goodwill  whenever  events or changes in  circumstances  indicate  that the
carrying value may not be recoverable.  Factors considered  important that could
trigger an impairment review include, but are not limited to, the following:

         o        a significant underperformance relative to expected historical
                  or projected future operating results;

         o        a significant  change in the manner of the use of the acquired
                  asset or the strategy for the overall business; or

         o        a significant negative industry or economic trend.

         Effective January 1, 2002, we adopted Statement of Financial Accounting
Standards No. 142,  "Goodwill and Other  Intangible  Assets."  According to this
statement,  goodwill and other  intangible  assets with indefinite  lives are no
longer subject to amortization,  but rather an assessment of impairment  applied
on a fair-value-based test on


                                       18



an annual basis or more  frequently if an event occurs or  circumstances  change
that would more likely than not reduce the fair value of a reporting  unit below
its carrying amount.

         We utilized  the  discounted  cash flow  methodology  to estimate  fair
value. As of September 30, 2005, we have a goodwill balance of $8.6 million, and
a net property and equipment balance of $1.7 million.

INCOME TAXES

         As  part  of  the  process  of  preparing  our  consolidated  financial
statements,  management  is  required to  estimate  income  taxes in each of the
jurisdictions  in which we  operate.  The  process  involves  estimating  actual
current tax expense along with assessing  temporary  differences  resulting from
differing treatment of items for book and tax purposes. These timing differences
result in  deferred  tax  assets  and  liabilities,  which are  included  in our
consolidated  balance sheet.  Management records a valuation allowance to reduce
our net  deferred  tax assets to the amount  that is more  likely than not to be
realized.  Management  has  considered  future  taxable  income and  ongoing tax
planning strategies in assessing the need for the valuation allowance. Increases
in the valuation  allowance result in additional  expense to be reflected within
the tax provision in the consolidated statement of operations.

         In addition,  accruals are also estimated for ongoing audits  regarding
U.S. Federal tax issues that are currently unresolved,  based on our estimate of
whether,  and the extent to which,  additional  taxes will be due. We  routinely
monitor the potential  impact of these  situations  and believe that amounts are
properly  accrued for. If we ultimately  determine that payment of these amounts
is unnecessary, we will reverse the liability and recognize a tax benefit during
the period in which we determine that the liability is no longer  necessary.  We
will record an  additional  charge in our  provision  for taxes in any period we
determine  that the original  estimate of a tax liability is less than we expect
the  ultimate  assessment  to be.  See  Note 11 of the  "Notes  to  Consolidated
Financial Statements" for a discussion of current tax matters.

DEBT COVENANTS

         Our debt agreements require certain covenants including a minimum level
of net worth as  discussed  in Note 7 of the  "Notes to  Consolidated  Financial
Statements."  If our results of  operations  erode and we are not able to obtain
waivers  from the  lenders,  the debt would be in default  and  callable  by our
lenders.  In addition,  due to cross-default  provisions in our debt agreements,
substantially  all of our long-term  debt would become due in full if any of the
debt is in default.  In  anticipation  of us not being able to meet the required
covenants  due to  various  reasons,  we either  negotiate  for  changes  in the
relative  covenants or obtain an advance  waiver or reclassify the relevant debt
as current. We also believe that our lenders would provide waivers if necessary.
However,  our expectations of future operating results and continued  compliance
with other debt  covenants  cannot be assured and our  lenders'  actions are not
controllable by us. If projections of future operating  results are not achieved
and the debt is placed in default,  we would be required to reduce our expenses,
by  curtailing  operations,  and to raise  capital  through  the sale of assets,
issuance  of equity or  otherwise,  any of which  could have a material  adverse
effect on our financial condition and results of operations.

NEW ACCOUNTING PRONOUNCEMENTS

         For a description  of recent  accounting  pronouncements  including the
respective  expected  dates of adoption and effects on results of operations and
financial  condition,  see  Note  10 of the  "Notes  to  Consolidated  Financial
Statements."


                                       19



RESULTS OF OPERATIONS

         The  following  table sets forth,  for the periods  indicated,  certain
items in our consolidated statements of operations as a percentage of net sales:



                                              THREE MONTHS ENDED         NINE MONTHS ENDED 
                                                 SEPTEMBER 30,              SEPTEMBER 30,
                                              ------------------        ------------------
                                               2005         2004         2005         2004
                                              -----        -----        -----        -----
                                                                            
Net sales ..............................      100.0%       100.0%       100.0%       100.0%
Cost of sales ..........................       79.1         89.1         78.8         85.8
                                              -----        -----        -----        -----
Gross profit ...........................       20.9         10.9         21.2         14.2
Selling and distribution expenses ......        4.1          5.5          4.7          6.0
General and administration
   expenses ............................       10.6         14.4         12.3         21.5
Royalty and marketing allowance expenses        1.9          0.4          1.3          0.4
Impairment of assets ...................        0.0         --            0.0         65.6
                                              -----        -----        -----        -----
Income (loss) from operations ..........        4.3         (9.4)         2.9        (79.3)
Interest expense .......................       (1.9)        (1.8)        (2.1)        (1.8)
Interest Income ........................        0.7          0.3          1.0          0.2
Other income ...........................        0.3          1.0          0.4          5.9
Other expense ..........................       (0.0)        (0.5)        (0.0)        (0.5)
Minority interest ......................       (0.2)         0.5         (0.1)        12.8
                                              -----        -----        -----        -----
Income (loss) before taxes .............        3.2         (9.9)         2.1        (62.7)
Income taxes ...........................        0.7          0.6          0.6          0.9
                                              -----        -----        -----        -----
Net income (loss) ......................        2.5%       (10.5)%        1.5%       (63.6)%
                                              =====        =====        =====        =====


THIRD QUARTER 2005 COMPARED TO THIRD QUARTER 2004

         Net sales increased by $31.5 million, or 82.6%, to $69.6 million in the
third  quarter of 2005 from  $38.1  million  in the third  quarter of 2004.  The
increase  in net  sales  in the  third  quarter  of 2005  was  primarily  due to
increased sales of Private Brands,  which was $22.6 million in the third quarter
of 2005  compared to $2.8  million in the same period of 2004.  Gear 7,  Jessica
Simpson and Princy by Jessica Simpson recorded  significant sales  contributions
in the third  quarter of 2005,  as compared to no sales for these  brands in the
third quarter of 2004. We expect sales of these brands to decline  significantly
in the fourth quarter of 2005 due to the discontinuance by Gear 7 line by K-Mart
and Charming  Shoppes'  decision not to continue with the Jessica  Simpson line.
Private Label sales for the third quarter of 2005 were $47.0 million compared to
$35.3  million  in the  third  quarter  of  2004,  with the  increase  resulting
primarily  from  increased  sales to  Chico's,  Sears and  Wal-Mart in the third
quarter of 2005.
 
         Gross profit  consists of net sales less product  costs,  direct labor,
manufacturing  overhead,  duty, quota,  freight in, brokerage,  and warehousing.
Gross profit increased by $10.4 million to $14.5 million in the third quarter of
2005 from $4.1  million in the third  quarter  of 2004.  The  increase  in gross
profit occurred primarily because of an increase in sales and gross margin. As a
percentage of net sales,  gross profit increased from 10.9% in the third quarter
of 2004 to 20.9% in the third quarter of 2005.  The  improvement in gross margin
is primarily  attributable to the change of relative product mix in favor of the
higher margin  Private  Brands  business as compared to Private Label as well as
improved  margins in the Private label business due to expansion of our business
to include more  knitwear and woven tops at better  margin using  Private  Brand
product developments.

         Selling and distribution  expenses increased by $765,000,  or 36.8%, to
$2.8 million in the third quarter of 2005 from $2.1 million in the third quarter
of 2004. As a percentage of net sales,  these expenses  decreased to 4.1% in the
third  quarter of 2005 from 5.5% in the third  quarter of 2004 due to  increased
sales during the third quarter of 2005.

         General and  administrative  expenses  increased  by $1.9  million,  or
34.7%,  to $7.4  million in the third  quarter of 2005 from $5.5  million in the
third quarter of 2004.  The increase was  primarily due to the costs  associated
with  developing  multiple new lines in the Private Brands  business,  primarily
personnel.  As a percentage of net sales,  these expenses  decreased to 10.6% in
the third quarter of 2005 from 14.4% in the third quarter of 2004.


                                       20



         Royalty and marketing  allowance expenses increased by $1.2 million, or
930.9%,  to $1.3 million in the third quarter of 2005 from $125,000 in the third
quarter of 2004.  The  increase was  primarily  due to our sales under the Alain
Weiz, and Jessica Simpson brands.  As a percentage of net sales,  these expenses
increased to 1.9% in the third quarter of 2005 from 0.4% in the third quarter of
2004.

         Operating income in the third quarter of 2005 was $3.0 million, or 4.3%
of net sales,  compared to operating loss of $3.6 million, or 9.4% of net sales,
in the comparable period of 2004, because of the factors discussed above.
 
         Interest expense increased by $601,000 or 85.8%, to $1.3 million in the
third  quarter  of 2005  from  $700,000  in the  third  quarter  of  2004.  As a
percentage of net sales,  this expense increased to 1.9% in the third quarter of
2005 from 1.8% in the third  quarter  of 2004.  The  increase  was partly due to
interest  expenses of $283,000 in the third  quarter of 2005 related to interest
payments to holders of Debentures and amortization of debt discount arising from
issuing convertible debentures, compared to no such expense in the third quarter
of 2004.  Interest income increased by $412,000 to $506,000 in the third quarter
of 2005 from $94,000 in the third  quarter of 2004.  The increase was  primarily
due to the interest earned from the notes receivable  related to the sale of our
fixed assets in Mexico of $460,000 during the third quarter of 2005, compared to
no such income in the third quarter of 2004.

         Income  from the  equity  method  investments,  UAV and  PBG7,  totaled
approximately  $164,000  for the third  quarter  of 2005.  Losses  allocated  to
minority interests in the third quarter of 2004 were $180,000,  representing the
minority partner's share of losses in each of UAV and PBG7.

FIRST NINE MONTHS OF 2005 COMPARED TO FIRST NINE MONTHS OF 2004 

         Net sales  increased by $46.2 million,  or 38.9%,  to $164.9 million in
the first nine  months of 2005 from  $118.7  million in the first nine months of
2004.  The increase in net sales in the first nine months of 2005 was  primarily
due to increased sales of Private  Brands,  which was $45.4 million in the first
nine months of 2005 compared to $14.3  million in the same period of 2004.  Gear
7,  Alain  Weiz,   Jessica  Simpson  and  Princy  by  Jessica  Simpson  recorded
significant  sales  contributions  in the first nine  months of 2005.  We expect
sales of these brands to decline significantly in the fourth quarter of 2005 due
to the  discontinuance  by Gear 7 line by K-Mart and Charming  Shoppes' decision
not to continue with the Jessica Simpson line. Private Label sales for the first
nine months of 2005 were $119.5 million  compared to $104.4 million in the first
nine months of 2004, with the increase resulting  primarily from increased sales
to  Chico's,  Mothers  Work,  Sears and  Wal-Mart  and a decrease in the sale of
close-out  inventory  and fabric  from $7.7  million in the first nine months of
2004 compared to $1.4 million in the first nine months of 2005.

         Gross profit  increased by $18.0  million to $34.9 million in the first
nine  months of 2005 from $16.9  million in the first nine  months of 2004.  The
increase in gross profit occurred  primarily because of an increase in sales and
improved gross margin. As a percentage of net sales, gross profit increased from
14.2% in the first  nine  months of 2004 to 21.2% in the  first  nine  months of
2005. The improvement in gross margin is primarily attributable to the change of
relative  product mix in favor of the higher margin Private  Brands  business as
compared to Private Label,  and the reduction of close-out  inventory and fabric
sales in the first nine months of 2005 as compared to the prior year period.

         Selling and distribution  expenses increased by $702,000,  or 15.0%, to
$7.8  million  in the first nine  months of 2005 from $7.1  million in the first
nine months of 2004. As a percentage of net sales, these expenses decreased from
6.0% for the first nine months of 2004 to 4.7% for the first nine months of 2005
due to increased sales in the first nine months of 2005.

         General and  administrative  expenses  decreased  by $5.3  million,  or
20.7%,  to $20.3  million in the first nine months of 2005 from $25.6 million in
the  first  nine  months  of  2004.  The  decrease  was  primarily  due  to  the
depreciation  and  amortization  of our Mexico  assets of $6.7  million and $1.1
million of  severance  paid to the  Mexican  workers in the first nine months of
2004 as  compared  to no such  expense  in the first  nine  months of 2005 after
disposition  of our fixed assets in Mexico in late 2004.  As a percentage of net
sales,  these expenses  decreased to 12.3% in the first nine months of 2005 from
21.5% in the first nine months of 2004.


                                       21



         Royalty and marketing  allowance expenses increased by $1.8 million, or
422.0%,  to $2.2  million in the first nine months of 2005 from  $418,000 in the
first nine months of 2004. The increase was primarily due to our sales under the
Alain Weiz and Jessica  Simpson  brands.  As a  percentage  of net sales,  these
expenses  increased  to 1.3% in the first  nine  months of 2005 from 0.4% in the
first nine months of 2004.

         Impairment  of assets  expense was $0 in the first nine months of 2005,
compared to $78.0 million in the first nine months of 2004.  This expense in the
first nine months of 2004 was a consequence  of our write-down of the book value
of our fixed assets in Mexico to their fair value in accordance with SFAS 144.

         Operating income for the first nine months of 2005 was $4.7 million, or
2.9% of net sales,  compared to operating loss of $94.2 million, or 79.3% of net
sales,  in the  comparable  prior  period  of 2004 as a  result  of the  factors
discussed above.
 
         Interest expense  increased by $1.2 million,  or 55.0%, to $3.4 million
in the first nine  months of 2005 from $2.2  million in the first nine months of
2004. As a percentage of net sales,  this expense increased to 2.1% in the first
nine months of 2005 from 1.8% in the first nine months of 2004. The increase was
primarily  due to interest  expenses of $1.0 million in the first nine months of
2005 related to interest  payments to holders of Debentures and  amortization of
debt discount arising from issuing  convertible  debenture,  compared to no such
expense in the first nine  months of 2004.  Interest  income  increased  by $1.3
million,  to $1.6 million in the first nine months of 2005 from  $281,000 in the
first nine months of 2004. The increase was primarily due to the interest earned
from the notes  receivable  related to the sale of our fixed assets in Mexico of
$1.4 million during the first nine months of 2005, compared to no such income in
the first  nine  months of 2004.  Other  income was  $754,000  in the first nine
months of 2005,  compared to $7.0 million in the first nine months of 2004. This
reduction  in other  income was due  primarily  to $5.5  million of lease income
received for the lease of our  facilities  and  equipment in Mexico in the first
nine months of 2004, compared to no such income in the first nine months of 2005
due to the sale of our Mexico operations in the fourth quarter of 2004.

         Earnings  from the equity  method  investments,  UAV and PBG7,  totaled
approximately  $164,000 for the first nine months of 2005.  Losses  allocated to
minority  interests  in the  first  nine  months  of 2004  were  $15.2  million,
representing  the minority  partner's  share of losses in UAV and PBG7  totaling
$337,000,  and the  minority  shareholder's  share of losses in  Tarrant  Mexico
totaling $14.9 million,  of which $13.7 million is this  shareholder's 25% share
of the charge we incurred for the write down of fixed assets in Mexico.

LIQUIDITY AND CAPITAL RESOURCES
 
         Our  liquidity  requirements  arise  from the  funding  of our  working
capital  needs,  principally  inventory,  finished  goods  shipments-in-transit,
work-in-process and accounts receivable, including receivables from our contract
manufacturers  that  relate  primarily  to fabric we  purchase  for use by those
manufacturers.  Our primary sources for working capital and capital expenditures
are cash  flow from  operations,  borrowings  under  our bank and  other  credit
facilities, issuance of long-term debt, sales of equity and debt securities, and
vendor financing. In the near term, we expect that our operations and borrowings
under bank and other credit  facilities and sales of equity and debt  securities
will  provide   sufficient  cash  to  fund  our  operating   expenses,   capital
expenditures and interest  payments on our debt. In the long-term,  we expect to
use  internally  generated  funds and  external  sources to satisfy our debt and
other long-term liabilities.

         Our liquidity is dependent,  in part, on customers  paying on time. Any
abnormal chargebacks or returns may affect our source of short-term funding. Any
changes in credit terms given to major  customers may have an impact on our cash
flow.  Suppliers' credit is another major source of short-term financing and any
adverse changes in their terms will have negative impact on our cash flow.

         Other  principal  factors  that could  affect the  availability  of our
internally generated funds include:

         o        deterioration of sales due to weakness in the markets in which
                  we sell our products;

         o        decreases in market prices for our products;

         o        increases in costs of raw materials; and


                                       22



         o        changes in our working capital requirements.

         Principal  factors  that could  affect our  ability to obtain cash from
external sources include:

         o        financial  covenants  contained  in our current or future bank
                  and debt facilities; and

         o        volatility  in the market  price of our common stock or in the
                  stock markets in general.

         Cash flows for the nine months ended  September  30, 2005 and 2004 were
as follows (dollars in thousands):

CASH FLOWS:                                           2005               2004
------------------------------------------          --------           --------
Net cash provided by (used in)
   operating activities ..................          $(22,802)          $ 15,929
Net cash provided by investing
   activities ............................          $  3,316           $  3,001
Net cash provided by (used in)
   financing activities ..................          $ 19,908           $(20,366)


         During  the  first  nine  months of 2005,  net cash  used in  operating
activities  was $22.8  million,  as compared to net cash  provided by  operating
activities  of $15.9  million  for the same  period  in 2004.  Net cash  used in
operating  activities in the first nine months of 2005 resulted primarily from a
net income of $2.5  million,  reduced by increases of $27.5  million in accounts
receivable and $6.8 million in inventory,  partially  offset by depreciation and
amortization  expense of $1.7  million,  an increase of $3.6  million in account
payable and decrease of $2.0 million due to/from related  parties.  The increase
in accounts receivable,  inventory and accounts payable in the first nine months
of 2005 was  primarily  due to  increase  in sales  volume in the  current  year
period.

         During the first nine months of 2005,  net cash  provided by  investing
activities  was $3.3  million,  as  compared to net cash  provided by  investing
activities  of $3.0  million for the same period in 2004.  Net cash  provided by
investing  activities  in the first nine months of 2005  included  approximately
$2.5  million of  collection  of advances  from our Chairman and $1.0 million of
collection on notes receivable.

         During the first nine months of 2005,  net cash  provided by  financing
activities  was  $19.9  million,  as  compared  to net  cash  used in  financing
activities  of $20.4  million for the same period in 2004.  Net cash provided by
financing  activities in nine months of 2005 included $2.5 million net repayment
of our short-term bank borrowings and $22.4 million net proceeds from our credit
facilities.

CONTRACTUAL OBLIGATIONS AND COMMITMENTS

         Following is a summary of our  contractual  obligations  and commercial
commitments available to us as of September 30, 2005 (in millions):



                                                        PAYMENTS DUE BY PERIOD
                                        -----------------------------------------------------
                                                                Between   Between
                                                    Less than     2-3       4-5        After
CONTRACTUAL OBLIGATIONS                   Total      1 year      years     years      5 years
----------------------------------      --------    --------   --------   --------   --------
                                                                         
Long-term debt(1) ................      $   44.9    $   44.2   $    0.7   $   --     $   --
Convertible debentures, net ......           6.9        --          6.9       --         --
Operating leases .................           6.5         0.7        1.3        1.2        3.3
Minimum royalties ................          23.8         4.5       12.3        2.1        4.9
Purchase commitment ..............          46.8         5.5       10.0       10.0       21.3
                                        --------    --------   --------   --------   --------
Total Contractual Cash Obligations      $  128.9    $   54.9   $   31.2   $   13.3   $   29.5


   (1)   Excludes interest on long-term debt  obligations.  Based on outstanding
         borrowings as of September 30, 2005, and assuming all such indebtedness
         remained  outstanding  and the interest  rates remained  unchanged,  we
         estimate   that  our  interest   cost  on   long-term   debt  would  be
         approximately $4.0 million.


                                       23





                                                        AMOUNT OF COMMITMENT EXPIRATION 
                                                                 PER PERIOD
                                          TOTAL    -----------------------------------------
                                         AMOUNTS     LESS     BETWEEN    BETWEEN
COMMERCIAL COMMITMENTS                  COMMITTED    THAN       2-3        4-5       AFTER
AVAILABLE TO US                           TO US     1 YEAR     YEARS      YEARS     5 YEARS
-----------------------------------     --------   --------   --------   --------   --------
                                                                         
Lines of credit ..................      $   61.4   $   61.4   $   --     $   --      $   --
Letters of credit (within lines of
   credit) .......................      $   18.9   $   18.9   $   --     $   --      $   --
Total commercial commitments .....      $   61.4   $   61.4   $   --     $   --      $   --


         On June 13, 2002,  we entered  into a letter of credit  facility of $25
million with UPS Capital Global Trade Finance  Corporation  ("UPS").  Under this
facility,  we may arrange for the issuance of letters of credit and acceptances.
The  facility  is  collateralized  by the  shares and  debentures  of all of our
subsidiaries  in Hong Kong.  In addition to the  guarantees  provided by Tarrant
Apparel  Group and our  subsidiaries,  Fashion  Resource  (TCL) Inc. and Tarrant
Luxembourg  Sarl,  Gerard  Guez,  our  Chairman,  also signed a guarantee  of $5
million in favor of UPS to secure this facility.  This facility bore interest at
7.75% per annum at September 30, 2005.  Under this facility,  we were subject to
certain restrictive  covenants,  including that we maintain a specified tangible
net worth,  fixed charge ratio, and leverage ratio. On June 27, 2005, we amended
the  letter of credit  facility  with UPS to extend the  expiration  date of the
facility  from June 30, 2005 to August 31, 2005 and to reduce the  tangible  net
worth requirement at June 30, 2005. On August 31, 2005, we amended the letter of
credit  facility  with UPS to extend the  expiration  date of the facility  from
August 31, 2005 to October 31, 2005,  immediately  reduce the maximum  amount of
borrowings to $14.5 million on September 1, 2005 and further reduced the maximum
amount of borrowing to $14.0 million on October 1, 2005. On October 31, 2005, we
further  amended the letter of credit facility with UPS to extend the expiration
date of the  facility  from  October  31, 2005 to January 31, 2006 and amend the
interest rate to "prime rate" plus 3%. The most recent  facility  amendment also
provides for  reduction in the maximum  amount of  borrowings  to $13.5  million
commencing on November 1, 2005,  to $13 million  commencing on December 1, 2005,
and to $12.5 million commencing on January 1, 2006.  Additionally,  Gerard Guez,
our Chairman,  pledged to UPS 4.6 million shares of our common stock held by Mr.
Guez to secure the  obligations  under the credit  facility.  Under the  amended
letter of credit facility,  we are subject to restrictive financial covenants of
maintaining  tangible net worth of $22 million at December  31, 2004,  March 31,
2005  and June  30,  2005,  and $25  million  as of the last day of each  fiscal
quarter   thereafter.   There  is  also  a  provision  capping  maximum  capital
expenditures  per quarter of  $800,000.  As of September  30,  2005,  we were in
compliance  with the  covenants.  As of September  30, 2005,  $11.3  million was
outstanding  under this  facility  with UPS and an  additional  $0.8 million was
available for future  borrowings.  In addition,  $2.4 million of open letters of
credit was outstanding as of September 30, 2005.

         On December 31,  2004,  our Hong Kong  subsidiaries  entered into a new
loan  agreement  with UPS pursuant to which UPS made a $5 million term loan, the
proceeds  of which  were used to repay $5 million  of  indebtedness  owed to UPS
under the letter of credit of facility. The principal amount of this loan is due
and payable in 24 equal monthly  installments  of  approximately  $208,333 each,
plus  interest  equivalent to the "prime rate" plus 2% commencing on February 1,
2005.  This  facility bore interest at 8.75% per annum at September 30, 2005. On
June 27, 2005, we amended the loan agreement with UPS to reduce the tangible net
worth  requirement at June 30, 2005.  Under the amended loan  agreement,  we are
subject to restrictive  financial covenants of maintaining tangible net worth of
$22 million at December  31,  2004,  March 31, 2005 and June 30,  2005,  and $25
million as of the last day of each fiscal  quarter  thereafter.  There is also a
provision  capping  maximum capital  expenditure per quarter at $800,000.  As of
September 30, 2005, we were in compliance  with the  covenants.  As of September
30, 2005, $3.1 million was outstanding. The obligations under the loan agreement
are collateralized by the same security interests and guarantees  provided under
our letter of credit facility with UPS.  Additionally,  the term loan is secured
by two  promissory  notes payable to Tarrant  Luxembourg  Sarl in the amounts of
$2,550,000  and  $1,360,000  and a pledge by Gerard Guez,  our Chairman,  of 4.6
million shares of our common stock.

         Since March 2003, DBS Bank (Hong Kong) Limited  (formerly  known as Dao
Heng  Bank)  has made  available  a letter of  credit  facility  of up to HKD 20
million  (equivalent to US $2.6 million) to our  subsidiaries in Hong Kong. This
is a demand facility and is secured by the pledge of our office property,  which
is owned by Gerard Guez,  our Chairman and Todd Kay, our Vice  Chairman,  and by
our  guarantee.  The letter of credit  facility was  increased to HKD 30 million
(equivalent  to US$3.9  million) in June 2004.  As of September  30, 2005,  $2.9
million was outstanding under this facility.  In addition,  $0.8 million of open
letters  of  credit  was  outstanding  and  $91,000  was  available  for  future
borrowings  as of September  30, 2005. In October 2004, a tax loan for HKD 7.725
million


                                       24



(equivalent   to  US  $977,000)  was  also  made  available  to  our  Hong  Kong
subsidiaries.  As of September  30, 2005,  $171,000 was  outstanding  under this
loan.

          On October 1, 2004,  we amended and restated our  previously  existing
debt facility with GMAC Commercial  Credit,  LLC ("GMAC") by entering into a new
factoring agreement with GMAC. The amended and restated agreement (the factoring
agreement)  has an  expiration  date of  September  30, 2007.  In  addition,  in
connection with the factoring agreement, our indirect majority-owned  subsidiary
PBG7, LLC entered into a separate factoring agreement with GMAC. Pursuant to the
terms of the factoring  agreement,  we and our subsidiaries  agree to assign and
sell to GMAC, as factor,  all accounts  which arise from our sale of merchandise
or rendition of service created on a going forward basis. At our request,  GMAC,
in its discretion,  may make advances to us up to the lesser of (a) up to 90% of
our  accounts on which GMAC has the risk of loss and (b) $40  million,  minus in
each case,  any  amount  owed by us to GMAC.  Pursuant  to the terms of the PBG7
factoring  agreement,  PBG7  agreed to assign and sell to GMAC,  as factor,  all
accounts,  which arise from PBG7's sale of  merchandise or rendition of services
created on a going-forward  basis.  At PBG7's request,  GMAC, in its discretion,
may make  advances to PBG7 up to the lesser of (a) up to 90% of PBG7's  accounts
on which GMAC has the risk of loss,  and (b) $5 million minus in each case,  any
amounts owed to GMAC by PBG7. The facility bears interest at 6.86% per annum and
the facility  under PBG7,  LLC bears  interest at 7.25% at  September  30, 2005.
Restrictive  covenants under the revised  facility  include a limit on quarterly
capital  expenses of $800,000 and tangible net worth of $20 million at September
30, 2004, $22 million at December 31, 2004 and March 31, 2005 and $25 million at
the end of each fiscal  quarter  thereafter  beginning on June 30, 2005. On June
29, 2005,  GMAC agreed to reduce the tangible net worth  requirement at June 30,
2005 from $25 million to $22 million.  The tangible net worth requirement of $25
million  resumes at  September  30, 2005 and at the end of each  fiscal  quarter
thereafter.  As of September 30, 2005, we were in compliance with the covenants.
A total of $38.7 million was  outstanding  with respect to receivables  factored
under the GMAC facility at September 30, 2005.

          In May 2005,  we amended our factoring  agreement  with GMAC to permit
our subsidiaries  party thereto and us, to borrow up to the lesser of $3 million
or fifty percent (50%) of the value of eligible inventory. The maximum borrowing
availability under the factoring  agreement,  based on a borrowing base formula,
remained $40 million. In connection with this amendment,  we granted GMAC a lien
on  certain of our  inventory  located  in the  United  States.  A total of $3.0
million  was  outstanding  under the GMAC  facility at  September  30, 2005 with
respect to collateralized inventory.

         The credit  facility  with GMAC and the credit  facility with UPS carry
cross-default  clauses.  A breach  of a  financial  covenant  set by GMAC or UPS
constitutes an event of default under the other credit facility,  entitling both
financial  institutions  to demand  payment in full of all  outstanding  amounts
under their respective debt and credit facilities.

         The amount we can borrow under the new factoring  facility with GMAC is
determined  based on a  defined  borrowing  base  formula  related  to  eligible
accounts receivable.  A significant decrease in eligible accounts receivable due
to the  aging  of  receivables,  can have an  adverse  effect  on our  borrowing
capabilities under our credit facility,  which may adversely affect the adequacy
of our working  capital.  In addition,  we have typically  experienced  seasonal
fluctuations in sales volume. These seasonal fluctuations result in sales volume
decreases  in the first and  fourth  quarters  of each year due to the  seasonal
fluctuations  experienced  by  the  majority  of  our  customers.  During  these
quarters,  borrowing  availability  under our credit  facility may decrease as a
result of decrease in eligible accounts receivables generated from our sales.

         On December 14, 2004, we completed a $10 million  financing through the
issuance of 6% Secured  Convertible  Debentures  ("Debentures")  and warrants to
purchase up to 1,250,000  shares of our common  stock.  Prior to  maturity,  the
investors may convert the Debentures  into shares of our common stock at a price
of $2.00 per share. The warrants have a term of five years and an exercise price
of $2.50 per share.  The Debentures  bear interest at a rate of 6% per annum and
have a term of three years.  We may elect to pay interest on the  Debentures  in
shares of our common stock if certain  conditions  are met,  including a minimum
market price and trading  volume for our common stock.  The  Debentures  contain
customary  events of default and permit the holders  thereof to  accelerate  the
maturity if the full principal  amount  together with interest and other amounts
owing upon the occurrence of such events of default.  The Debentures are secured
by a subordinated lien on certain of our accounts receivable and related assets.
The placement agent in the financing,  received compensation for its services in
the amount of


                                       25



$620,000 in cash and  issuance  of five year  warrants to purchase up to 200,000
shares of our common stock at an exercise price of $2.50 per share.

         In June 2005, holders of our Debentures  converted an aggregate of $2.3
million of Debentures into 1,133,687 shares of our common stock. In August 2005,
holders of our Debentures  converted an aggregate of $820,000 of Debentures into
410,000 shares of our common stock.  The Debentures were converted at the option
of the holders at a price of $2.00 per share.  Debt discount of $248,000 related
to the intrinsic  value of the  conversion  option of $804,000 was expensed upon
the  conversion.  Of the $620,000  financing  cost paid to the placement  agent,
$191,000 was expensed upon the conversion. The intrinsic value of the conversion
option,  and the value of the warrant amortized in the first nine months of 2005
was $355,000.  Total deferred  financing cost amortized in the first nine months
of 2005 was $142,000.  Total  interest paid to the holders of the  Debentures in
the first nine months of 2005 was  $435,000.  As of  September  30,  2005,  $5.8
million,  net of $1.1 million of debt discount,  remained  outstanding under the
Debentures.

         On February 14, 2005,  we borrowed  $5.0 million from Max Azria,  which
amount  bore  interest  at the rate of 4% per  annum and was  payable  in weekly
installments  of $250,000  beginning on February 28, 2005. This was an unsecured
loan.  As of September  30, 2005,  $0 remained  outstanding  under this loan. In
early August 2005, we repaid the loan in its entirety.

         We had two equipment  loans  outstanding at September 30, 2005 totaling
$66,000 bearing interest at 6% payable in installments through 2009.

         From time to time, we open letters of credit under an uncommitted  line
of credit from Aurora Capital Associates who issues these letters of credits out
of Israeli Discount Bank. As of September 30, 2005, $1.0 million was outstanding
under this  facility  and $5.1 million of letters of credit were open under this
arrangement.  We pay a commission  fee of 2.25% on all letters of credits issued
under this arrangement.

         We have  financed our  operations  from our cash flow from  operations,
borrowings  under our bank and other  credit  facilities,  issuance of long-term
debt  (including  debt to or arranged by vendors of equipment  purchased for our
Mexican twill and production facility),  the proceeds from the exercise of stock
options  and from time to time  shareholder  advances.  Our  short-term  funding
relies  very  heavily  on  our  major  customers,  banks,  suppliers  and  major
shareholders.  From time to time, we have had temporary  over-advances  from our
banks.   Any  withdrawal  of  support  from  these  parties  will  have  serious
consequences on our liquidity.

         From time to time in the past,  we borrowed  funds from,  and  advanced
funds to, certain officers and principal shareholders, including Gerard Guez and
Todd Kay. See disclosure under "-Related Party Transactions" below.

         The Internal  Revenue  Service has proposed  adjustments to our Federal
income tax  returns to  increase  our income  tax  payable  for the years  ended
December 31, 1996 through 2001. This adjustment  would also result in additional
state taxes and  interest.  In  addition,  in July 2004,  the IRS  initiated  an
examination  of our Federal  income tax return for the year ended  December  31,
2002. In March 2005,  the IRS proposed an  adjustment  to our taxable  income of
approximately $6 million related to similar issues  identified in their audit of
the 1996  through  2001  federal  income tax  returns.  We believe  that we have
meritorious   defenses  to  and  intend  to  vigorously   contest  the  proposed
adjustments  made to our  federal  income tax  returns  for the years ended 1996
through  2002.  We believe  that we have  meritorious  defenses to and intend to
vigorously  contest the proposed  adjustments.  If the proposed  adjustments are
upheld through the administrative and legal process,  they could have a material
impact  on our  earnings  and,  in  particular,  cash  flow.  We may not have an
adequate  cash  reserve  to pay the  final  adjustments  resulting  from the IRS
examination.  As a result,  we may be required to arrange for payments over time
or raise additional  capital in order to meet these  obligations.  We believe we
have provided adequate reserves for any reasonably  foreseeable  outcome related
to these matters on the consolidated balance sheets included in the consolidated
financial  statements  under the caption  "Income  Taxes." The maximum amount of
loss in  excess of the  amount  accrued  in the  financial  statements  is $12.6
million.  We do not believe that the  adjustments,  if any, arising from the IRS
examination,  will result in an additional  income tax liability  beyond what is
recorded in the accompanying consolidated balance sheets.


                                       26



         We may seek to  finance  future  capital  investment  programs  through
various methods, including, but not limited to, borrowings under our bank credit
facilities,  issuance of long-term debt, sales of equity securities,  leases and
long-term  financing  provided by the sellers of  facilities or the suppliers of
certain  equipment used in such  facilities.  To date,  there is no plan for any
major capital expenditure.

         We do not believe that the  moderate  levels of inflation in the United
States in the last  three  years have had a  significant  effect on net sales or
profitability.

RELATED PARTY TRANSACTIONS

         We lease our principal  offices and  warehouse  located in Los Angeles,
California  from GET and  office  space in Hong  Kong  from  Lynx  International
Limited.  GET and Lynx International  Limited are each owned by Gerard Guez, our
Chairman of the Board of Directors, and Todd Kay, our Vice Chairman of the Board
of Directors. We believe, at the time the leases were entered into, the rents on
these properties were comparable to then prevailing market rents. The lease with
Lynx  International  Limited for our Hong Kong facility  expires on December 31,
2005.  We  are  currently  leasing  our  Los  Angeles  facility  from  GET  on a
month-to-month  basis.  We paid  $255,000 and $332,000 in the three months ended
September 30, 2005 and 2004, respectively,  for office and warehouse facilities.
We paid  $764,000 and $996,000 in the nine months ended  September  30, 2005 and
2004, respectively, for office and warehouse facilities.

         In  August  2004,  through  Tarrant  Mexico,  S. de R.L.  de C.V.,  our
majority owned and controlled subsidiary in Mexico, we entered into an Agreement
for Purchase of Assets with  affiliates of Mr. Kamel Nacif, a shareholder at the
time of the transaction,  which agreement was amended in October 2004.  Pursuant
to the  agreement,  as amended,  on November 30, 2004, we sold to the purchasers
substantially  all of our assets and real  property  in  Mexico,  including  the
equipment  and  facilities  we previously  leased to Mr.  Nacif's  affiliates in
October 2003, for an aggregate purchase price consisting of: a) $105,400 in cash
and  $3,910,000 by delivery of unsecured  promissory  notes bearing  interest at
5.5% per annum;  and b)  $40,204,000,  by delivery of secured  promissory  notes
bearing interest at 4.5% per annum, maturing on December 31, 2005 and every year
thereafter until December 31, 2014. The secured  promissory notes are payable in
partial or total amounts anytime prior to the maturity of each note. Included in
the $44.1 million notes receivable - related party on the  accompanying  balance
sheet as of  September  30, 2005 was $1.3 million of Mexico value added taxes on
the real property component of this transaction.  Upon consummation of the sale,
we entered into a purchase commitment agreement with the purchasers, pursuant to
which  we have  agreed  to  purchase  annually  over  the  ten-year  term of the
agreement,  $5 million of fabric  manufactured at our former facilities acquired
by the  purchasers at negotiated  market  prices.  We purchased $2.3 million and
$1.1  million of fabric from  Acabados y  Terminados  in the three  months ended
September 30, 2005 and 2004,  respectively.  We purchased  $4.1 million and $5.3
million of fabric from Acabados y Terminados in the nine months ended  September
30,  2005 and 2004,  respectively.  Net  amount  due from  these  parties  as of
September 30, 2005 was $238,000.

        From time to time in the past,  we borrowed  funds from,  and  advanced
funds to, Mr. Guez.  The greatest  outstanding  balance of such  advances to Mr.
Guez in the third quarter of 2005 was  approximately  $2,352,000.  Mr. Guez paid
our  expenses of  approximately  $87,000 and $98,000 for the three  months ended
September 30, 2005 and 2004, respectively,  which amounts were applied to reduce
accrued interest and principle on Mr. Guez's loan. Mr. Guez paid expenses on our
behalf  of  approximately  $165,000  and  $278,000  for the  nine  months  ended
September 30, 2005 and 2004, respectively,  which amounts were applied to reduce
accrued  interest and principal on Mr. Guez's loan.  The balance of $2.3 million
is payable on demand and has been shown as reductions to shareholders' equity as
of September  30, 2005.  All advances  to, and  borrowings  from,  Mr. Guez bore
interest at the rate of 7.75% during the period. Total interest paid by Mr. Guez
was $45,000 and $92,000 for the three months ended  September 30, 2005 and 2004,
respectively.  Total interest paid by Mr. Guez was $321,000 and $299,000 for the
nine months  ended  September  30, 2005 and 2004,  respectively.  These  amounts
included  fuel and related  expenses  incurred by 477  Aviation,  LLC, a company
owned by Mr. Guez, when our executives used this company's aircraft for business
purposes.  Since the  enactment of the  Sarbanes-Oxley  Act in 2002,  no further
personal  loans (or  amendments to existing  loans) have been or will be made to
our executive officers or directors.

         On July 1, 2001, we formed an entity to jointly  market,  share certain
risks and achieve economies of scale with Azteca Production International,  Inc.
("Azteca"),  called United  Apparel  Ventures,  LLC ("UAV").  Azteca is owned by
Hubert Guez, the brother of Gerard Guez,  our Chairman.  This entity was created
to coordinate  the  production  of apparel for a single  customer of our branded
business. UAV is owned 50.1% by Tag Mex, Inc., our wholly owned subsidiary,  and
49.9% by Azteca. Results of the operation of UAV have been consolidated into our


                                       27



results  since  July 2001  with the  minority  partner's  share of all gains and
losses   eliminated   through  the  minority  interest  line  in  our  financial
statements.  Due to the restructuring of our Mexico operations,  we discontinued
manufacturing  for UAV customers in the second quarter of 2004. Two and one half
percent of gross  sales as  management  fees were paid to each of the members of
UAV, per the operating agreement. The amount paid to Azteca, the minority member
of UAV, totaled $0 and $0 in the three months ended September 30, 2005 and 2004,
respectively.  We purchased  $0 and $2.0  million of finished  goods and service
from Azteca and its affiliates in the three months ended  September 30, 2005 and
2004, respectively. We purchased $135,000 and $7.5 million of finished goods and
service from Azteca and its  affiliates  in the nine months ended  September 30,
2005 and 2004, respectively.  Our total sales of fabric and service to Azteca in
the three months ended  September  30, 2005 and 2004 were $0. Our total sales of
fabric and service to Azteca in the nine  months  ended  September  30, 2005 and
2004 were $63,000 and $1.0 million, respectively.

         Commencing in June 2003, UAV began selling to Seven Licensing  Company,
LLC  ("Seven  Licensing"),  jeans wear  bearing  the brand  "Seven7",  which was
ultimately purchased by Express. Seven Licensing is beneficially owned by Gerard
Guez. In the third quarter of 2004, in order to strengthen our own private brand
business,  we decided to discontinue  sourcing for Seven7. Total sales to Seven7
in the three  months  ended  September  30,  2005 and 2004 were $0 and  $42,000,
respectively.  Total sales to Seven7 in the nine months ended September 30, 2005
and 2004 were $0 and $3.4 million, respectively.

         At December 31, 2004,  Messrs.  Guez and Kay beneficially owned 961,000
and 1,003,500  shares,  respectively,  of common stock of Tag-It  Pacific,  Inc.
("Tag-It"),  collectively representing 10.8% of Tag-It Pacific's common stock at
December  31,  2004.  Tag-It  is  a  provider  of  brand  identity  programs  to
manufacturers  and  retailers of apparel and  accessories.  Commencing  in 1998,
Tag-It  assumed  the  responsibility  for  managing  and  sourcing  all trim and
packaging used in connection  with products  manufactured by or on our behalf in
Mexico.  Due to the  restructuring  of our Mexico  operations,  Tag-It no longer
manages our trim and packaging  requirements.  We purchased $20,000 and $465,000
of trim inventory  from Tag-It in the three months ended  September 30, 2005 and
2004, respectively. We purchased $55,000 and $1.2 million of trim inventory from
Tag-It in the nine months ended September 30, 2005 and 2004, respectively.  From
time to time we have  guaranteed the  indebtedness of Tag-It for the purchase of
trim  on our  behalf.  See  Note  7 of  the  "Notes  to  Consolidated  Financial
Statements."

         We  believe  the  each of the  transactions  described  above  has been
entered into on terms no less favorable to us than could have been obtained from
unaffiliated  third  parties.  We have  adopted a policy  that any  transactions
between us and any of our affiliates or related parties, including our executive
officers,  directors,  the family members of those  individuals and any of their
affiliates,  must (i) be  approved  by a majority of the members of the Board of
Directors  and by a  majority  of the  disinterested  members  of the  Board  of
Directors  and (ii) be on terms no less  favorable  to us than could be obtained
from unaffiliated third parties.

FACTORS THAT MAY AFFECT FUTURE RESULTS

         This Quarterly Report on Form 10-Q contains forward-looking statements,
which are subject to a variety of risks and  uncertainties.  Our actual  results
could  differ  materially  from  those  anticipated  in  these   forward-looking
statements as a result of various factors, including those set forth below.
 
RISKS RELATED TO OUR BUSINESS

WE DEPEND ON A GROUP OF KEY CUSTOMERS FOR A SIGNIFICANT  PORTION OF OUR SALES. A
SIGNIFICANT  ADVERSE  CHANGE  IN A  CUSTOMER  RELATIONSHIP  OR  IN A  CUSTOMER'S
FINANCIAL POSITION COULD HARM OUR BUSINESS AND FINANCIAL CONDITION.

         Kohl's  accounted  for  13.5%  and 16.6% of our net sales for the first
nine  months of 2005 and 2004,  respectively.  Mervyn's  accounted  for 9.8% and
16.5% of our net sales for the first nine months of 2005 and 2004, respectively.
Lerner New York accounted for 9.3% and 13.0% of our net sales for the first nine
months of 2005 and 2004,  respectively.  Affiliated  department  stores owned by
Federated  Department Stores accounted for  approximately  11.5% and 8.9% of our
net sales for the first  nine  months of 2005 and 2004,  respectively.  Wal-Mart
accounted for  approximately  12.0% and 7.0% of our net sales for the first nine
months of 2005 and 2004,  respectively.  We believe  that  consolidation  in the
retail industry has centralized purchasing decisions and given customers greater
leverage over suppliers  like us, and we expect this trend to continue.  If this
consolidation


                                       28



continues, our net sales and results of operations may be increasingly sensitive
to  deterioration in the financial  condition of, or other adverse  developments
with, one or more of our customers.

         While we have long-standing customer relationships, we generally do not
have  long-term   contracts  with  them.   Purchases   generally   occur  on  an
order-by-order  basis, and  relationships  exist as long as there is a perceived
benefit to both parties.  A decision by a major customer,  whether  motivated by
competitive considerations,  financial difficulties,  and economic conditions or
otherwise,  to decrease its  purchases  from us or to change its manner of doing
business with us, could adversely  affect our business and financial  condition.
In addition,  during  recent years,  various  retailers,  including  some of our
customers,  have experienced  significant  changes and  difficulties,  including
consolidation of ownership,  increased  centralization of purchasing  decisions,
restructurings, bankruptcies and liquidations.

         These and other financial problems of some of our retailers, as well as
general  weakness  in the retail  environment,  increase  the risk of  extending
credit  to  these  retailers.   A  significant  adverse  change  in  a  customer
relationship  or in a customer's  financial  position could cause us to limit or
discontinue  business with that customer,  require us to assume more credit risk
relating to that  customer's  receivables,  limit our ability to collect amounts
related to previous purchases by that customer, or result in required prepayment
of our  receivables  securitization  arrangements,  all of which  could harm our
business and financial condition.

FAILURE OF THE  TRANSPORTATION  INFRASTRUCTURE TO MOVE SEA FREIGHT IN ACCEPTABLE
TIME FRAMES COULD ADVERSELY AFFECT OUR BUSINESS.

         Because the bulk of our  freight is  designed to move  through the West
Coast ports in  predictable  time frames,  we are at risk of  cancellations  and
penalties when those ports operate inefficiently creating delays in delivery. We
experienced  such  delays  from  June  2004  until  November  2004,  and  we may
experience  similar delays in the future especially  during peak seasons.  There
can be no  assurances  of,  and we have  no  control  over a  return  to  timely
deliveries.  Unpredictable  timing  for  shipping  may cause us to  utilize  air
freight or may result in  customer  penalties  for late  delivery,  any of which
could  reduce  our  operating  margins  and  adversely  effect  our  results  of
operations.

FAILURE TO MANAGE OUR GROWTH AND EXPANSION COULD IMPAIR OUR BUSINESS.

         Since our inception,  we have experienced  periods of rapid growth.  No
assurance can be given that we will be successful in  maintaining  or increasing
our sales in the  future.  Any future  growth in sales will  require  additional
working capital and may place a significant strain on our management, management
information systems,  inventory  management,  sourcing capability,  distribution
facilities and receivables  management.  Any disruption in our order processing,
sourcing or  distribution  systems  could cause orders to be shipped  late,  and
under  industry  practices,  retailers  generally can cancel orders or refuse to
accept goods due to late shipment.  Such  cancellations and returns would result
in a reduction in revenue,  increased  administrative  and shipping  costs and a
further burden on our distribution facilities.

OUR OPERATING RESULTS MAY FLUCTUATE SIGNIFICANTLY.

         We have experienced, and expect to continue to experience,  substantial
variations  in our net sales and operating  results from quarter to quarter.  We
believe that the factors which influence this  variability of quarterly  results
include  the  timing of our  introduction  of new  product  lines,  the level of
consumer  acceptance  of each new product  line,  general  economic and industry
conditions  that  affect  consumer   spending  and  retailer   purchasing,   the
availability of manufacturing  capacity, the seasonality of the markets in which
we participate,  the timing of trade shows,  the product mix of customer orders,
the timing of the placement or  cancellation  of customer  orders,  the weather,
transportation  delays, the occurrence of charge backs in excess of reserves and
the timing of  expenditures  in  anticipation  of increased sales and actions of
competitors.  Due to  fluctuations  in our revenue and  operating  expenses,  we
believe that period-to-period comparisons of our results of operations are not a
good  indication of our future  performance.  It is possible that in some future
quarter or quarters,  our operating  results will be below the  expectations  of
securities analysts or investors.  In that case, our stock price could fluctuate
significantly or decline.


                                       29



THE FINANCIAL CONDITION OF OUR CUSTOMERS COULD AFFECT OUR RESULTS OF OPERATIONS.

         Certain retailers, including some of our customers, have experienced in
the past,  and may  experience  in the  future,  financial  difficulties,  which
increase  the risk of  extending  credit  to such  retailers  and the risk  that
financial  failure will  eliminate a customer  entirely.  These  retailers  have
attempted to improve their own operating  efficiencies  by  concentrating  their
purchasing  power among a narrowing group of vendors.  There can be no assurance
that we will remain a preferred vendor for our existing customers. A decrease in
business from or loss of a major customer  could have a material  adverse effect
on our results of  operations.  There can be no  assurance  that our factor will
approve the extension of credit to certain retail customers in the future.  If a
customer's  credit is not approved by the factor, we could assume the collection
risk on sales to the customer itself, require that the customer provide a letter
of credit, or choose not to make sales to the customer.

WE DEPEND ON OUR COMPUTER AND COMMUNICATIONS SYSTEMS.

         As  a  multi-national   corporation,   we  rely  on  our  computer  and
communication  network to operate efficiently.  Any interruption of this service
from power loss,  telecommunications  failure, weather, natural disasters or any
similar  event  could  have  a  material  adverse  affect  on our  business  and
operations. Additionally, hackers and computer viruses have disrupted operations
at many major companies. We may be vulnerable to similar acts of sabotage, which
could have a material adverse effect on our business and operations.

WE MAY REQUIRE ADDITIONAL CAPITAL IN THE FUTURE.

         We may not be able to fund our  future  growth or react to  competitive
pressures if we lack sufficient funds.  Currently, we believe we have sufficient
vendor  credit,  cash on  hand  and  cash  available  through  our  bank  credit
facilities,  issuance of long-term  debt,  proceeds  from sale of debt or equity
securities,  and proceeds  from the exercise of stock  options to fund  existing
operations for the  foreseeable  future.  However,  in the future we may need to
raise  additional  funds  through  equity or debt  financings  or  collaborative
relationships. This additional funding may not be available or, if available, it
may  not be  available  on  economically  reasonable  terms.  In  addition,  any
additional funding may result in significant dilution to existing  shareholders.
If  adequate  funds  are  not  available,  we may be  required  to  curtail  our
operations or obtain funds through collaborative partners that may require us to
release material rights to our products.

OUR BUSINESS IS SUBJECT TO RISKS ASSOCIATED WITH IMPORTING PRODUCTS.

         Substantially  all of our  import  operations  are  subject  to tariffs
imposed on imported  products,  safeguards and growth  targets  imposed by trade
agreements. In addition, the countries in which our products are manufactured or
imported may from time to time impose  additional  new duties,  tariffs or other
restrictions on our imports or adversely modify existing  restrictions.  Adverse
changes in these import costs and  restrictions,  or our  suppliers'  failure to
comply with customs or similar laws,  could harm our business.  We cannot assure
that future trade  agreements will not provide our competitors with an advantage
over us, or increase our costs,  either of which could have an adverse effect on
our business and financial condition.

         Our operations are also subject to the effects of  international  trade
agreements and regulations such as the North American Free Trade Agreement,  and
the activities and regulations of the World Trade Organization. Generally, these
trade  agreements  benefit our  business by reducing or  eliminating  the duties
assessed  on products  manufactured  in a  particular  country.  However,  trade
agreements can also impose requirements that adversely affect our business, such
as limiting the  countries  from which we can purchase raw materials and setting
duties or  restrictions  on products that may be imported into the United States
from a  particular  country.  In  addition,  the World  Trade  Organization  may
commence a new round of trade  negotiations  that  liberalize  textile  trade by
further  eliminating  or reducing  tariffs.  The  elimination of quotas on World
Trade Organization  member countries in 2005 has resulted in explosive growth in
textile imports from China, and subsequent  safeguard measures including embargo
of certain China country of origin products, which has been disruptive,  and has
a  negative  impact on  margins.  Such  disruption  may  continue  to affect our
products to some extent in the future.


                                       30



OUR DEPENDENCE ON INDEPENDENT  MANUFACTURERS  REDUCES OUR ABILITY TO CONTROL THE
MANUFACTURING  PROCESS,  WHICH  COULD HARM OUR  SALES,  REPUTATION  AND  OVERALL
PROFITABILITY.

         We depend on independent contract  manufacturers to secure a sufficient
supply of raw  materials  and  maintain  sufficient  manufacturing  and shipping
capacity in an environment  characterized by declining  prices,  labor shortage,
continuing  cost  pressure  and  increased  demands for product  innovation  and
speed-to-market.  This  dependence  could  subject us to difficulty in obtaining
timely delivery of products of acceptable quality.  In addition,  a contractor's
failure  to ship  products  to us in a timely  manner  or to meet  the  required
quality  standards could cause us to miss the delivery date  requirements of our
customers.  The failure to make timely  deliveries  may cause our  customers  to
cancel  orders,  refuse  to accept  deliveries,  impose  non-compliance  charges
through  invoice  deductions or other  charge-backs,  demand  reduced  prices or
reduce future orders, any of which could harm our sales,  reputation and overall
profitability.  We do not  have  material  long-term  contracts  with any of our
independent  contractors and any of these contractors may unilaterally terminate
their  relationship with us at any time. To the extent we are not able to secure
or maintain relationships with independent  contractors that are able to fulfill
our requirements, our business would be harmed.

         We have  initiated a factory  compliance  agreement with our suppliers,
and monitor our independent  contractors' compliance with applicable labor laws,
but we do not control our contractors or their labor practices. The violation of
federal,  state or foreign labor laws by one of the our contractors could result
in our being subject to fines and our goods that are  manufactured  in violation
of such laws being seized or their sale in interstate commerce being prohibited.
From  time to  time,  we  have  been  notified  by  federal,  state  or  foreign
authorities that certain of our contractors are the subject of investigations or
have been found to have  violated  applicable  labor laws.  To date, we have not
been subject to any sanctions that, individually or in the aggregate, have had a
material  adverse  effect on our business,  and we are not aware of any facts on
which any such  sanctions  could be based.  There can be no assurance,  however,
that in the future we will not be subject to sanctions as a result of violations
of applicable  labor laws by our  contractors,  or that such  sanctions will not
have a material  adverse  effect on our business and results of  operations.  In
addition,  certain of our customers,  require strict compliance by their apparel
manufacturers, including us, with applicable labor laws and visit our facilities
often.  There can be no assurance that the violation of applicable labor laws by
one  of  our  contractors  will  not  have  a  material  adverse  effect  on our
relationship with our customers.

OUR  BUSINESS IS SUBJECT TO RISKS OF  OPERATING  IN A FOREIGN  COUNTRY AND TRADE
RESTRICTIONS.

         Approximately  95% of our  products  sold in the third  quarter of 2005
were imported from outside the U.S. We are subject to the risks  associated with
doing   business  in  foreign   countries,   including,   but  not  limited  to,
transportation delays and interruptions,  political instability,  expropriation,
currency fluctuations and the imposition of tariffs, import and export controls,
other non-tariff  barriers and cultural issues.  Any changes in those countries'
labor  laws  and  government  regulations  may  have a  negative  effect  on our
profitability.

RISK ASSOCIATED WITH OUR INDUSTRY

OUR SALES ARE HEAVILY INFLUENCED BY GENERAL ECONOMIC CYCLES.

         Apparel  is a cyclical  industry  that is  heavily  dependent  upon the
overall level of consumer spending.  Purchases of apparel and related goods tend
to be highly  correlated with cycles in the disposable  income of our consumers.
Our customers  anticipate and respond to adverse changes in economic  conditions
and uncertainty by reducing  inventories and canceling orders. As a result,  any
substantial deterioration in general economic conditions,  increases in interest
rates,  acts of war,  terrorist  or  political  events  that  diminish  consumer
spending and confidence in any of the regions in which we compete,  could reduce
our sales and adversely affect our business and financial condition.

OUR BUSINESS IS HIGHLY COMPETITIVE AND DEPENDS ON CONSUMER SPENDING PATTERNS.

         The  apparel  industry  is highly  competitive.  We face a  variety  of
competitive challenges including:

         o        anticipating  and  quickly  responding  to  changing  consumer
                  demands;


                                       31



         o        developing innovative,  high-quality products in sizes, colors
                  and styles that appeal to  consumers of varying age groups and
                  tastes;

         o        competitively  pricing our  products  and  achieving  customer
                  perception of value; and

         o        the need to provide strong and effective marketing support.

WE MUST SUCCESSFULLY  GAUGE FASHION TRENDS AND CHANGING CONSUMER  PREFERENCES TO
SUCCEED.

         Our success is largely  dependent upon our ability to gauge the fashion
tastes of our customers and to provide  merchandise  that  satisfies  retail and
customer demand in a timely manner. The apparel business fluctuates according to
changes in consumer  preferences  dictated in part by fashion and season. To the
extent we  misjudge  the market  for our  products,  our sales may be  adversely
affected.  Our ability to anticipate and effectively respond to changing fashion
trends depends in part on our ability to attract and retain key personnel in our
design,  merchandising  and marketing staff.  Competition for these personnel is
intense,  and we  cannot be sure that we will be able to  attract  and  retain a
sufficient number of qualified personnel in future periods.

OUR BUSINESS IS SUBJECT TO SEASONAL TRENDS.

         Historically,  our  operating  results  have been  subject to  seasonal
trends when measured on a quarterly  basis.  This trend is dependent on numerous
factors,  including the markets in which we operate,  holiday seasons,  consumer
demand,  climate,  economic  conditions  and numerous  other factors  beyond our
control.  There can be no assurance  that our historic  operating  patterns will
continue in future  periods as we cannot  influence  or  forecast  many of these
factors.

OTHER RISKS RELATED TO AN INVESTMENT IN OUR COMMON STOCK

THE ULTIMATE RESOLUTION OF THE INTERNAL REVENUE SERVICE'S EXAMINATION OF OUR TAX
RETURNS MAY REQUIRE US TO INCUR AN EXPENSE  BEYOND WHAT HAS BEEN RESERVED FOR ON
OUR BALANCE SHEET OR MAKE CASH PAYMENTS BEYOND WHAT WE ARE THEN ABLE TO PAY.

         In January 2004, the Internal Revenue Service  proposed  adjustments to
increase  our federal  income tax payable for the years ended  December 31, 1996
through  2001.  This  adjustment  would also result in  additional  state taxes,
penalties  and  interest.  In  addition,  in July  2004,  the IRS  initiated  an
examination  of our Federal  income tax return for the year ended  December  31,
2002. In March 2005,  the IRS proposed an  adjustment  to our taxable  income of
approximately $6 million related to similar issues  identified in their audit of
the 1996  through  2001  federal  income tax  returns.  We believe  that we have
meritorious   defenses  to  and  intend  to  vigorously   contest  the  proposed
adjustments  made to our  federal  income tax  returns  for the years ended 1996
through 2002. If the proposed  adjustments are upheld through the administrative
and legal  process,  they could have a material  impact on our earnings and cash
flow.  We  believe  we  have  provided  adequate  reserves  for  any  reasonably
foreseeable outcome related to these matters on the consolidated  balance sheets
included in the consolidated financial statements. The maximum amount of loss in
excess of the amount accrued in the financial  statements is $12.6  million.  If
the amount of any actual  liability,  however,  exceeds our  reserves,  we would
experience an immediate adverse earnings impact in the amount of such additional
liability,  which  could  be  material.  Additionally,  we  anticipate  that the
ultimate  resolution of these matters will require that we make significant cash
payments to the taxing authorities.  Presently we do not have sufficient cash or
borrowing ability to make any future payments that may be required. No assurance
can be given that we will have  sufficient  surplus cash from operations to make
the required payments.  Additionally,  any cash used for these purposes will not
be available for other corporate  purposes,  which could have a material adverse
effect on our financial condition and results of operations.

INSIDERS OWN A SIGNIFICANT  PORTION OF OUR COMMON  STOCK,  WHICH COULD LIMIT OUR
SHAREHOLDERS' ABILITY TO INFLUENCE THE OUTCOME OF KEY TRANSACTIONS.

         As of September  30, 2005,  our  executive  officers and  directors and
their  affiliates  owned  approximately  42.8% of the outstanding  shares of our
common stock. Gerard Guez, our Chairman, and Todd Kay, our Vice Chairman,  alone
own approximately 33.1% and 8.4%, respectively, of the outstanding shares of our
common stock


                                       32



at September 30, 2005.  Accordingly,  our executive  officers and directors have
the ability to affect the outcome of, or exert considerable  influence over, all
matters requiring  shareholder  approval,  including the election and removal of
directors  and any change in control.  This  concentration  of  ownership of our
common stock could have the effect of delaying or preventing a change of control
of  us or  otherwise  discouraging  or  preventing  a  potential  acquirer  from
attempting to obtain control of us. This, in turn,  could have a negative effect
on the market price of our common stock. It could also prevent our  shareholders
from  realizing  a premium  over the market  prices  for their  shares of common
stock.

WE HAVE ADOPTED A NUMBER OF ANTI-TAKEOVER MEASURES THAT MAY DEPRESS THE PRICE OF
OUR COMMON STOCK.

         Our shareholders rights plan, our ability to issue additional shares of
preferred stock and some provisions of our articles of incorporation  and bylaws
could make it more difficult for a third party to make an  unsolicited  takeover
attempt of us. These anti-takeover  measures may depress the price of our common
stock by making it more difficult for third parties to acquire us by offering to
purchase  shares of our stock at a premium to its market price without  approval
of our board of directors.

OUR STOCK PRICE HAS BEEN VOLATILE.

         Our common stock is quoted on the NASDAQ  National  Market System,  and
there can be substantial volatility in the market price of our common stock. The
market  price of our common  stock has been,  and is likely to  continue  to be,
subject  to  significant  fluctuations  due to a variety of  factors,  including
quarterly variations in operating results, operating results which vary from the
expectations  of  securities  analysts  and  investors,   changes  in  financial
estimates,  changes in market valuations of competitors,  announcements by us or
our competitors of a material nature,  loss of one or more customers,  additions
or  departures of key  personnel,  future sales of common stock and stock market
price and volume  fluctuations.  In  addition,  general  political  and economic
conditions such as a recession,  or interest rate or currency rate  fluctuations
may adversely affect the market price of our common stock.

         In addition,  the stock market in general has experienced extreme price
and volume fluctuations that have affected the market price of our common stock.
Often, price fluctuations are unrelated to operating performance of the specific
companies whose stock is affected.  In the past, following periods of volatility
in the market price of a company's stock, securities class action litigation has
occurred  against  the  issuing  company.  If we were  subject  to this  type of
litigation in the future,  we could incur  substantial  costs and a diversion of
our  management's  attention and resources,  each of which could have a material
adverse effect on our revenue and earnings.  Any adverse  determination  in this
type of litigation could also subject us to significant liabilities.

ABSENCE OF DIVIDENDS COULD REDUCE OUR ATTRACTIVENESS TO YOU.

         Some investors  favor  companies that pay  dividends,  particularly  in
general  downturns  in the stock  market.  We have not declared or paid any cash
dividends on our common stock. We currently intend to retain any future earnings
for funding growth, and we do not currently  anticipate paying cash dividends on
our  common  stock  in the  foreseeable  future.  Additionally,  we  cannot  pay
dividends on our common stock unless the terms of our bank credit facilities and
outstanding  preferred  stock,  if any,  permit the payment of  dividends on our
common stock.  Because we may not pay dividends,  your return on this investment
likely depends on your selling our stock at a profit.


                                       33



ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK. 

         FOREIGN CURRENCY RISK. Our earnings are affected by fluctuations in the
value of the U.S. dollar as compared to foreign  currencies as a result of doing
business  in foreign  jurisdictions.  As a result,  we bear the risk of exchange
rate gains and losses that may result in the future.

         INTEREST RATE RISK.  Because our  obligations  under our various credit
agreements  bear interest at floating  rates  (primarily  LIBOR  rates),  we are
sensitive  to  changes in  prevailing  interest  rates.  Any major  increase  or
decrease in market  interest rates that affect our financial  instruments  would
have a material impact on earning or cash flows during the next fiscal year.

         Our interest  expense is  sensitive to changes in the general  level of
U.S.  interest  rates.  In this regard,  changes in U.S.  interest  rates affect
interest paid on our debt. A majority of our credit  facilities  are at variable
rates.

ITEM 4.  CONTROLS AND PROCEDURES. 

         EVALUATION OF CONTROLS AND PROCEDURES

         Members of the  company's  management,  including  our Chief  Executive
Officer and Chief  Financial  Officer have  evaluated the  effectiveness  of our
disclosure controls and procedures,  as defined by paragraph (e) of Exchange Act
Rules 13a-15 or 15d-15,  as of September 30, 2005, the end of the period covered
by this report.  Based upon that  evaluation,  the Chief  Executive  Officer and
Chief Financial  Officer  concluded that our disclosure  controls and procedures
are effective.

         CHANGES IN CONTROLS AND PROCEDURES

         During the third quarter of 2005 there were no  significant  changes in
our internal  controls or in other factors known to the Chief Executive  Officer
or the Chief  Financial  Officer that  materially  affected,  or are  reasonably
likely to materially effect, our internal control over financial reporting.


                                       34



                          PART II -- OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS. 

         From time to time, we are involved in various routine legal proceedings
incidental to the conduct of our business.  Our management does not believe that
any of these  legal  proceedings  will  have a  material  adverse  impact on our
business, financial condition or results of operations, either due to the nature
of the claims,  or because our  management  believes that such claims should not
exceed the limits of the our insurance coverage.

ITEM 6.  EXHIBITS.

         EXHIBIT
         NUMBER          DESCRIPTION
         -------         -------------------------------------------------------

         10.16.20        Second Deed of Variation to Loan Agreement effective as
                         of July 29, 2005 among Tarrant Company Limited,  Marble
                         Limited and Trade Link Holdings Limited and UPS Capital
                         Global Trade Finance Corporation.
         10.16.21        Thirteenth  Deed of Variation to  Syndicated  Letter of
                         Credit  Facility  effective  as of July 29,  2005 among
                         Tarrant Company Limited,  Marble Limited and Trade Link
                         Holdings  Limited and UPS Capital  Global Trade Finance
                         Corporation.
         10.16.22        Fourteenth  Deed of Variation to  Syndicated  Letter of
                         Credit  Facility  effective as of August 31, 2005 among
                         Tarrant Company Limited,  Marble Limited and Trade Link
                         Holdings  Limited and UPS Capital  Global Trade Finance
                         Corporation.
         10.31           Employment Agreement, dated September 16, 2005, between
                         Tarrant Company Limited and Henry Chu.
         10.44           Tenancy Agreement,  dated July 1, 2005, between Tarrant
                         Company Limited and Lynx International Limited.
         31.1            Certificate of Chief Executive Officer pursuant to Rule
                         13a-14(a)  under the  Securities  and  Exchange  Act of
                         1934, as amended.
         31.2            Certificate of Chief Financial Officer pursuant to Rule
                         13a-14(a)  under the  Securities  and  Exchange  Act of
                         1934, as amended.
         32.1            Certificate of Chief Executive Officer pursuant to Rule
                         13a-14(b)  under the  Securities  and  Exchange  Act of
                         1934, as amended.
         32.2            Certificate of Chief Financial Officer pursuant to Rule
                         13a-14(b)  under the  Securities  and  Exchange  Act of
                         1934, as amended.


                                       35


 
                                   SIGNATURES
 

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.
 
                                          TARRANT APPAREL GROUP

Date:    November 14, 2005                By:   /s/  Corazon Reyes
                                                --------------------------------
                                                     Corazon Reyes,
                                                 Chief Financial Officer


Date:    November 14, 2005                By:   /s/    Barry Aved        
                                                --------------------------------
                                                       Barry Aved,
                                                 Chief Executive Officer


                                       36