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



                                  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 JUNE 30, 2008

                                       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 a large  accelerated
filer, an accelerated  filer, a  non-accelerated  filer, or a smaller  reporting
company.  See the definitions of "large accelerated filer," "accelerated filer,"
and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer [_]                        Accelerated filer [_]
Non-accelerated filer [_]                          Smaller reporting company [X]

         Indicate by check mark whether the  registrant  is a shell  company (as
defined in Rule 12b-2 of the Act). Yes [_] No [X]

         Number of shares of Common Stock of the  Registrant  outstanding  as of
August 12, 2008: 30,543,763.

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





                              TARRANT APPAREL GROUP
                                    FORM 10-Q
                                      INDEX

                          PART I. FINANCIAL INFORMATION
                                                                            PAGE
                                                                            ----
Item 1.  Financial Statements

         Consolidated Balance Sheets at June 30, 2008 (unaudited)
         and December 31, 2007............................................     2

         Consolidated Statements of Operations  for the Three
         Months and Six Months Ended June 30, 2008 and
         June 30, 2007 (unaudited).......................................      3

         Consolidated Statements of Cash Flows for the Six Months
         Ended June 30, 2008 and June 30, 2007 (unaudited)...............      4

         Notes to Consolidated Financial Statements (unaudited)..........      5

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations ......................................     23

Item 3.  Quantitative and Qualitative Disclosures About Market Risk .....     37

Item 4.  Controls and Procedures.........................................     37

                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings...............................................     38

Item 1A. Risk Factors....................................................     38

Item 4.  Submission of Matters to a Vote of Security Holders.............     40

Item 6.  Exhibits........................................................     40

         Signatures......................................................     41


             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


                                                                                        DECEMBER 31,
                                                                      JUNE 30, 2008         2007
                                                                      -------------    -------------
                                                                       (Unaudited)
                                                                                 
                              ASSETS
Current assets:
   Cash and cash equivalents ......................................   $   4,345,942    $     491,416
   Marketable securities ..........................................         182,204             --
   Accounts receivable, net of $3.0 million and $2.0 million
   allowance for returns, discounts and bad debts at June 30, 2008
   and December 31, 2007, respectively ............................      32,089,618       34,622,119
   Notes receivable ...............................................       1,500,000             --
   Due from related parties .......................................      10,158,858        6,812,951
   Inventory ......................................................       7,794,654       13,140,598
   Temporary quota rights .........................................          36,969            5,028
   Prepaid expenses ...............................................       1,025,255        1,277,361
   Deferred tax assets ............................................         273,700          161,818
                                                                      -------------    -------------
 Total current assets .............................................      57,407,200       56,511,291

Property and equipment, net  of $7.4 million and $8.3 million
  accumulated depreciation at June 30, 2008 and December 31, 2007.        1,430,705        1,531,322
Due from related parties net of $1.0 million reserve and $0.8
  million adjustment to fair value at June 30, 2008 and
  December 31, 2007 ...............................................       1,703,487        1,740,707
Equity method investment ..........................................         917,396          945,342
Deferred financing cost, net of $299,000 and $226,000 accumulated
  amortization at June 30, 2008 and December 31, 2007, respectively         140,546          213,876
Other assets ......................................................           1,692          101,692
Goodwill, net .....................................................       4,645,005        9,945,005
                                                                      -------------    -------------
Total assets ......................................................   $  66,246,031    $  70,989,235
                                                                      =============    =============

               LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Short-term bank borrowings .....................................   $  12,424,981    $   9,745,218
   Accounts payable ...............................................      12,010,928       11,784,534
   Accrued expenses ...............................................       5,212,333        8,627,445
   Income taxes ...................................................       5,186,633       16,525,237
   Current portion of long-term obligations and factoring
     arrangement ..................................................       8,941,155        3,003,131
                                                                      -------------    -------------
 Total current liabilities ........................................      43,776,030       49,685,565

Income taxes ......................................................       6,408,568             --
                                                                      -------------    -------------
Total liabilities .................................................      50,184,598       49,685,565

Minority interest in PBG7 .........................................          60,398           60,520
Commitments and contingencies

Shareholders' equity:
   Preferred stock, 2,000,000 shares authorized; no shares at June
    30, 2008 and December 31, 2007 issued and outstanding .........            --               --
   Common stock, no par value, 100,000,000 shares authorized;
    32,043,763 shares at June 30, 2008 and December 31, 2007
    issued and outstanding ........................................     116,672,465      116,672,465
   Warrants to purchase common stock ..............................       7,314,239        7,314,239
   Contributed capital ............................................      11,015,592       10,862,902
   Accumulated deficit ............................................    (117,190,314)    (111,662,856)
   Notes receivable from officer/shareholder ......................      (1,810,947)      (1,943,600)
                                                                      -------------    -------------
 Total shareholders' equity .......................................      16,001,035       21,243,150
                                                                      -------------    -------------

Total liabilities and shareholders' equity ........................   $  66,246,031    $  70,989,235
                                                                      =============    =============



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


                                       2




                              TARRANT APPAREL GROUP

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)



                                                 THREE MONTHS ENDED JUNE 30         SIX MONTHS ENDED JUNE 30
                                               ------------------------------    ------------------------------
                                                    2008             2007             2008             2007
                                               -------------    -------------    -------------    -------------
                                                                                      
Net sales ..................................   $  47,423,850    $  56,537,698    $  93,745,566    $ 109,319,018
Net sales to related party .................       3,873,954        3,562,805        8,051,035        6,888,079
                                               -------------    -------------    -------------    -------------
Total net sales ............................      51,297,804       60,100,503      101,796,601      116,207,097

Cost of sales ..............................      36,775,183       44,300,924       73,428,596       85,045,190
Cost of sales to related party .............       3,547,721        3,244,881        7,353,702        6,260,629
                                               -------------    -------------    -------------    -------------
Total cost of sales ........................      40,322,904       47,545,805       80,782,298       91,305,819

Gross profit ...............................      10,974,900       12,554,698       21,014,303       24,901,278
Selling and distribution expenses ..........       2,770,813        3,352,007        6,200,049        6,790,740
General and administrative expenses ........       7,816,067        6,240,358       14,134,684       12,726,954
Royalty expenses ...........................         478,987          433,696          813,265          791,428
Goodwill impairment charge .................       5,300,000             --          5,300,000             --
Terminated acquisition expenses ............            --               --               --          2,000,000
                                               -------------    -------------    -------------    -------------

Income (loss)  from operations .............      (5,390,967)       2,528,637       (5,433,695)       2,592,156

Interest expense ...........................        (244,697)      (1,219,562)        (475,359)      (2,562,886)
Interest income ............................         152,812           42,857          192,734           87,957
Interest in income of equity method investee         130,448           42,793          107,054          126,542
Other income ...............................         325,614           64,748          506,870          152,399
Adjustment to fair value of derivative .....            --                524             --            195,953
Other expense ..............................          (2,293)          (9,335)         (66,045)         (11,140)
                                               -------------    -------------    -------------    -------------

Income (loss) before provision for income
   taxes and minority interest .............      (5,029,083)       1,450,662       (5,168,441)         580,981
Provision for income taxes .................         245,097          641,917          359,140          774,084
Minority interest ..........................               5              519              123            1,448
                                               -------------    -------------    -------------    -------------
Net income (loss) ..........................   $  (5,274,175)   $     809,264    $  (5,527,458)   $    (191,655)
                                               =============    =============    =============    =============

Net income (loss ) per share:
   Basic ...................................   $       (0.16)   $        0.03    $       (0.17)   $       (0.01)
                                               =============    =============    =============    =============
   Diluted .................................   $       (0.16)   $        0.03    $       (0.17)   $       (0.01)
                                               =============    =============    =============    =============

Weighted average common and common
   equivalent shares:
   Basic ...................................      32,043,763       30,543,763       32,043,763       30,543,763
                                               =============    =============    =============    =============
   Diluted .................................      32,043,763       30,543,875       32,043,763       30,543,763
                                               =============    =============    =============    =============



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


                                       3




                              TARRANT APPAREL GROUP

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)


                                                                 SIX MONTHS ENDED JUNE 30,
                                                              ------------------------------
                                                                   2008             2007
                                                              -------------    -------------
                                                                         
Operating activities:
Net loss ..................................................   $  (5,527,458)   $    (191,655)
Adjustments to reconcile net loss to net cash provided by
  (used in)
Operating activities:
   Deferred taxes .........................................        (111,881)          (1,794)
   Depreciation and amortization of fixed assets ..........         165,787          201,339
   Amortization of deferred financing cost ................          73,329          987,036
   Adjustment to fair value of derivative .................            --           (195,953)
   Goodwill impairment charge .............................       5,300,000             --
   Terminated acquisition expenses ........................            --          2,000,000
   Change in the provision for returns and discounts ......        (454,919)        (204,624)
   Change in the provision for bad debts ..................       1,431,799           40,081
   Inventory reserve ......................................          82,000             --
   Loss on sale of fixed assets ...........................          66,045            6,145
   Income from equity method investment ...................        (107,054)        (126,542)
   Gain on sale of marketable securities ..................        (345,567)            --
   Unrealized gain on marketable securities ...............          (8,756)            --
   Minority interest ......................................            (123)          (1,448)
   Stock-based compensation ...............................         152,690          321,761
   Changes in operating assets and liabilities:
     Accounts receivable ..................................       1,555,621        1,953,928
     Due from related parties .............................      (3,308,688)      (1,277,229)
     Inventory ............................................       5,263,944         (447,308)
     Temporary quota rights ...............................         (31,941)          (6,553)
     Prepaid expenses .....................................         252,106          418,235
     Other assets .........................................         100,000             --
     Accounts payable .....................................         226,394       (3,674,208)
     Accrued expenses and income tax payable ..............      (8,345,148)       1,501,684
                                                              -------------    -------------

     Net cash provided by (used in) operating activities ..      (3,571,820)       1,302,895

Investing activities:
   Purchase of marketable securities ......................        (586,469)            --
   Proceeds from sale of marketable securities ............         758,588             --
   Notes receivable .......................................      (1,500,000)            --
   Purchase of fixed assets ...............................        (188,078)        (272,327)
   Proceeds from sale of fixed assets .....................          56,864             --
   Distribution from equity method investee ...............         135,000             --
   Due diligence fees in acquisition ......................            --           (699,764)
   Refund of deposit on acquisition .......................            --          4,750,000
   Collection of advances from shareholders/officers ......         132,653           81,519
                                                              -------------    -------------

     Net cash provided by (used in) investing activities ..      (1,191,442)       3,859,428

Financing activities:
   Short-term bank borrowings, net ........................       2,679,764        1,145,754
   Proceeds from long-term obligations ....................      95,286,648       98,640,912
   Payment of long-term obligations and bank borrowings ...     (89,348,624)    (104,889,684)
                                                              -------------    -------------

     Net cash provided by (used in) financing activities ..       8,617,788       (5,103,018)
                                                              -------------    -------------

Increase in cash and cash equivalents .....................       3,854,526           59,305
Cash and cash equivalents at beginning of period ..........         491,416          904,553
                                                              -------------    -------------
Cash and cash equivalents at end of period ................   $   4,345,942    $     963,858
                                                              =============    =============



              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., Asia,  Mexico,  and Luxembourg.  At
June 30, 2008, we own 75% of PBG7,  LLC ("PBG7").  We previously  owned 50.1% of
United Apparel Ventures,  LLC ("UAV"), which was dissolved on February 27, 2007.
The  dissolution  of UAV did not  have a  material  impact  on our  consolidated
financial  statements.  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 was  owned  by  Azteca  Production  International,  a
corporation  owned by the brothers of our Chairman and Interim  Chief  Executive
Officer, Gerard Guez. The 25% minority interest in PBG7 is owned by BH7, LLC, an
unrelated party.

         We serve mass merchandisers, department stores, branded wholesalers and
specialty  chains by designing,  merchandising,  contracting for the manufacture
of, and selling casual  apparel for women,  men and children under private label
and private brands.

         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 generally accepted accounting principles 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, 2007 is derived from
audited  financial  statements  which are included in our Annual  Report on Form
10-K for the year ended  December  31, 2007,  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  inter-company  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 amounts
reported  in  the  financial  statements  and  accompanying  notes.  Significant
estimates  used by us in preparation of the  consolidated  financial  statements
include  allowance  for  returns,  discounts  and bad  debts,  inventory,  notes
receivable - related  parties  reserve,  valuation of long-lived  and intangible
assets and goodwill,  accrued expenses,  income taxes,  stock options valuation,
contingencies and litigation. Actual results could differ from those estimates.


                                       5



MARKETABLE SECURITIES

         In January 2008, we invested  $586,000 in marketable  securities  which
are  classified as trading  marketable  securities in the  consolidated  balance
sheet at June 30, 2008.  During the six months ended June 30, 2008, we sold some
of the  investments  in  marketable  securities;  proceeds  from the  sale  were
$759,000  and  the  gain  of  $346,000  was  reported  in  other  income  in the
consolidated statements of operations.  As of June 30, 2008, the unrealized gain
on investment  in  marketable  securities of $9,000 was recorded in other income
based on the closing price of the marketable  securities at June 30, 2008 in the
consolidated statements of operations.

         We fair valued the marketable  securities in accordance  with Statement
of Financial  Accounting  Standards ("SFAS") No. 157, "Fair Value Measurements".
SFAS No. 157 defines  fair values as the price that would be received to acquire
an asset or paid to  transfer  a  liability  in an orderly  transaction  between
market  participants,  as of the  measurement  date. The standard  establishes a
hierarchy of inputs  employed to determine fair value  measurements,  with three
levels.  Level 1 inputs are quoted prices in active markets for identical assets
and liabilities,  are considered to be the most reliable evidence of fair value,
and should be used whenever available. Level 2 inputs are observable prices that
are not  quoted on active  exchanges.  Level 3 inputs  are  unobservable  inputs
employed for measuring the fair value of assets or liabilities.

     Our marketable  securities at fair value in the  accompanying  consolidated
balance sheet, as of June 30, 2008, were as follows:

                                               AS OF JUNE 30, 2008
                                     -----------------------------------------
                                      LEVEL 1    LEVEL 2    LEVEL 3     TOTAL
                                     --------   --------   --------   --------
    Marketable securities ........   $182,000       --         --     $182,000

NOTES RECEIVABLE

         In April 2008, we loaned $7.5 million to BCBG Max Azria Group  pursuant
to  the  terms  of a  promissory  note,  which  provided  for  interest  on  the
outstanding  principal  at the rate of 1.5% over  Prime per  annum.  At June 30,
2008,  $1.5 million of principal was  outstanding  under this note, all of which
was repaid in July 2008.

LICENSE AGREEMENTS AND ROYALTY EXPENSES

         We enter into license agreements from time to time that allow us to use
certain trademarks and trade names on certain of our products.  These agreements
require us to pay royalties,  generally based on the sales of such products, and
may  require  guaranteed  minimum  royalties,  a portion of which may be paid in
advance.  Our  accounting  policy is to match  royalty  expense  with revenue by
recording  royalties at the time of sale at the greater of the contractual  rate
or an effective rate calculated based on the guaranteed  minimum royalty and our
estimate of sales during the  contract  period.  If a portion of the  guaranteed
minimum royalty is determined not to be recoverable,  the unrecoverable  portion
is charged to  expense at that time.  See Note 15 of the "Notes to  Consolidated
Financial Statements" regarding various agreements we have entered into.

         Royalty  expense  in the six months  ended  June 30,  2008 and 2007 was
$813,000 and $791,000, respectively.

DEFERRED RENT PROVISION

         When a lease requires fixed  escalation of the minimum lease  payments,
rental  expense is  recognized on a straight line basis over the initial term of
the lease,  and the  difference  between the average  rental  amount  charged to
expense and  amounts  payable  under the lease is  included in deferred  amount.
Furthermore,  this  provision  also  includes  $187,000  of  tenant  improvement
allowance,  which is also recognized on a straight-line  basis from the date the
asset was put into place up to the end of the lease  term  and/or the end of the
asset's useful life, whichever comes first.


                                       6



         As of June 30, 2008 and December 31,  2007,  deferred  rent of $374,000
and  $260,000,   respectively,   was  recorded  under  accrued  expense  in  our
consolidated financial statements.

DERIVATIVE ACTIVITIES

WARRANT DERIVATIVES

         SFAS  No.  133  "Accounting  for  Derivative  Instruments  and  Hedging
Activities" requires measurement of certain derivative instruments at their fair
value for accounting purposes. In determining the appropriate fair value, we use
the  Black-Scholes  model.  Derivative  liabilities are adjusted to reflect fair
value at each period end,  with any increase or decrease in the fair value being
recorded in  consolidated  statements of operations as adjustments to fair value
of derivatives.

FOREIGN CURRENCY FORWARD CONTRACT

         We source our  product in a number of  countries  throughout  the world
and, as a result,  are exposed to movements in foreign currency  exchange rates.
The primary purpose of our foreign currency hedging  activities is to manage the
volatility associated with foreign currency purchases of materials in the normal
course of  business.  We utilize  derivative  financial  instruments  consisting
primarily  of forward  currency  contracts.  These  instruments  are intended to
protect  against  exposure  related to  financing  transactions  and income from
international  operations. We do not enter into derivative financial instruments
for speculative or trading purposes.  We may enter into certain foreign currency
derivative instruments that do not meet hedge accounting criteria.

         SFAS No. 133 requires measurement of certain derivative  instruments at
their  fair  value for  accounting  purposes.  All  derivative  instruments  are
recorded on our balance sheet at fair value; as a result,  we mark to market all
derivative  instruments.  Derivative  liabilities  are  adjusted to reflect fair
value at each period end,  with any increase or decrease in the fair value being
recorded in  consolidated  statements of operations as adjustments to fair value
of derivatives.  During 2006, we entered into foreign currency forward contracts
to hedge  against  the  effect  of  exchange  rate  fluctuations  on cash  flows
denominated   in  foreign   currencies  and  certain   inter-company   financing
transactions.  Hedge  ineffectiveness  resulted  in a gain  of  $196,000  in our
consolidated  statements of operations in the six months ended June 30, 2007. At
June 30, 2008, we had no open foreign exchange forward contracts.

ACCOUNTING FOR UNCERTAIN TAX POSITIONS

         In June 2006, the FASB issued  Interpretation  No. 48,  "Accounting for
Uncertainty in Income Taxes - An  Interpretation of FASB Statement No. 109." FIN
48 clarifies the  accounting for  uncertainty  in income taxes  recognized in an
enterprise's  financial  statements in accordance with SFAS No. 109, "Accounting
for  Income  Taxes."  FIN  48  also  prescribes  a  recognition   threshold  and
measurement attribute for the financial statement recognition and measurement of
a tax  position  taken or expected to be taken in a tax return that results in a
tax benefit.  Additionally,  FIN 48 provides guidance on de-recognition,  income
statement  classification  of  interest  and  penalties,  accounting  in interim
periods,  disclosure,  and  transition.  We adopted the  provisions of FIN 48 on
January 1, 2007. As a result of the  implementation  of FIN 48, we recognized no
material  adjustment for unrecognized tax benefits but reduced retained earnings
as of January 1, 2007 by  approximately  $1 million  attributable  to  penalties
accrued as a component  of income tax payable.  As of the date of adoption,  our
unrecognized  tax benefits  totaled  approximately  $8.9  million.  There was no
unrecognized  tax benefit as of June 30, 2008 and December 31, 2007.  As of June
30, 2008,  the accrued  interest and  penalties  were $7.4 million and $194,000,
respectively.  As of December 31, 2007, the accrued  interest and penalties were
$7.2  million  and  $142,000,  respectively.  See  Note  12  of  the  "Notes  to
Consolidated Financial Statements".

RECLASSIFICATION ON FINANCIAL STATEMENTS

         Certain  2008  amounts  have been  reclassified  to conform to the 2007
presentation.


                                       7



3.       STOCK-BASED COMPENSATION

         Our Employee  Incentive Plan,  formerly the 1995 Stock Option Plan (the
"1995 Plan"),  authorized  the grant to our officers,  employees,  directors and
consultants of both incentive and non-qualified  stock options for shares of our
common stock. As of June 30, 2008, there were outstanding  options to purchase a
total of 990,000  shares of common stock granted under the 1995 Plan. No further
grants may be made under the 1995 Plan.  On May 25, 2006, we adopted the Tarrant
Apparel Group 2006 Stock Incentive Plan (the "2006 Plan"),  which authorizes the
issuance of up to 5,100,000  shares of our common  stock  pursuant to options or
awards granted under the 2006 Plan. As of June 30, 2008,  there were outstanding
options to purchase a total of 1,123,000  shares of common stock,  and 2,477,000
shares remained available for issuance pursuant to awards granted under the 2006
Plan. The exercise price of options under the plan must be equal to 100% of fair
market  value of common  stock on the date of grant.  The 2006 Plan also permits
other types of awards, including stock appreciation rights, restricted stock and
other performance-based benefits.

         On  January  1,  2006,   we  adopted  SFAS  No.  123  (revised   2004),
"Share-Based  Payment,"  ("SFAS No.  123(R)") which requires the measurement and
recognition of compensation  expense for all share-based  payment awards made to
employees  and  directors  based on  estimated  fair  values.  SFAS  No.  123(R)
supersedes our previous  accounting  under  Accounting  Principles Board Opinion
("APB") No. 25, "Accounting for Stock Issued to Employees" for periods beginning
in fiscal 2006. In March 2005,  the Securities  and Exchange  Commission  issued
Staff Accounting  Bulletin ("SAB") No. 107 relating to SFAS No. 123(R).  We have
applied the provisions of SAB No. 107 in its adoption of SFAS No. 123(R).

         We adopted SFAS No.  123(R) using the modified  prospective  transition
method,  which requires the application of the accounting standard as of January
1, 2006, the first day of our fiscal year 2006.  Our financial  statements as of
and for the three months ended June 30, 2008 and 2007 reflect the impact of SFAS
No.  123(R).  SFAS No. 123(R)  requires  companies to estimate the fair value of
share-based payment awards to employees and directors on the date of grant using
an  option-pricing  model.  The  value  of the  portion  of the  award  that  is
ultimately  expected to vest is recognized as expense over the requisite service
periods in our consolidated statements of operations.

         A summary of our stock option activity and related  information for the
year  ended  December  31,  2007 and the six months  ended  June 30,  2008 is as
follows:

                                                             EMPLOYEES
                                                  ------------------------------
                                                    NUMBER OF        EXERCISE
                                                     SHARES            PRICE
                                                  -------------    -------------

Options outstanding at December 31, 2006 ......       7,673,659     $1.39-$45.50
Granted .......................................       2,630,000      $1.13-$1.99
Exercised .....................................      (1,500,000)           $1.13
Forfeited .....................................         (87,450)    $1.63-$18.50
Expired .......................................        (502,000)     $1.13-$8.50
                                                  -------------    -------------
Options outstanding at December 31, 2007 ......       8,214,209     $1.39-$45.50
Granted .......................................            --               --
Exercised .....................................            --               --
Forfeited .....................................        (697,700)   $1.84-$33.125
Expired .......................................          (3,000)          $15.50
                                                  -------------    -------------
Options outstanding at June 30, 2008 ..........       7,513,509     $1.39-$45.50


         We had no stock options outstanding to non-employees as of December 31,
2007 and June 30, 2008.

         The  following  table  summarizes   information   about  stock  options
outstanding,  expected to vest and  exercisable as of December 31, 2007 and June
30, 2008:


                                       8





                                                                        WEIGHTED
                                                          WEIGHTED       AVERAGE
                                                           AVERAGE      REMAINING
                                           NUMBER OF      EXERCISE     CONTRACTUAL     INTRINSIC
                                            SHARES          PRICE      LIFE (YEARS)      VALUE
                                         ------------   ------------   ------------   ------------
                                                                          
As of December 31, 2007
Employees - Outstanding ..............      8,214,209   $       5.28            5.2   $          0
Employees - Expected to vest .........      8,078,438   $       5.34            5.2   $          0
Employees - Exercisable ..............      6,748,015   $       6.01            4.5   $          0

As of June 30, 2008:
Employees - Outstanding ..............      7,513,509   $       5.55            4.4   $          0
Employees - Expected to vest .........      7,456,278   $       5.58            4.4   $          0
Employees - Exercisable ..............      7,080,632   $       5.78            4.2   $          0



         The following  table  summarizes our non-vested  options as of December
31, 2007 and changes during the six months ended June 30, 2008:

                                                                       WEIGHTED
                                                                        AVERAGE
                                                        NUMBER OF     GRANT-DATE
                 NON-VESTED OPTIONS                      SHARES       FAIR VALUE
---------------------------------------------------    ----------     ----------
Non-vested at December 31, 2007 ...................     1,466,194     $     1.28
  Granted .........................................          --             --
  Vested ..........................................      (393,317)    $     1.26
  Forfeited .......................................      (640,000)    $     1.30
                                                       ----------
Non-vested at June 30, 2008 .......................       432,877     $     1.25


         The  following  table  shows the fair value of each  option  granted to
employees and directors  estimated on the date of grant using the  Black-Scholes
model with the following weighted average assumptions used for grants in the six
months ended June 30, 2008 and 2007:

                                                    SIX MONTHS ENDED JUNE 30,
                                                  -----------------------------
                                                       2008           2007
                                                  -------------   -------------

Expected dividend .............................             n/a             0.0%
Risk free interest rate .......................             n/a    4.49 to 4.67%
Expected volatility ...........................             n/a              70%
Expected term (in years) ......................             n/a    5.75 to 6.18%


         Stock-based  compensation expense recognized during the period is based
on the value of the portion of  share-based  payment  awards that is  ultimately
expected to vest during the period.  Stock-based compensation expense recognized
in the consolidated statements of operations for the three months and six months
ended  June  30,  2008  and  2007  consisted  of  compensation  expense  for the
share-based  payment awards  granted  subsequent to January 1, 2006 based on the
grant date fair value  estimated in accordance  with the  provisions of SFAS No.
123(R).  For  stock-based  payment  awards  issued to employees  and  directors,
stock-based compensation is attributed to expense using the straight-line single
option  method.   As  stock-based   compensation   expense   recognized  in  the
consolidated statements of operations for the six months ended June 30, 2008 and
2007 is based on awards  ultimately  expected to vest,  it has been  reduced for
estimated  forfeitures,  which we estimate  to be 13.1% and 7.7%,  respectively.
SFAS No. 123(R)  requires  forfeitures  to be estimated at the time of grant and
revised,  if necessary,  in subsequent periods if actual forfeitures differ from
those estimates.

         Our  determination  of fair  value of  share-based  payment  awards  to
employees  and directors on the date of grant using the  Black-Scholes  model is
affected by our stock price as well as assumptions  regarding a number of highly
complex and subjective  variables.  These variables include, but are not limited
to our expected stock price volatility over the term of the awards. When valuing
awards,  we  estimate  the  expected  terms using the "safe  harbor"  provisions


                                       9



provided in SAB No. 107 and the  volatility  using  historical  data. We did not
grant any options to purchase shares of common stock during the six months ended
June 30, 2008. We granted options to purchase  630,000 shares of common stock in
the six months ended June 30, 2007. The options  granted were fair valued in the
aggregate  at $805,000 and had a  weighted-average  exercise of $1.92 in the six
months ended June 30, 2007.  The  stock-based  compensation  expense  related to
employees or director stock options recognized for the six months ended June 30,
2008  was  $153,000,   of  which   $109,000  was  recorded   under  general  and
administrative  expenses and $44,000 was recorded under selling and distribution
expenses  in  our   consolidated   statements  of  operation.   The  stock-based
compensation  expense related to employees or director stock options  recognized
for the six months  ended  June 30,  2007 was  $322,000,  of which  $93,000  was
recorded  under  general and  administrative  expenses and $229,000 was recorded
under  selling and  distribution  expenses  in our  consolidated  statements  of
operation.  Basic and  dilutive  income  per share for the three  months and six
months  ended  June 30,  2008  and  three  months  ended  June 30,  2007 was not
materially affected by the additional stock-based compensation recognized. Basic
and  dilutive  earnings  per share for the six months  ended  June 30,  2007 was
decreased  by $0.01  from  $0.00 to  $(0.01),  respectively,  by the  additional
stock-based compensation recognized.

         The total intrinsic value of options exercised for the three months and
six months ended June 30, 2008 and 2007 was $0. Cash received from stock options
exercised  for the three  months and six months ended June 30, 2008 and 2007 was
$0. The total fair value of shares vested for the six months ended June 30, 2008
and 2007 were approximately $497,000 and $304,000, respectively.

         As  of  June  30,  2008,  there  was  $466,000  of  total  unrecognized
compensation cost related to non-vested  share-based  compensation  arrangements
granted  under  the  plans.  That cost is  expected  to be  recognized  over the
weighted-average period of 2.0 years.

         When options are exercised,  our policy is to issue previously unissued
shares of common stock to satisfy share option  exercises.  As of June 30, 2008,
we had 68.0 million authorized, unissued shares of common stock.

4.       ACCOUNTS RECEIVABLE

         Accounts receivable consists of the following:

                                                     JUNE 30,      DECEMBER 31,
                                                       2008            2007
                                                   ------------    ------------

U.S. trade accounts receivable .................   $  4,266,087    $  4,277,218
Foreign trade accounts receivable ..............      7,822,297       6,809,971
Factored accounts receivable ...................     22,589,181      25,294,525
Other receivables ..............................        366,209         217,681
Allowance for returns, discounts and bad debts..     (2,954,156)     (1,977,276)
                                                   ------------    ------------
                                                   $ 32,089,618    $ 34,622,119
                                                   ============    ============


         Allowance for returns,  discounts and bad debts  included an additional
allowance of $1.5  million  related to Mervyn's  receivable.  See Note 18 of the
"Notes to Consolidated Financial Statements".

5.       INVENTORY

         Inventory consists of the following:

                                                       JUNE 30,     DECEMBER 31,
                                                         2008           2007
                                                     ------------   ------------

Raw materials - fabric and trim accessories.. ....   $    586,743   $    558,996
Work in process ..................................           --            5,040
Finished goods shipments-in-transit ..............      2,530,980      7,023,981
Finished goods ...................................      4,676,931      5,552,581
                                                     ------------   ------------
                                                     $  7,794,654   $ 13,140,598
                                                     ============   ============


                                       10



6.       EQUITY METHOD INVESTMENT - AMERICAN RAG

         In  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. The guaranteed annual minimum royalty is payable in advance in
monthly  installments during the term of the agreement.  The royalty owed to the
licensor in excess of the guaranteed  minimum,  if any, is payable no later than
30 days after the end of the  preceding  full  quarter  with the amount for last
quarter  adjusted  based on actual  royalties owed for the year. If a portion of
the  guaranteed  minimum  royalty  is  determined  not  to be  recoverable,  the
unrecoverable  portion is charged to expense at that time. The guaranteed annual
minimum royalty for 2008 is $875,000.  At June 30, 2008, the total commitment on
royalties remaining on the initial 10-year term was $7.2 million. Private Brands
also entered  into a multi-year  exclusive  distribution  agreement  with Macy's
Merchandising  Group, LLC, the sourcing arm of Federated  Department  Stores, to
supply Macy's  Merchandising  Group 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 Macy's
Merchandising   Group  exclusively  to  Federated  stores  across  the  country.
Beginning in August 2003,  the American Rag  collection  was available in select
Macy's locations and is currently  available in approximately  600 Macy's stores
nationally.  The investment in American Rag Cie, LLC,  totaling $917,000 at June
30, 2008, is accounted for under the equity method and included in equity method
investment in the accompanying  consolidated balance sheets.  Income (loss) from
the equity  method  investment  is  recorded in the United  States  geographical
segment.  The change in  investment  in American  Rag during the six month ended
June 30, 2008 is as follows:

         Balance as of December 31, 2007 .............       $ 945,342
         Share of income .............................         107,054
         Distribution ................................        (135,000)
                                                             ---------
         Balance as of June 30, 2008 .................       $ 917,396
                                                             =========

         We hold a 45% member  interest in American Rag Cie,  LLC. The remaining
55%  belongs to an  unrelated  third  party who  contributed  the  American  Rag
trademark  and other  assets  and  liabilities  relating  to two  retail  stores
operating  under  the  name of  "American  Rag".  Royalty  income  paid by us to
American Rag is  classified  as its other income and is ancillary to the primary
operations.

         We have determined that we are not the primary  beneficiary of American
Rag under FIN 46. There is no guaranteed  return on our  investment.  We are not
involved in its day to day management decisions and it is effectively controlled
by its Chief Executive  Officer who is also the majority  shareholder of the 55%
owners.  In June 2006, we signed a guarantee of certain  liabilities of American
Rag Cie to California  United Bank to the aggregate amount equal at all times to
the lesser of (A) 45% of the aggregate amount of the outstanding  liabilities or
(B) $675,000,  which guarantee was re-affirmed in September 2007. Upon execution
of the guarantee,  we re-evaluated our investment under the provisions of FIN 46
and concluded  that  consolidation  under FIN 46 is still not  appropriate.  Our
variable  interest will not absorb a majority of the VIE's expected  losses.  We
record its proportionate share of income and losses but are not obligated nor do
we intend to absorb losses beyond its 45% investment interest.  Additionally, we
do not expect to receive a majority of the entity's  expected  residual returns,
other than their 45% ownership interest.  In August 2008, we were advised by the
attorneys of American Rag Compagnie II that California  United Bank is releasing
us from all our  obligations  under these  guarantees.  In this regard,  we have
written to the Bank and are awaiting its confirmation.

         We are currently  involved in litigation with American Rag Cie, LLC and
American Rag Cie II with  respect to our license  rights to the American Rag Cie
trademark. See Note 17 of the "Notes to Consolidated Financial Statements".

7.       OTHER ASSETS AND WRITE OFF OF ACQUISITION EXPENSES

         On  December  6, 2006,  we entered  into a  definitive  stock and asset
purchase  agreement  (the "Purchase  Agreement")  to acquire  certain assets and
entities  comprising The Buffalo Group.  The Buffalo Group designs,  imports and
sells contemporary branded apparel and accessories,  primarily in Canada and the
United States.


                                       11



         Pursuant to the Purchase  Agreement,  we and our subsidiaries agreed to
acquire  (1) all the  outstanding  capital  stock  of four  principal  operating
subsidiaries of The Buffalo Group - Buffalo Inc.,  3163946 Canada Inc.,  3681441
Canada  Inc.  and  Buffalo  Corporation,  and  (2)  certain  assets,  consisting
primarily of intellectual property rights and licenses,  from The Buffalo Trust,
for a total aggregate  purchase price of up to  approximately  $120 million.  At
signing of the Purchase Agreement, we delivered $5.0 million to the sellers as a
deposit against the purchase price payable under the agreement.

         On April 19,  2007,  we entered into a Mutual  Termination  and Release
Agreement with The Buffalo Group,  pursuant to which we and the other parties to
the Purchase Agreement mutually agreed to terminate the Purchase Agreement.  The
parties  determined  that it was in the mutual  best  interest  of each party to
terminate the proposed agreement.  Under the terms of the Mutual Termination and
Release  Agreement,  Buffalo agreed to return to us $4,750,000 of the $5,000,000
deposit previously  provided by us to The Buffalo Group pursuant to the Purchase
Agreement,  and the parties released each other from any claims arising under or
related to the  Purchase  Agreement.  The $5.0  million  deposit was  previously
recorded in other assets in consolidated  balance sheets. We received $4,750,000
in April 2007.  The  remaining  portion of the deposit of $250,000 and other due
diligence fees incurred in the  acquisition  process were recorded as terminated
acquisition  expenses in the consolidated  statements of operations in the first
quarter of 2007.

8.       GOODWILL AND IMPAIRMENT CHARGE

         We have adopted SFAS No. 142,  "Goodwill and Other Intangible  Assets."
We assess the need for impairment of identifiable intangibles, long-lived assets
and goodwill with a fair-value-based  test on 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.  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.

We utilized the discounted cash flow methodology to estimate fair value.

IMPAIRMENT OF GOODWILL

         Goodwill in the accompanying consolidated balance sheets represents the
"excess of costs over fair value of net assets  acquired  in  previous  business
combination".  SFAS No. 142,  "Goodwill and Other Intangible  Assets,"  requires
that goodwill and other  intangibles be tested for  impairment  using a two-step
process.  The first step is to determine the fair value of the  reporting  unit,
which may be calculated  using a discounted cash flow  methodology,  and compare
this value to its carrying  value. If the fair value exceeds the carrying value,
no further  work is required and no  impairment  loss would be  recognized.  The
second step is an allocation  of the fair value of the reporting  unit to all of
the reporting unit's assets and liabilities under a hypothetical  purchase price
allocation.

         On July 29, 2008,  Mervyn's  LLC filed for  bankruptcy  protection.  We
expect  sales to  Mervyn's  to decrease  significantly  commencing  immediately.
Mervyn's was the most important customer of our FR TCL-Chazzz/MGI  division.  It
represented approximately 22% and 42% of sales of this division in the first six
months of 2008 and 2007, respectively; we immediately performed an assessment of
the goodwill  relating to this division  pursuant to SFAS 142.  Having taken the
two  step  analysis  outlined  above,  we  concluded  that  due to the  Mervyn's
bankruptcy filing and the significant  reduction of business from another retail
customer  serviced  by the FR  TCL-Chazzz/MGI  division,  the fair  value of the
reporting  unit was less than the carrying  value and we  therefore  recorded an
impairment charge to goodwill of $5.3 million in the second quarter of 2008.

         The following table displays the change in the gross carrying amount of
goodwill  by  reporting  units for the three  months  ended June 30,  2008.  The
reporting  units below are one level below the reportable  segments  included in


                                       12



Note 16,  "Operations by Geographic  Areas".  The reporting units, the "FR TCL -
Chazzz/ MGI"  Division and the "Private  Brands - American  Rag"  Division  were
included within the United States geographical  segment of Note 16 of the "Notes
to the Consolidated Financial Statements."



                                                             REPORTING UNITS
                                              ----------------------------------------------
                                                     FR TCL -             PRIVATE BRANDS -
                                               CHAZZZ/MGI DIVISION     AMERICAN RAG DIVISION
                                              ---------------------    ---------------------
                                                                 
Balance as of March 31, 2008 ..............   $           8,582,845    $           1,362,160
Impairment charge .........................              (5,300,000)                    --
                                              ---------------------    ---------------------
Balance as of June 30, 2008 ...............   $           3,282,845    $           1,362,160
                                              =====================    =====================



9.       DEBT

         Short-term bank borrowings consist of the following:



                                                             JUNE 30,     DECEMBER 31,
                                                               2008           2007
                                                           ------------   ------------
                                                                    
Import trade bills payable - DBS Bank and Aurora Capital   $  4,551,094   $  4,600,293
Bank direct acceptances - DBS Bank .....................      4,722,913      1,222,998
Other Hong Kong credit facilities - DBS Bank.. .........      3,150,974      3,921,927
                                                           ------------   ------------
                                                           $ 12,424,981   $  9,745,218
                                                           ============   ============


         Long-term obligations consist of the following:

                                                     JUNE 30,      DECEMBER 31,
                                                       2008            2007
                                                   ------------    ------------

Equipment financing ............................   $       --      $      5,338
Debt facility and factoring agreement - GMAC CF       8,941,155       2,997,793
                                                   ------------    ------------
                                                      8,941,155       3,003,131
Less current portion ...........................     (8,941,155)     (3,003,131)
                                                   ------------    ------------
                                                   $       --      $       --
                                                   ============    ============


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

         In June 2006, our  subsidiaries in Hong Kong,  Tarrant Company Limited,
Marble  Limited  and Trade  Link  Holdings  Limited,  entered  into a new credit
facility with DBS Bank (Hong Kong)  Limited  ("DBS"),  which  replaced our prior
letter  of  credit  facility  for up to HKD 30  million  (equivalent  to US $3.9
million).  Under  this  facility,  we may  arrange  for  letters  of credit  and
acceptances. The maximum amount our Hong Kong subsidiaries may borrow under this
facility at any time is US $25 million.  The  interest  rate under the letter of
credit  facility is equal to the Hong Kong Dollar  Standard Bills Rate quoted by
DBS minus 0.5% if paid in Hong Kong Dollars,  which  interest rate was 6.00% per
annum at June 30, 2008,  or the U.S.  Dollar  Standard  Bills Rate quoted by DBS
plus 0.5% if paid in any other currency, which interest rate was 5.77% per annum
at June 30,  2008.  This is a  demand  facility  and is  secured  by a  security
interest  in all the  assets of the Hong Kong  subsidiaries;  by a pledge of our
office property where our Hong Kong office is located,  which is owned by Gerard
Guez and Todd Kay; and by our  guarantee.  The DBS facility  includes  customary
default  provisions.   In  addition,  we  are  subject  to  certain  restrictive
covenants,  including annual covenants that we maintain a specified tangible net
worth and a minimum  level of EBITDA at December 31, 2008.  We are also required
to  maintain  specified  interest  coverage  ratio  and  leverage  ratio  and  a
limitation on mergers or  acquisitions  in excess of a specified  amount.  As of
June 30, 2008 we were in  compliance  with the  covenants.  As of June 30, 2008,
$10.7 million was outstanding under this facility. In addition, $13.0 million of
open  letters of credit were  outstanding  and $1.3  million was  available  for
future borrowings as of June 30, 2008.

         As of June 30, 2008, the total balance  outstanding  under the DBS Bank
credit facilities was $10.7 million  (classified above as follows:  $2.9 million
in import trade bills payable,  $4.7 million in bank direct acceptances and $3.1
million in other Hong Kong credit facilities).


                                       13



         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 June 30, 2008, $1.7 million was outstanding
under this  facility  (classified  above under import  trade bills  payable) and
$328,000  of  letters  of  credit  was open  under  this  arrangement.  We pay a
commission fee of 2.25% on all letters of credits issued under this arrangement.

EQUIPMENT FINANCING

         We had one equipment loan  outstanding at March 31, 2008. The loan bore
interest at 4.75% payable in installments through 2008. In May 2008, we paid the
remaining  balance of this loan. As of June 30, 2008, $0 was  outstanding  under
this loan.

DEBT FACILITY AND FACTORING AGREEMENT - GMAC COMMERCIAL FINANCE

         On June 16, 2006, we expanded our previously  existing  credit facility
with GMAC Commercial Finance Credit, LLC ("GMAC CF") by entering into a new Loan
and Security  Agreement  and  amending and  restating  our  previously  existing
Factoring Agreement with GMAC CF. UPS Capital Corporation is also a lender under
the Loan and Security  Agreement.  This is a revolving credit facility and has a
term of 3 years.  The  amount  we may  borrow  under  this  credit  facility  is
determined by a percentage of eligible accounts receivable and inventory,  up to
a maximum of $55 million,  and includes a letter of credit  facility of up to $4
million.  Interest on outstanding  amount under this credit  facility is payable
monthly and accrues at the rate of the "prime rate" plus 0.5%.  Our  obligations
under the GMAC CF credit facility are secured by a lien on substantially all our
domestic assets,  including a first priority lien on our accounts receivable and
inventory.   This  credit  facility  contains  customary  financial   covenants,
including  covenants  that we  maintain  minimum  levels of EBITDA and  interest
coverage  ratio  and  limitations  on  additional  indebtedness.  This  facility
includes  customary  default  provisions,  and all  outstanding  obligations may
become immediately due and payable in the event of a default.  The facility bore
interest at 5.5% per annum at June 30, 2008.  As of June 30,  2008,  we violated
our negative  covenant not to make cash  advances to any single  entity for over
$500,000.  The advance was fully repaid in early July 2008. As of June 30, 2008,
we were not in compliance  with the negative and EBITDA  covenants.  However,  a
waiver and  amendment to the  existing  agreements  were  obtained on August 11,
2008.  A total of $8.9  million  was  outstanding  with  respect to  receivables
factored under the GMAC CF facility at June 30, 2008.

CREDIT FACILITY FROM GUGGENHEIM CORPORATE FUNDING LLC AND WARRANTS

         On June 16,  2006,  we entered  into a Credit  Agreement  with  certain
lenders and Guggenheim  Corporate Funding LLC ("Guggenheim"),  as administrative
agent and collateral  agent for the lenders.  This credit facility  provided for
borrowings of up to $65 million. This facility consisted of an initial term loan
of up to $25 million, of which we borrowed $15.5 million at the initial funding,
to be used to repay certain existing indebtedness and fund general operating and
working  capital  needs.  An additional  term loan of up to $40 million would be
available under this facility to finance acquisitions  acceptable to Guggenheim.
All  amounts  under the term loans  became due and  payable  in  December  2010.
Interest under this facility was payable  monthly,  with the interest rate equal
to the LIBOR rate plus an applicable margin based on our debt leverage ratio (as
defined in the credit  agreement).  Our obligations  under the Guggenheim credit
facility  were  secured  by a lien on  substantially  all of our  assets and our
domestic  subsidiaries,  including  a  pledge  of the  equity  interests  of our
domestic subsidiaries and 65% of our Luxembourg subsidiary.

         In connection with  Guggenheim  credit  facility,  on June 16, 2006, we
issued the lenders under this  facility  warrants to purchase up to an aggregate
of 3,857,143 shares of our common stock. These warrants have a term of 10 years.
These warrants are exercisable at a price of $1.88 per share with respect to 20%
of the  shares,  $2.00 per share with  respect to 20% of the  shares,  $3.00 per
share with respect to 20% of the shares,  $3.75 per share with respect to 20% of
the shares and $4.50 per share with  respect to 20% of the shares.  The exercise
prices are subject to adjustment for certain dilutive  issuances pursuant to the
terms of the warrants.  These warrants are exercisable for 3,500,000 shares, and
the remaining 357,143 shares of the warrants will not become exercisable because
a specified portion of the initial term loan was not funded by the lenders.  The
warrants  were  evaluated  under SFAS No.  133 and  Emerging  Issues  Task Force
("EITF") No. 00-19, "Accounting for Derivative Financial Instruments Indexed to,
and  Potentially  Settled  in, a  Company's  Own Stock" and  determined  to be a


                                       14



derivative  instrument due to certain registration rights. As such, the warrants
excluding  those  not  exercisable   were  valued  at  $4.9  million  using  the
Black-Scholes model with the following  assumptions:  risk-free interest rate of
5.1%;  dividend yields of 0%; volatility factors of the expected market price of
our common stock of 0.70;  and  contractual  term of ten years.  We also paid to
Guggenheim  2.25% of the  committed  principal  amount of the  loans,  which was
$563,000,  on June 16, 2006. The $563,000 fee paid to Guggenheim was included in
the  deferred  financing  cost,  and the value of the  warrants to purchase  3.5
million  shares  of our  common  stock  of $4.9  million  was  recorded  as debt
discount,  both of them were  amortized  over the life of the loan.  For the six
months ended June 30, 2007, $604,000 was amortized.

         Durham  Capital   Corporation   ("Durham")  acted  as  our  advisor  in
connection  with  the  Guggenheim  credit  facility.  As  compensation  for  its
services,  we  agreed to pay  Durham a cash fee in an amount  equal to 1% of the
committed principal amount of the loans under the Guggenheim credit facility. As
a result,  $250,000 was paid on June 16, 2006.  In addition,  we issued Durham a
warrant to purchase  77,143 shares of our common stock.  This warrant has a term
of 10 years  and is  exercisable  at a price  of $1.88  per  share,  subject  to
adjustment  for certain  dilutive  issuances.  This warrant is  exercisable  for
70,000  shares,  and the remaining  7,143 shares of this warrant will not become
exercisable  because a specified portion of the initial term loan was not funded
by the lenders.  The warrants were  evaluated  under SFAS No. 133 and EITF 00-19
and determined to be a derivative instrument due to certain registration rights.
As such, the warrants  excluding those not  exercisable  were valued at $105,000
using the Black-Scholes model with the following assumptions: risk-free interest
rate of 5.1%;  dividend yields of 0%; volatility  factors of the expected market
price of our  common  stock of 0.70;  and  contractual  term of ten  years.  The
$250,000  fee paid to Durham and the value of the  warrants to  purchase  70,000
shares of our common stock of $105,000  was  included in the deferred  financing
cost, and was amortized over the life of the loan. For the six months ended June
30, 2007, $39,000 was amortized.

         In  August  2006,  as a result  of  amending  the  registration  rights
relating to the warrants,  the warrants were reclassified from debt to equity in
accordance with EITF No. 00-19 in the third quarter of 2006.

         On September 26, 2007, we repaid in full the term loan of $15.5 million
outstanding  under  the  Guggenheim  credit  facility.  On  November  2, 2007 we
executed a payoff letter with  Guggenheim  and the lenders,  which  released all
liens held by Guggenheim and the lenders.

         The credit facility with GMAC CF prohibits us from paying  dividends or
making other distributions on our common stock. In addition, the credit facility
with GMAC CF prohibits our  subsidiaries  that are borrowers  under the facility
from paying  dividends or making other  distributions to us. The credit facility
with DBS  prohibits  our Hong Kong  subsidiaries  from paying any  dividends  or
making other distributions or advances to us.

10.      DERIVATIVES AND OTHER FINANCIAL INSTRUMENTS

         We use forward currency contracts to manage volatility  associated with
foreign currency purchases of materials in the normal course of business. During
2006, we entered into foreign  currency  forward  contracts to hedge against the
effect of  exchange  rate  fluctuations  on cash  flows  denominated  in foreign
currencies and certain inter-company financing transactions. This transaction is
undesignated and as such an ineffective hedge. Hedge ineffectiveness resulted in
a gain of $196,000  in our  consolidated  statements  of  operations  in the six
months ended June 30, 2007.  At June 30, 2008,  we had no open foreign  exchange
forward contracts.

11.      RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS


         In  September   2006,  the  FASB  issued  SFAS  No.  157,  "Fair  Value
Measurements".  SFAS No. 157 establishes a framework for measuring fair value in
generally accepted  accounting  principles,  and expands  disclosures about fair
value  measurements.  SFAS No. 157 is effective for financial  statements issued
for fiscal years beginning after November 15, 2007. We adopted the provisions of
SFAS No. 157  beginning  January 1, 2008.  The  adoption of SFAS No. 157 did not
have a material impact on our results of operations and financial condition.


                                       15



         In February  2007, the FASB issued SFAS No. 159, "The Fair Value Option
for Financial Assets and  Liabilities-  Including an amendment of FASB Statement
No. 115". SFAS No. 159 permits  entities to choose to measure certain  financial
assets and liabilities at fair value (the "fair value option"). Unrealized gains
and losses, arising subsequent to adoption,  are reported in earnings.  SFAS No.
159 is effective for fiscal years  beginning after November 15, 2007. We adopted
the  provisions of SFAS No. 159 beginning  January 1, 2008. The adoption of SFAS
No.  159 did not  have a  material  impact  on our  results  of  operations  and
financial condition.

         In  December  2007,  the FASB  issued  SFAS  No.  141  (revised  2007),
"Business  Combinations".  The  objective  of SFAS No.  141(R) is to improve the
relevance,  representational  faithfulness, and comparability of the information
that a reporting  entity  provides  in its  financial  reports  about a business
combination and its effects. The new standard requires the acquiring entity in a
business  combination  to  recognize  all (and  only) the  assets  acquired  and
liabilities assumed in the transaction;  establishes the  acquisition-date  fair
value as the  measurement  objective  for all assets  acquired  and  liabilities
assumed;  and requires the acquirer to disclose to investors and other users all
of the information they need to evaluate and understand the nature and financial
effect of the business  combination.  SFAS No.  141(R) is  effective  for fiscal
years beginning  after December 15, 2008. We are currently  assessing the impact
of SFAS No. 141(R) on our results of operations and financial condition.

         In  December  2007,  the  FASB  issued  SFAS No.  160,  "Noncontrolling
Interests in  Consolidated  Financial  Statements - an amendment of ARB No. 51".
The objective of SFAS No. 160 is to improve the  relevance,  comparability,  and
transparency of the financial  information  that a reporting  entity provides in
its consolidated  financial statements by establishing  accounting and reporting
standards  by  requiring  all  entities  to  report  noncontrolling   (minority)
interests  in  subsidiaries  in the same way - as an entity in the  consolidated
financial  statements.  Moreover,  SFAS No. 160  eliminates  the diversity  that
currently  exists  in  accounting  for   transactions   between  an  entity  and
noncontrolling  interests by requiring  they be treated as equity  transactions.
SFAS No. 160 is effective for fiscal years beginning after December 15, 2008. We
are currently  assessing the impact of SFAS No. 160 on our results of operations
and financial condition.

         In  March  2008,  the FASB  issued  SFAS No.  161,  "Disclosures  about
Derivative  Instruments and Hedging  Activities,  an amendment of FASB Statement
No.  133".  SFAS  No.  161  requires  enhanced  disclosures  about  an  entity's
derivative  and hedging  activities  and thereby  improves the  transparency  of
financial  reporting.  SFAS No. 161 is effective for fiscal  periods and interim
periods beginning after November 15, 2008. We are currently assessing the impact
of SFAS No. 161 on our result of operations and financial condition.

         In May 2008,  the FASB issued SFAS No. 162, "The Hierarchy of Generally
Accepted  Accounting  Principles".  SFAS  No.  162  identifies  the  sources  of
accounting  principles and the framework for selecting the principles to be used
in the preparation of financial statements of nongovernmental  entities that are
presented in conformity with generally accepted accounting  principles (GAAP) in
the United  States.  SFAS No. 162 is effective  sixty days  following  the SEC's
approval of Public Company  Accounting  Oversight Board amendments to AU Section
411,  The  Meaning of  Present  Fairly in  Conformity  With  Generally  Accepted
Accounting Principles.  We are currently assessing the impact of SFAS No. 162 on
our result of operations and financial condition.

         In May 2008,  the FASB issued SFAS No. 163  "Accounting  for  Financial
Guarantee Insurance Contracts--an interpretation of FASB Statement No. 60". SFAS
No. 163 is primarily geared towards financial  guarantee  insurance contracts by
insurance  enterprises.  We do not  believe  SFAS No.  163 will have a  material
effect on our result of operations and financial condition.

12.      INCOME TAXES

         Our  effective  tax  rate  of  19%  differs  from  the  statutory  rate
principally due to the following reasons: (1) a substantial  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;  and (2) 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 June 2006, the FASB issued  Interpretation  No. 48,  "Accounting for
Uncertainty in Income Taxes - An  Interpretation of FASB Statement No. 109". FIN
48 clarifies the  accounting for  uncertainty  in income taxes  recognized in an
enterprise's  financial  statements in accordance with SFAS No. 109, "Accounting
for  Income  Taxes".  FIN  48  also  prescribes  a  recognition   threshold  and
measurement attribute for the financial statement recognition and measurement of


                                       16



a tax  position  taken or expected to be taken in a tax return that results in a
tax benefit.  Additionally,  FIN 48 provides guidance on de-recognition,  income
statement  classification  of  interest  and  penalties,  accounting  in interim
periods,  disclosure,  and  transition.  We adopted the  provisions of FIN 48 on
January 1, 2007. As a result of the  implementation  of FIN 48, we recognized no
material  adjustment for unrecognized tax benefits but reduced retained earnings
as of January 1, 2007 by  approximately  $1 million  attributable  to  penalties
accrued as a component  of income tax payable.  As of the date of adoption,  our
unrecognized tax benefits totaled approximately $8.9 million.

         We and our subsidiaries file income tax returns in the U.S., Hong Kong,
Luxembourg, Mexico and various state jurisdictions.  We are currently subject to
an audit  by the  State of New  York  for the  years  2003 to 2005,  but are not
currently  being  audited  by other  states or subject  to  non-U.S.  income tax
jurisdictions for years open in those taxing jurisdictions.

         In January  2004,  the IRS  completed  its  examination  of our Federal
income tax returns for the years ended  December 31, 1996 through 2001.  The IRS
had  proposed  adjustments  to  increase  our income tax payable for these 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
December 2007, we received a final  assessment  from the IRS of $7.4 million for
the years ended  December 31, 1996  through  2002,  and in the first  quarter of
2008,  we entered  into a final  settlement  agreement  with the IRS.  Under the
settlement,  which totals $13.9 million,  including $6.5 million of interest, we
agreed to pay the IRS $4 million in March 2008 and an  additional  $250,000  per
month until  repayment in full.  The  settlement  with the IRS is within amounts
accrued  for as of  December  31,  2007  in  our  financial  statements,  and we
therefore do not anticipate  the settlement to result in any additional  charges
to income other than interest and penalties on the outstanding  balance.  Due to
the negotiated  settlement,  we  reclassified  the IRS and state tax liabilities
from  uncertain  tax position to current  payable on December 31, 2007. In March
2008, we paid the IRS $4 million in accordance with the settlement terms. Due to
the  installment  agreement  with the IRS in March 2008,  we  reclassified  $6.4
million of income tax payable from  current  payable to long-term as of June 30,
2008.

         There was no unrecognized  tax benefit as of June 30, 2008 and December
31, 2007.  As of June 30, 2008,  the accrued  interest and  penalties  were $7.4
million  and  $194,000,  respectively.  As of  December  31,  2007,  the accrued
interest and penalties were $7.2 million and $142,000, respectively.

         In many cases,  the  uncertain  tax  positions are related to tax years
that remain subject to examination by the relevant tax authorities.  Federal and
state statutes are open from 2003 through the present period. Hong Kong statutes
are open from 2001, Luxembourg from 2003 and Mexico from 2001.


                                       17



13.      NET INCOME (LOSS) PER SHARE

         Basic  and  diluted  income  (loss)  per  share  has been  computed  in
accordance  with SFAS No. 128,  "Earnings 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 JUNE 30,     SIX MONTHS ENDED JUNE 30,
                                 ----------------------------   ----------------------------
                                     2008            2007           2008            2007
                                 ------------    ------------   ------------    ------------
                                                                    
Basic EPS Computation:
Numerator ....................   $ (5,274,175)   $    809,264   $ (5,527,458)   $   (191,655)
Denominator:
Weighted average common shares
outstanding ..................     32,043,763      30,543,763     32,043,763      30,543,763
                                 ------------    ------------   ------------    ------------

Basic EPS ....................   $      (0.16)   $       0.03   $      (0.17)   $      (0.01)
                                 ============    ============   ============    ============

Diluted EPS Computation:
Numerator ....................   $ (5,274,175)   $    809,264   $ (5,527,458)   $   (191,655)
Denominator:
Weighted average common share
outstanding ..................     32,043,763      30,543,763     32,043,763      30,543,763
options ......................           --               112           --              --
                                 ------------    ------------   ------------    ------------

Total shares .................     32,043,763      30,543,875     32,043,763      30,543,763
                                 ------------    ------------   ------------    ------------

Diluted EPS ..................   $      (0.16)           0.03   $      (0.17)   $      (0.01)
                                 ============    ============   ============    ============



         Only 112 shares  issuable  upon  exercise of  outstanding  options were
included in the  computation  of income per share in the three months ended June
30, 2007,  as the exercise  prices of the  remaining  options and warrants  were
greater than the average  market price for the three months ended June 30, 2007.
All options were excluded from the  computation of net loss per share in the six
months  ended June 30, 2007 as the impact  would be  anti-dilutive.  All options
were excluded from the computation of net loss per share in the three months and
six  months  ended  June 30,  2008 as the  impact  would be  anti-dilutive.  The
following table presents  potentially dilutive securities that were not included
in the computation of loss per share:

                                                  AS OF JUNE 30,
                                          -----------------------------
                                             2008               2007
                                          ----------         ----------
         Options ................          7,513,509          8,299,659
         Warrants ...............          5,931,732          5,931,732
                                          ----------         ----------
         Total ..................         13,445,241         14,231,391
                                          ==========         ==========


14.      RELATED PARTY TRANSACTIONS

         As of June 30, 2008,  related party  affiliates  were indebted to us in
the amounts of $13.7  million.  These include  amounts due from Gerard Guez, our
Chairman and Interim Chief Executive Officer.  From time to time in the past, we
had advanced funds to, Mr. Guez. These were net advances to Mr. Guez or payments
paid on his behalf before the enactment of the  Sarbanes-Oxley  Act in 2002. The
promissory note documenting  these advances contains a provision that the entire
amount  together with accrued  interest is immediately  due and payable upon our
written demand. The greatest outstanding balance of such advances to Mr. Guez in
the second quarter of 2008 was approximately  $1,866,000.  At June 30, 2008, the
entire  balance due from Mr. Guez  totaling  $1.8  million  was  reflected  as a
reduction to shareholders' equity in the accompanying financial statements.  All
amounts due from Mr. Guez bore  interest at the rate of 7.75% during the period.
Total interest paid by Mr. Guez was $72,000 and $81,000 for the six months ended


                                       18



June 30, 2008 and 2007,  respectively.  Mr. Guez paid  expenses on our behalf of
approximately  $206,000  and $162,000 for the six months ended June 30, 2008 and
2007,  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  United  Apparel  Ventures,  LLC to jointly
market,  share  certain  risks  and  achieve  economies  of  scale  with  Azteca
Production International, Inc. ("Azteca"). This entity was created to coordinate
the production of apparel for a single customer of our branded business.  Azteca
is owned by the brothers of Gerard Guez. UAV made purchases from a related party
in Mexico,  an affiliate of Azteca.  UAV was owned 50.1% by Tag Mex,  Inc.,  our
wholly owned  subsidiary,  and 49.9% by Azteca.  Results of the operation of UAV
had 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 until 2004. Due to the  restructuring of our Mexico
operations, we discontinued manufacturing for UAV customers in 2004. We had been
consolidating 100% of the results of the operation of UAV into our results since
2005.  UAV was  dissolved on February 27, 2007. We did not purchase any finished
goods,  fabric and service  from Azteca and its  affiliates  in the three months
ended  June 30,  2008 and 2007.  Based on the  repayment  history  of Azteca and
litigation  Azteca is currently  subject to, we estimated that our receivable of
$3.4 million will take  approximately  three years for  collection  in full.  We
therefore made a $1.0 million  reserve and then  fair-valued the balance of this
asset using our weighted average cost of capital as the discount rate and a term
of three years as the discount period at December 31, 2007. Net amounts due from
this related party as of June 30, 2008 and December 31, 2007 were $1.6 million.

         On September 1, 2006,  our  subsidiary  in Hong Kong,  Tarrant  Company
Limited,  entered into an agreement with Seven  Licensing  Company,  LLC ("Seven
Licensing")  to  act  as  its  buying  agent  to  source  and  purchase  apparel
merchandise.  Seven Licensing is beneficially  owned by Gerard Guez. Total sales
to Seven  Licensing  in the six months  ended  June 30,  2008 and 2007 were $8.1
million and $6.9 million,  respectively. Net amounts due from this related party
as of June 30, 2008 and December 31, 2007 were $10.1  million and $6.8  million,
respectively.  Of the $10.1 million,  $6.8 million was overdue at June 30, 2008,
but was subsequently repaid in full.

         We purchased  $2.7 million and $1.6 million of finished goods from Star
Source,  LLC and AJG Inc. dba Astrologie in the three months ended June 30, 2008
and  2007,  respectively.  Star  Source,  LLC and AJG Inc.  dba  Astrologie  are
beneficially  owned by an adult son of one of our former  employees who resigned
in May 2008.

         We lease our executive offices and warehouse in Los Angeles, California
from GET.  Additionally,  we lease our office  space and  warehouse in Hong Kong
from Lynx International  Limited.  GET and Lynx  International  Limited are each
owned by Gerard Guez, our Chairman and Interim Chief Executive Officer, and Todd
Kay, our Vice Chairman.  We paid $568,000 and $563,000 in rent in the six months
ended June 30,  2008 and 2007,  respectively,  for these  office  and  warehouse
facilities.  Our lease for the Los Angeles  offices and  warehouse has a term of
five years expiring in 2011, with an option to renew for an additional five year
term.  Our lease for the office space and warehouse in Hong Kong has expired and
we are currently  renting on a month to month basis. On May 1, 2006, we sublet a
portion of our executive office in Los Angeles,  California and our sales office
in New York to Seven  Licensing  for a monthly  payment of $25,000 on a month to
month basis.  Seven Licensing is beneficially  owned by Gerard Guez. We received
$150,000 in rental  income from this  sublease in the six months  ended June 30,
2008 and 2007.

         At June 30, 2008, we had various employee receivables totaling $182,000
included in due from related parties.

15.      COMMITMENTS AND CONTINGENCIES

         In  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. The guaranteed annual minimum royalty is payable in advance in
monthly  installments during the term of the agreement.  The royalty owed to the
licensor in excess of the guaranteed  minimum,  if any, is payable no later than
30 days after the end of the  preceding  full  quarter  with the amount for last


                                       19



quarter  adjusted  based on actual  royalties owed for the year. If a portion of
the  guaranteed  minimum  royalty  is  determined  not  to be  recoverable,  the
unrecoverable  portion is charged to expense at that time. At June 30, 2008, the
total  commitment  on royalties  remaining on the initial  10-year term was $7.2
million.  We are currently involved in litigation with American Rag Cie, LLC and
American Rag Cie II with  respect to our license  rights to the American Rag Cie
trademark. See Note 17 of the "Notes to Consolidated Financial Statements".

         On September 1, 2006,  our  subsidiary  in Hong Kong,  Tarrant  Company
Limited,  entered into an agreement with Seven Licensing Company,  LLC to be its
buying  agent to source and purchase  apparel  merchandise.  Seven  Licensing is
beneficially  owned by Gerard  Guez.  Total sales to Seven  Licensing in the six
months  ended  June 30,  2008 and  2007  were  $8.1  million  and $6.9  million,
respectively.

         In April 2008, we received notices from the U.S.  Department of Customs
and Border Protection  advising us of its decision to impose liquidated  damages
in the amount of  approximately  $770,000 for customs  violations  in connection
with  specified  goods  imported  by us as the  importer  of record in 2005 from
certain  vendors in Hong Kong.  Although we could  challenge  the  violations in
Court,  if we were to lose the  litigation  we could be subject to  penalties of
over $3  million  plus  legal  fees.  As a  result,  we have  determined  not to
challenge the violations further and to pay the liquidated  damages.  Typically,
we would seek  indemnification  from our vendors for these  liquidated  damages.
However,  the two vendors involved in these matters are no longer operating.  In
connection with these damages, we have recorded a charge for the two vendors and
an additional reserve of $78,000 for another vendor in a similar  situation.  In
the second  quarter of 2008,  we have paid  $770,000 for customs  violations  in
connection with specified goods imported by us as the importer of record in 2005
from  certain  vendors  in Hong Kong.  The  remaining  $78,000  was still in our
accrued expenses on our consolidated balance sheets as of June 30, 2008.


                                       20



16.      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 two  geographic
regions:  the United  States and Asia.  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  and Asia is  presented  below.  Inter-company
revenues and assets have been eliminated to arrive at the consolidated amounts.



                                                                      ADJUSTMENTS
                                                                          AND
                                   UNITED STATES        ASIA          ELIMINATIONS        TOTAL
                                   -------------    -------------    -------------    -------------
                                                                          
THREE MONTHS ENDED JUNE 30, 2008
Sales ..........................   $  46,290,000    $   5,008,000    $        --      $  51,298,000
Inter-company sales ............            --         22,137,000      (22,137,000)            --
                                   -------------    -------------    -------------    -------------
Total revenue ..................   $  46,290,000    $  27,145,000    $ (22,137,000)   $  51,298,000
                                   =============    =============    =============    =============

Loss from operations ...........   $  (4,814,000)   $    (577,000)   $        --      $  (5,391,000)
                                   =============    =============    =============    =============
Interest income ................   $     153,000    $        --      $        --      $     153,000
                                   =============    =============    =============    =============
Interest expense ...............   $     231,000    $      14,000    $        --      $     245,000
                                   =============    =============    =============    =============
Provision for depreciation
 and amortization ..............   $      89,000    $      26,000    $        --      $     115,000
                                   =============    =============    =============    =============
Capital expenditures ...........   $      95,000    $      61,000    $        --      $     156,000
                                   =============    =============    =============    =============

THREE MONTHS ENDED JUNE 30, 2007
Sales ..........................   $  55,694,000    $   4,407,000    $        --      $  60,101,000
Inter-company sales ............            --         36,579,000      (36,579,000)            --
                                   -------------    -------------    -------------    -------------
Total revenue ..................   $  55,694,000    $  40,986,000    $ (36,579,000)   $  60,101,000
                                   =============    =============    =============    =============

Income from operations .........   $     774,000    $   1,755,000    $        --      $   2,529,000
                                   =============    =============    =============    =============
Interest income ................   $      41,000    $       2,000    $        --      $      43,000
                                   =============    =============    =============    =============
Interest expense ...............   $   1,173,000    $      47,000    $        --      $   1,220,000
                                   =============    =============    =============    =============
Provision for depreciation
 and amortization ..............   $     564,000    $      39,000    $        --      $     603,000
                                   =============    =============    =============    =============
Capital expenditures ...........   $      49,000    $     135,000    $        --      $     184,000
                                   =============    =============    =============    =============

SIX MONTHS ENDED JUNE 30, 2008
Sales ..........................   $  91,132,000    $  10,665,000    $        --      $ 101,797,000
Inter-company sales ............            --         41,260,000      (41,260,000)            --
                                   -------------    -------------    -------------    -------------
Total revenue ..................   $  91,132,000    $  51,925,000    $ (41,260,000)   $ 101,797,000
                                   =============    =============    =============    =============

Loss from operations ...........   $  (5,133,000)   $    (301,000)   $        --      $  (5,434,000)
                                   =============    =============    =============    =============
Interest income ................   $     192,000    $       1,000    $        --      $     193,000
                                   =============    =============    =============    =============
Interest expense ...............   $     427,000    $      48,000    $        --      $     475,000
                                   =============    =============    =============    =============
Provision for depreciation
 and amortization ..............   $     180,000    $      59,000    $        --      $     239,000
                                   =============    =============    =============    =============
Capital expenditures ...........   $     116,000    $      72,000    $        --      $     188,000
                                   =============    =============    =============    =============

Total assets (1) ...............   $  47,044,000    $ 120,272,000    $(101,070,000)   $  66,246,000
                                   =============    =============    =============    =============

SIX MONTHS ENDED JUNE 30, 2007
Sales ..........................   $ 107,791,000    $   8,416,000    $        --      $ 116,207,000
Inter-company sales ............            --         60,815,000      (60,815,000)            --
                                   -------------    -------------    -------------    -------------
Total revenue ..................   $ 107,791,000    $  69,231,000    $ (60,815,000)   $ 116,207,000
                                   =============    =============    =============    =============

Income from operations .........   $     220,000    $   2,372,000    $        --      $   2,592,000
                                   =============    =============    =============    =============
Interest income ................   $      86,000    $       2,000    $        --      $      88,000
                                   =============    =============    =============    =============
Interest expense ...............   $   2,473,000    $      90,000    $        --      $   2,563,000
                                   =============    =============    =============    =============
Provision for depreciation
 and amortization ..............   $   1,126,000    $      62,000    $        --      $   1,188,000
                                   =============    =============    =============    =============
Capital expenditures ...........   $     114,000    $     158,000    $        --      $     272,000
                                   =============    =============    =============    =============

Total assets (2) ...............   $  88,543,000    $ 126,168,000    $(110,404,000)   $ 104,307,000
                                   =============    =============    =============    =============



(1)  Total assets in the U.S.  included  $61,000 from  Luxembourg and $1,013,000
     from Mexico.

(2)  Total  assets  in  the  U.S.  included   $15,973,000  from  Luxembourg  and
     $7,720,000 from Mexico.


                                       21



17.      LITIGATION

AMERICAN RAG CIE, LLC & AMERICAN RAG CIE II, INC.

          On  February  1,  2008,  Tarrant  Apparel  Group and our  wholly-owned
subsidiary,  Private Brands,  Inc., filed and served a  cross-complaint  against
American  Rag Cie,  LLC (the  "LLC") and  American  Rag Cie II ("ARC II") in the
action AMERICAN RAG CIE V. PRIVATE BRANDS,  INC., Superior Court of the State of
California,  County of Los Angeles,  Central District,  Case No. BC 384428.  The
original action had been filed on January 28, 2008 against Private Brands by the
LLC. The LLC owns the trademark "American Rag Cie", which mark has been licensed
to Private  Brands on an exclusive  basis  throughout the world except for Japan
and pursuant to which Private Brands sells  American Rag Cie branded  apparel to
Macy's  Merchandising  Group and has sub-licensed to Macy's  Merchandising Group
the right to manufacture  certain categories of American Rag Cie branded apparel
in the United States.  The LLC is owned 55% by ARC II and 45% by Tarrant Apparel
Group.  In the original  complaint the LLC seeks a declaratory  judgment that we
have  breached the license  agreement  and that the license  agreement  has been
properly  terminated.  Our  cross-complaint  counters  this  claim,  and seeks a
declaration  that the license  agreement is valid and continues to be in effect.
Additionally,  the cross-complaint seeks relief on a number of causes of action,
including breach of the license agreement, a declaration by the Court imposing a
reasonable term into the agreement for  sublicensing  royalties,  dissolution of
LLC,  damages for breach of  fiduciary  duty,  and an  accounting  of the monies
diverted  by  defendants'  actions.  On March 3,  2008,  we  dismissed,  without
prejudice, our claim for dissolution of LLC after being notified that ARC II had
elected  to buy out our share in the LLC, a  permitted  defense to an action for
dissolution.  On March 19, 2008, the LLC and ARC II filed an amended  complaint,
in which they expanded  their claims  against us to include claims for breach of
contract,  fraud, and breach of fiduciary duty, and seeking further  declaratory
relief and  compensatory  and punitive  damages.  On April 21, 2008,  we filed a
demurrer  to four of the  causes  of action in the  amended  complaint,  and are
seeking  dismissal  of the LLC and ARC II's  claims  for  fraud  and  breach  of
fiduciary  duty, as well as their  attempt to force a buy-out.  The demurrer was
argued on on June 16, 2008 and was sustained by the Court in all  respects.  The
Court granted the LLC and ARC II leave to file a second amended compliant, which
they  subsequently  filed on July 11, 2008. We intend to file a demurrer seeking
to dismiss six of the fourteen claims in the second amended compliant. A hearing
on the  demurrer is  scheduled  for  September  5, 2008.  On August 1, 2008,  we
amended our cross-compliant to name additional defendants.  The action is in the
early stages of discovery. As we derive a significant amount of revenue from the
sale of American Rag Cie branded products,  our business,  results of operations
and financial  condition could be materially  adversely affected if this dispute
is not resolved in a manner  favorable  to us.  Additionally,  we have  incurred
significant  legal fees in this litigation,  and unless the case is settled will
continue  to incur  additional  legal  fees in  increasing  amounts  as the case
accelerates to trial.

         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.

18.      SUBSEQUENT EVENTS

BANKRUPTCY FILING OF MERVYN'S LLC

         On July 16, 2008,  we stopped all  shipments to Mervyn's LLC and made a
demand  under the  California  Uniform  Commercial  Code for the return of goods
totaling $1.3 million which we had shipped in the previous ten days. On July 29,
2008,  Mervyn's  filed for  bankruptcy  protection.  As of June 30, 2008, we had
outstanding  receivables of  approximately  $2.3 million.  We recorded a general
allowance for returns and discounts of $0.2 million and an additional  allowance
for bad debts of $1.5  million  after  subsequent  payments of $0.6 million from
Mervyn's  as of  June  30,  2008.  As of  July  29,  2008,  we  had  outstanding
receivables of approximately $2.6 million due from Mervyn's.  On August 8, 2008,
we commenced shipping to Mervyn's,  under a much shorter credit term, goods that
were produced for Mervyn's prior to the bankruptcy action.

SETTLEMENT WITH CHARLES GHAILIAN & CMG INC

         On July 2, 2008,  we entered into a settlement  agreement  with Charles
Ghailian, our former employee and officer, and CMG, Inc., an entity owned by Mr.
Ghailian,  which provided for settlement and mutual release of certain potential
claims relating to Mr.  Ghailian's  employment.  Pursuant to the agreement,  Mr.
Ghailian  delivered to us 1,500,000  shares of our common stock for cancellation
and we agreed to make a cash  payment to Mr.  Ghailian  for  certain  consulting
services from July 2, 2008 to October 31, 2008.


                                       22



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS.

         The  following  management's  discussion  and  analysis  should be read
together with the Consolidated Financial Statements of Tarrant Apparel Group and
the "Notes to Consolidated Financial Statements" included elsewhere in this Form
10-Q.  This  discussion   summarizes  the  significant   factors  affecting  the
consolidated operating results, financial condition and liquidity and cash flows
of Tarrant  Apparel Group for the quarterly  periods and year to date ended June
30, 2008 and 2007. Except for historical  information,  the matters discussed in
this management's  discussion and analysis of financial condition and results of
operations are forward looking  statements that involve risks and  uncertainties
and are based upon  judgments  concerning  various  factors  that are beyond our
control. See "Item 1A. Risk Factors" in Part II of this Form 10-Q.

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 retailers,  such as Macy's Merchandising Group, New York
& Co.,  Chico's,  Mothers Work, and the Avenue,  as well as wholesalers  such as
Seven  Licensing.  Our products are  manufactured in a variety of woven and knit
fabrications  and include jeans wear,  casual pants,  shorts,  skirts,  dresses,
t-shirts, blouses, shirts and other tops and jackets. Our private brands include
American Rag Cie, Marisa K and American Star.

PRIVATE LABEL

         Private  label  business has been our core  competency  for over twenty
years, and involves a one-to-one relationship with a large, centrally controlled
retailer   with  whom  we  can   develop   product   lines  that  fit  with  the
characteristics of their particular  customer.  Private label sales in the first
six months of 2008 were $77.4 million compared to $96.1 million in the first six
months of 2007.

PRIVATE BRANDS

         We launched our private brands initiative in 2003, pursuant to which we
acquire ownership of or license rights to a brand name and sell apparel products
under this brand,  generally  to a single  retail  company  within a  geographic
region.  Private brands sales in the first six months of 2008 were $24.4 million
compared to $20.1 million in the first six months of 2007.  During the first six
months of 2008, we sold apparel under the following private brands:

         o        AMERICAN  RAG  CIE:  Pursuant  to our  agreement  with  Macy's
                  Merchandising   Group,   which   extends   through   2014,  we
                  exclusively  distribute  our  American  Rag Cie brand  through
                  Macy's   Merchandising   Group's  national   Department  Store
                  organization  of more than 600  stores.  Net sales of American
                  Rag Cie branded apparel totaled $23.7 million in the first six
                  months  of 2008  compared  to $19.8  million  in the first six
                  months of 2007.

         o        MARISA  K: Net sales  totaled  $1.1  million  in the first six
                  months of 2008 compared to $414,000 in the first six months of
                  2007.  The sale of this brand was  discontinued  in the second
                  quarter of 2008.

         o        AMERICAN STAR:  This brand is currently sold to Mothers' Work.
                  Sales in the first six months of 2008 were insignificant.

         We are currently  involved in litigation with American Rag Cie, LLC and
American Rag Cie II with  respect to our license  rights to the American Rag Cie
trademark.  American Rag Cie, LLC owns the trademark  "American Rag Cie",  which
has been licensed to us on an exclusive  basis  throughout  the world except for
Japan and pursuant to which we sell  American Rag Cie branded  apparel to Macy's
Merchandising  Group and have  sub-licensed  to Macy's  Merchandising  Group the
right to manufacture  certain  categories of American Rag Cie branded apparel in
the United  States.  American Rag Cie LLC has purported to terminate our license
rights, and we have filed a counterclaim  seeking to a declaratory judgment that
the  termination  was invalid and alleging other causes of action.  American Rag


                                       23



Cie, LLC is owned 45% by Tarrant  Apparel  Group and 55% by American Rag Cie II.
For a  further  description  of  this  action  see  "Part  II -  Item  1.  Legal
Proceedings"  of this  Quarterly  Report on Form 10-Q.  We derive a  significant
portion of our revenues  from the sale of American Rag Cie products  pursuant to
the license rights. Our business,  results of operations and financial condition
could be materially adversely affected if we are unable to reach a settlement in
a manner  acceptable  to us and ensuing  litigation  is not resolved in a manner
favorable  to us.  Additionally,  we may incur  significant  legal  fees in this
litigation, and unless the case is settled, we will continue to incur additional
legal fees in increasing amounts as the case moves toward trial.

BANKRUPTCY OF MERVYN'S LLC

         On July 16, 2008,  we stopped all  shipments to Mervyn's LLC and made a
demand  under the  California  Uniform  Commercial  Code for the return of goods
totaling $1.3 million which we had shipped in the previous ten days. On July 29,
2008,  Mervyn's  filed for  bankruptcy  protection.  As of June 30, 2008, we had
outstanding  receivables of  approximately  $2.3 million.  We recorded a general
allowance for returns and discounts of $0.2 million and an additional  allowance
for bad debts of $1.5  million  after  subsequent  payments of $0.6 million from
Mervyn's  as of  June  30,  2008.  As of  July  29,  2008,  we  had  outstanding
receivables of approximately $2.6 million due from Mervyn's.  On August 8, 2008,
we commenced shipping to Mervyn's,  under a much shorter credit term, goods that
were produced for Mervyn's prior to the bankruptcy action.

         In  connection  with  Mervyn's  bankruptcy  filing,  we expect sales to
Mervyn's to decrease significantly commencing immediately. Mervyn's was the most
important   customer  of  our  FR   TCL-Chazzz/MGI   division.   It  represented
approximately  22% and 42% of sales of this  division in the first six months of
2008 and 2007,  respectively;  we  immediately  performed an  assessment  of the
goodwill  relating to this division  pursuant to SFAS 142.  Having taken the two
step  analysis  required  by SFAS 142,  we  concluded  that due to the  Mervyn's
bankruptcy filing and the significant  reduction of business from another retail
customer  serviced  by the FR  TCL-Chazzz/MGI  division,  the fair  value of the
reporting  unit was less than the carrying  value and we  therefore  recorded an
impairment  charge to goodwill of $5.3 million at June 30, 2008. See Notes 8 and
18 of the "Notes to Consolidated Financial Statements."

ACQUISITION PROPOSAL

         On April 25, 2008,  Gerard Guez and Todd Kay, our  founders,  executive
officers and directors,  announced to our Board of Directors  their intention to
acquire all of the  outstanding  publicly  held  shares of our common  stock for
$0.80 per share in cash in a going private  transaction.  In connection with the
proposed  acquisition,  our Board of Directors has formed a special committee of
the Board to  consider  the  acquisition  proposal.  The  Special  Committee  is
comprised of Mitchell  Simbal and Joseph  Mizrachi,  who serve as Co-Chairmen of
the committee,  and Milton  Koffman and Simon Mani. The Special  Committee is in
the process of evaluating the proposal and has engaged its own legal counsel and
investment  bankers to assist the committee in its  consideration and evaluation
of the acquisition proposal.

NASDAQ DEFICIENCY NOTICE

         On April 2, 2008,  we were  notified by The Nasdaq Stock Market that we
are not in compliance with Nasdaq  Marketplace Rule 4450(a)(5) because shares of
our  common  stock had closed at a per share bid price of less than $1.00 for 30
consecutive  business days. In accordance with Marketplace  Rule 4450(e)(2),  we
will be provided with 180 calendar days, or until  September 29, 2008, to regain
compliance.  This  notification has no effect on the listing of our common stock
at this time. To regain  compliance with the minimum bid price rule, the closing
bid  price of our  common  stock  must  close at $1.00  per  share or more for a
minimum of ten  consecutive  business  days.  If we do not regain  compliance by
September  29, 2008,  the Nasdaq staff will notify us that our common stock will
be delisted.  In that event and at that time, we may appeal  Nasdaq's  delisting
determination to a Nasdaq Listing Qualifications Panel. Alternatively,  if we do
not regain  compliance with the minimum bid price rule by September 29, 2008, we
can apply to list our common  stock on The Nasdaq  Capital  Market if we satisfy
the initial listing criteria set forth in Marketplace  Rule 4310(c),  other than
the minimum bid price  requirement.  If our application is approved,  we will be
granted an additional  180 calendar days to regain  compliance  with the minimum
bid  price  rule.  We will seek to regain  compliance  within  this 180 day cure
period and will consider  alternatives to address  compliance with the continued
listing  standards  of The Nasdaq  Stock  Market.  We have  scheduled  a special


                                       24



meeting of shareholders  for September 4, 2008 to approve a reverse stock split,
which may be  implemented by our board of directors with a range of 1-for-1.5 to
1-for-4 if necessary to assist with regaining compliance with the Nasdaq minimum
bid price requirement. We filed a definitive proxy statement with the Securities
and Exchange Commission  concerning the special meeting and the proposed reverse
stock split.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

         Our 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  generally  accepted  accounting  principles 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
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  allowance  for returns,  discounts  and bad debts,
inventory,  notes receivable - related parties reserve,  valuation of long-lived
and  intangible  assets and goodwill,  accrued  expenses,  income  taxes,  stock
options  valuation,  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 generally  accepted  accounting  principles 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, 2007.

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  June  30,  2008,  the  balance  in the  allowance  for  returns,
discounts  and bad debts was $3.0 million.  It included an additional  allowance
for bad debts of $1.5 million  related to the Mervyn's  receivable.  See Notes 8
and 18 of the "Notes to Consolidated  Financial Statements" regarding bankruptcy
filing of Mervyn's LLC.

INVENTORY

         Our inventories  are valued at the lower of cost (first-in,  first-out)
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.


                                       25



VALUATION OF LONG-LIVED AND INTANGIBLE ASSETS AND GOODWILL

         We have adopted  Statement of Financial  Accounting  Standards No. 142,
"Goodwill  and Other  Intangible  Assets." We assess the need for  impairment of
identifiable intangibles, long-lived assets and goodwill with a fair-value-based
test on 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.  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.

         We utilized  the  discounted  cash flow  methodology  to estimate  fair
value.  As of June 30, 2008, we have a goodwill  balance of $4.6 million,  and a
net property and equipment balance of $1.4 million.

IMPAIRMENT OF GOODWILL

         Goodwill in the accompanying consolidated balance sheets represents the
"excess of costs over fair value of net assets  acquired  in  previous  business
combination".  SFAS No. 142,  "Goodwill and Other Intangible  Assets,"  requires
that goodwill and other  intangibles be tested for  impairment  using a two-step
process.  The first step is to determine the fair value of the  reporting  unit,
which may be calculated  using a discounted cash flow  methodology,  and compare
this value to its carrying  value. If the fair value exceeds the carrying value,
no further  work is required and no  impairment  loss would be  recognized.  The
second step is an allocation  of the fair value of the reporting  unit to all of
the reporting unit's assets and liabilities under a hypothetical  purchase price
allocation.

         On July 29, 2008,  Mervyn's  LLC filed for  bankruptcy  protection.  We
expect  sales to  Mervyn's  to decrease  significantly  commencing  immediately.
Mervyn's was the most important customer of our FR TCL-Chazzz/MGI  division.  It
represented approximately 22% and 42% of sales of this division in the first six
months of 2008 and 2007, respectively; we immediately performed an assessment of
the goodwill  relating to this division  pursuant to SFAS 142.  Having taken the
two  step  analysis  outlined  above,  we  concluded  that  due to the  Mervyn's
bankruptcy action and the significant  reduction of business from another retail
customer  serviced  by the FR  TCL-Chazzz/MGI  division,  the fair  value of the
reporting  unit was less than the carrying  value and we  therefore  recorded an
impairment charge to goodwill of $5.3 million in the second quarter of 2008.

REVENUE RECOGNITION

         Revenue is recognized at the point of shipment for all merchandise sold
based on FOB shipping  point.  For  merchandise  shipped on landed duty paid (or
"LDP") terms,  revenue is recognized at the point of either leaving  Customs for
direct  shipments  or at the  point of  leaving  our  warehouse  where  title is
transferred, net of an estimate of returned merchandise and discounts. Customers
are allowed the rights of return or non-acceptance  only upon receipt of damaged
products  or goods with  quality  different  from  shipment  samples.  We do not
undertake any after-sale warranty or any form of price protection.

         We often  arrange,  on behalf of  manufacturers,  for the  purchase  of
fabric  from a single  supplier.  We have the  fabric  shipped  directly  to the
cutting factory and invoice the factory for the fabric. Generally, the factories
pay us for the fabric with offsets against the price of the finished goods.

STOCK-BASED COMPENSATION

         On  January  1,  2006,   we  adopted  SFAS  No.  123  (revised   2004),
"Share-Based  Payment,"  ("SFAS No.  123(R)") which requires the measurement and
recognition of compensation  expense for all share-based  payment awards made to
employees  and  directors  based on  estimated  fair  values.  SFAS  No.  123(R)
supersedes our previous  accounting  under  Accounting  Principles Board Opinion
("APB") No. 25, "Accounting for Stock Issued to Employees" for periods beginning


                                       26



in fiscal 2006. In March 2005,  the Securities  and Exchange  Commission  issued
Staff Accounting  Bulletin ("SAB") No. 107 relating to SFAS No. 123(R).  We have
applied the provisions of SAB No. 107 in its adoption of SFAS No. 123(R).

         We adopted SFAS No.  123(R) using the modified  prospective  transition
method,  which requires the application of the accounting standard as of January
1, 2006, the first day of our fiscal year 2006.  Our financial  statements as of
and for the three months ended June 30, 2008 and 2007 reflect the impact of SFAS
No.  123(R).  The  stock-based  compensation  expense  related to  employees  or
director  stock  options  recognized  for the six months ended June 30, 2008 and
2007 was  $153,000 and  $322,000,  respectively.  Basic and dilutive  income per
share for the three  months and six months  ended June 30, 2008 and three months
ended June 30, 2007 was not materially  affected by the  additional  stock-based
compensation  recognized.  Basic  and  dilutive  earnings  per share for the six
months  ended  June 30,  2007 was  decreased  by $0.01  from  $0.00 to  $(0.01),
respectively, by the additional stock-based compensation recognized.

INCOME TAXES

         As  part  of  the  process  of  preparing  our  consolidated  financial
statements,   we  are  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.  We record a valuation  allowance to reduce our net
deferred  tax assets to the amount that is more likely than not to be  realized.
We have 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 audits regarding U.S. tax
issues  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.

         In June 2006, the FASB issued  Interpretation  No. 48,  "Accounting for
Uncertainty in Income Taxes - An  Interpretation of FASB Statement No. 109". FIN
48 clarifies the  accounting for  uncertainty  in income taxes  recognized in an
enterprise's  financial  statements in accordance with SFAS No. 109, "Accounting
for  Income  Taxes".  FIN  48  also  prescribes  a  recognition   threshold  and
measurement attribute for the financial statement recognition and measurement of
a tax  position  taken or expected to be taken in a tax return that results in a
tax benefit.  Additionally,  FIN 48 provides guidance on de-recognition,  income
statement  classification  of  interest  and  penalties,  accounting  in interim
periods,  disclosure,  and  transition.  We adopted the  provisions of FIN 48 on
January 1, 2007. As a result of the  implementation  of FIN 48, we recognized no
material  adjustment for unrecognized tax benefits but reduced retained earnings
as of January 1, 2007 by  approximately  $1 million  attributable  to  penalties
accrued as a component  of income tax payable.  As of the date of adoption,  our
unrecognized tax benefits totaled approximately $8.9 million.

         We and our subsidiaries file income tax returns in the U.S., Hong Kong,
Luxembourg, Mexico and various state jurisdictions.  We are currently subject to
an audit  by the  State of New  York  for the  years  2003 to 2005,  but are not
currently  being  audited  by other  states or subject  to  non-U.S.  income tax
jurisdictions for years open in those taxing jurisdictions.

         In January  2004,  the IRS  completed  its  examination  of our Federal
income tax returns for the years ended  December 31, 1996 through 2001.  The IRS
had  proposed  adjustments  to  increase  our income tax payable for these 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
December 2007, we received a final  assessment  from the IRS of $7.4 million for
the years ended  December 31, 1996  through  2002,  and in the first  quarter of
2008,  we entered  into a final  settlement  agreement  with the IRS.  Under the
settlement,  which totals $13.9 million,  including $6.5 million of interest, we


                                       27



agreed to pay the IRS $4 million in March 2008 and an  additional  $250,000  per
month until  repayment in full.  The  settlement  with the IRS is within amounts
accrued  for as of  December  31,  2007  in  our  financial  statements,  and we
therefore do not anticipate  the settlement to result in any additional  charges
to income other than interest and penalties on the outstanding  balance.  Due to
the negotiated  settlement,  we  reclassified  the IRS and state tax liabilities
from  uncertain  tax position to current  payable on December 31, 2007. In March
2008, we paid the IRS $4 million in accordance with the settlement terms. Due to
the  installment  agreement  with the IRS in March 2008,  we  reclassified  $6.4
million of income tax payable from  current  payable to long-term as of June 30,
2008.

         There was no unrecognized  tax benefit as of June 30, 2008 and December
31, 2007.  As of June 30, 2008,  the accrued  interest and  penalties  were $7.4
million  and  $194,000,  respectively.  As of  December  31,  2007,  the accrued
interest and penalties were $7.2 million and $142,000, respectively.

         In many cases,  the  uncertain  tax  positions are related to tax years
that remain subject to examination by the relevant tax authorities.  Federal and
state statutes are open from 2003 through the present period. Hong Kong statutes
are open from 2001, Luxembourg from 2003 and Mexico from 2001.

DEBT COVENANTS

         Our debt agreements require certain covenants including a minimum level
of EBITDA and specified tangible net worth; and required interest coverage ratio
and  leverage  ratio  as  discussed  in  Note 9 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,  including 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. As
of June 30, 2008, we violated our negative covenant prohibiting cash advances to
any single entity for over $500,000.  The advance was fully repaid in early July
2008.  As of June 30,  2008,  we were not in  compliance  with the  negative and
EBITDA  covenants.  However,  a waiver and amendment to the existing  agreements
were obtained on August 11, 2008.

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  11 of the  "Notes  to  Consolidated  Financial
Statements."


                                       28



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         SIX MONTHS
                                                ENDED               ENDED
                                              JUNE 30,            JUNE 30,
                                          ----------------    ----------------
                                           2008      2007      2008      2007
                                          ------    ------    ------    ------
Net sales .............................     92.4%     94.1%     92.1%     94.1%
Net sales to related party ............      7.6       5.9       7.9       5.9
                                          ------    ------    ------    ------
Total net sales .......................    100.0     100.0     100.0     100.0

Cost of sales .........................     71.7      73.7      72.2      73.2
Cost of sales to related party ........      6.9       5.4       7.2       5.4
                                          ------    ------    ------    ------
Total cost of sales ...................     78.6      79.1      79.4      78.6

Gross profit ..........................     21.4      20.9      20.6      21.4
Selling and distribution expenses .....      5.4       5.6       6.1       5.8
General and administration expenses ...     15.2      10.4      13.9      11.0
Royalty expenses ......................      1.0       0.7       0.8       0.7
Impairment charge .....................     10.3      --         5.2      --
Terminated acquisition expenses .......     --        --        --         1.7
                                          ------    ------    ------    ------

Income (loss) from operations .........    (10.5)      4.2      (5.4)      2.2
Interest expense ......................     (0.5)     (2.0)     (0.5)     (2.2)
Interest income .......................      0.3       0.1       0.2       0.1
Interest in income of equity method
   investee ...........................      0.3       0.0       0.1       0.1
Other income ..........................      0.6       0.1       0.5       0.1
Adjustment to fair value of derivative      (0.0)     (0.0)     --         0.2
Other expense .........................     (0.0)     (0.0)     (0.0)     (0.0)
                                          ------    ------    ------    ------

Income (loss) before provision for
   income taxes and minority
   interest ...........................     (9.8)      2.4      (5.1)      0.5
Provision for income taxes ............      0.5       1.1       0.3       0.7
Minority interest .....................      0.0       0.0       0.0       0.0
                                          ------    ------    ------    ------
Net income (loss) .....................    (10.3)%     1.3%     (5.4)%    (0.2)%
                                          ======    ======    ======    ======


SECOND QUARTER 2008 COMPARED TO SECOND QUARTER 2007

         Total net sales  decreased by $8.8 million,  or 14.6%, to $51.3 million
in second  quarter  of 2008 from $60.1  million  in the second  quarter of 2007.
Sales of private label in the second quarter of 2008 were $35.2 million compared
to $47.9 million in the same period of 2007.  The decrease in the second quarter
of 2008 resulted  primarily from  decreased  sales to Kohl's and Mervyn's due to
the poor retail  environment.  Sales of private  brands in the second quarter of
2008 were $16.1  million  compared to $12.2  million in the same period of 2007,
with the increase resulting  primarily from Macy's  Merchandising Group honoring
its contractual obligation under the license agreement.

         Gross  profit  consists of total net sales less product  costs,  direct
labor, duty, quota, freight in, and brokerage,  warehouse handling and markdown.
Gross profit decreased by $1.6 million, or 12.6%, to $11.0 million in the second
quarter of 2008 from $12.6 million in the second  quarter of 2007.  The decrease
in gross profit was  primarily  due to a decrease in sales.  As a percentage  of
total net sales, gross profit increased from 20.9% in the second quarter of 2007
to 21.4% in the second quarter of 2008.

         Selling and distribution  expenses decreased by $581,000,  or 17.3%, to
$2.8  million  in the  second  quarter  of 2008 from $3.4  million in the second
quarter of 2007 due to  reduction in staff cost.  As a  percentage  of total net
sales,  these expenses decreased to 5.4% in the second quarter of 2008 from 5.6%
in the second quarter of 2007.


                                       29





         General and  administrative  expenses  increased  by $1.6  million,  or
25.3%,  to $7.8  million in the second  quarter of 2008 from $6.2 million in the
second  quarter of 2007.  As a  percentage  of total net sales,  these  expenses
increased  to 15.2% in the  second  quarter  of 2008  from  10.4% in the  second
quarter of 2007.  The  increase  in general and  administrative  expenses in the
second  quarter of 2008 was due  primarily to an  additional  allowance  for bad
debts of $1.5 million related to Mervyn's receivable.  See Note 18 of the "Notes
to  Consolidated  Financial  Statements"  regarding  the  bankruptcy  filing  of
Mervyn's  LLC.  Also  included in this  category was a special  compensation  of
$360,000 paid to the members of the Special  Committee of the Board of Directors
for reviewing the go-private transaction proposed by Gerard Guez and Todd Kay.

         Royalty  expenses  increased by $45,000,  or 10.4%,  to $479,000 in the
second  quarter  of 2008 from  $434,000  in the  second  quarter  of 2007.  As a
percentage of total net sales,  these  expenses  increased to 1.0% in the second
quarter of 2008 from 0.7% in the second quarter of 2007.

         An impairment  charge of goodwill  pertaining to our Chazzz division of
$5.3  million was  recorded  in the second  quarter of 2008 as the result of the
bankruptcy filing of Mervyn's LLC subsequent to the end of the second quarter of
2008 and the  rapidly  declining  business  of  another  retail  customer.  Both
retailers have been major customers of the division. See Note 8 of the "Notes to
Consolidated  Financial  Statements".  As a percentage  of total net sales,  the
charge was 10.3% in the second  quarter of 2008,  compared  to no such charge in
the second quarter of 2007.

         Loss from operations in the second quarter of 2008 was $5.4 million, or
(10.5)% of total net sales,  compared to income from operations of $2.5 million,
or 4.2% of total net sales,  in the  comparable  period of 2007,  because of the
factors discussed above.

         Interest  expense  decreased by $975,000,  or 79.9%, to $245,000 in the
second  quarter of 2008 from $1.2  million in the second  quarter of 2007.  As a
percentage  of total net sales,  this  expense  decreased  to 0.5% in the second
quarter  of 2008 from 2.0% in the  second  quarter  of 2007.  The  decrease  was
primarily  due to  decreased  borrowings  and  interest  rates  under our credit
facilities and the repayment of our term loan facility in September 2007.

         Interest  income  increased  by $110,000 or 256.6%,  to $153,000 in the
second quarter of 2008 from $43,000 in the second quarter of 2007.  Other income
was  $326,000 in the second  quarter of 2008,  compared to $65,000 in the second
quarter of 2007.  The increase in other income was  primarily due to a gain from
sale of  marketable  securities  of  $305,000  in the  second  quarter  of 2008,
compared to no such gain in the second quarter of 2007. Adjustment to fair value
of  derivative  was $1,000 in the second  quarter of 2007,  compared  to no such
adjustment in the second quarter of 2008. Other expense was $2,000 in the second
quarter of 2008, compared to $9,000 in the second quarter of 2007.

         Interest in income of equity method  investee  represents our 45% share
of equity  interest  in the owner of the  trademark  "American  Rag Cie" and the
operator  of American  Rag retail  stores.  Interest in income of equity  method
investee  increased by $88,000 or 204.8%,  from $43,000 in the second quarter of
2007 to $130,000 in the second quarter of 2008.

         Loss before  provision for income taxes and minority  interest was $5.0
million in the second quarter of 2008,  compared to income before  provision for
income  taxes and  minority  interest of $1.5  million in the second  quarter of
2007, representing (9.8)% and 2.4% of total net sales, respectively.

         Provision  for income taxes was $245,000 in the second  quarter of 2008
compared to $642,000 in the second quarter of 2007,  representing  0.5% and 1.1%
of total net sales, respectively.


                                       30



         Losses  allocated to minority  interests in the second  quarter of 2008
were $0  compared  to $1,000 in the  second  quarter of 2007,  representing  the
minority partner's share of losses in PBG7.

FIRST SIX MONTHS OF 2008 COMPARED TO FIRST SIX MONTHS OF 2007

         Total net sales decreased by $14.4 million, or 12.4%, to $101.8 million
in the first six months of 2008 from  $116.2  million in the first six months of
2007.  Sales of private label in the first six months of 2008 were $77.4 million
compared  to  $96.1  million  in the same  period  of  2007,  with the  decrease
resulting primarily from decreased sales to Kohl's and Mervyn's in the first six
months of 2008 due to the poor retail  environment.  Sales of private  brands in
the first six months of 2008 were $24.4 million compared to $20.1 million in the
same period of 2007 with the increase  resulting  primarily from increased sales
to Macy's  Merchandising  Group honoring its  contractual  obligation  under the
license agreement.

         Gross profit  decreased by $3.9 million or 15.6%,  to $21.0  million in
the first six months of 2008 from $24.9 million in the first six months of 2007.
The decrease in gross profit occurred  primarily because of a decrease in sales.
As a percentage  of total net sales,  gross profit  decreased  from 21.4% in the
first six months of 2007 to 20.6% in the first six months of 2008.

         Selling and distribution  expenses  decreased by $591,000,  or 8.7%, to
$6.2  million in the first six months of 2008 from $6.8 million in the first six
months of 2007. As a percentage  of total net sales,  these  expenses  increased
from 5.8% for the first six  months of 2007 to 6.1% for the first six  months of
2008.  The decrease in selling and  distribution  expenses was  primarily due to
reduction in staff cost.

         General and  administrative  expenses  increased  by $1.4  million,  or
11.1%,  to $14.1  million in the first six months of 2008 from $12.7  million in
the first six months of 2007. As a percentage of total net sales, these expenses
increased  to 13.9% in the first six  months of 2008 from 11.0% in the first six
months of 2007.  Included  in general  and  administrative  expenses  in the six
months  of 2008 was a charge  of  $848,000  resulting  from  liquidated  damages
imposed  by  U.S.  Customs  on two of our  overseas  vendors  and an  additional
allowance  for bad debts of $1.5 million  related to Mervyn's  receivable.  Also
included in this category was a special  compensation  in the amount of $360,000
paid to the  members of the  Special  Committee  of the Board of  Directors  for
reviewing the go-private transaction proposed by Gerard Guez and Todd Kay.

         Royalty and marketing allowance expenses increased by $22,000, or 2.8%,
to  $813,000  in the first six  months  of 2008 from  $791,000  in the first six
months of 2007. As a percentage of total net sales,  these expenses increased to
0.8% in the first six months of 2008 from 0.7% in the first six months of 2007.

         An impairment  charge of goodwill  pertaining to our Chazzz division of
$5.3  million  was  recorded  in the  six  months  of 2008  as a  result  of the
bankruptcy  filing of Mervyn's LLC  subsequent  to the end of second  quarter of
2008 and the  rapidly  declining  business  of  another  retail  customer.  Both
retailers  have been major  customers of the division.  As a percentage of total
net sales,  the charge was 5.2% in the first six months of 2008,  compared to no
such charge in the first six months of 2007.

         Terminated  acquisition  expenses  in the first six months of 2007 were
$2.0  million,  or 1.7% of total net sales,  compared to no such  expense in the
first six months of 2008. These expenses  consisted of the non-refunded  portion
of a  deposit  in the  amount  of  $250,000  and other  expenses  including  due
diligence and legal fees incurred in connection with our proposed acquisition of
The Buffalo Group. The transaction was mutually terminated on April 19, 2007.

         Loss from operations for the first six months of 2008 was $5.4 million,
or  (5.4)% of total net  sales,  compared  to  income  from  operations  of $2.6
million, or 2.2% of total net sales, in the comparable prior period of 2007 as a
result of the factors discussed above.

         Interest expense decreased by $2.1 million or 81.5%, to $475,000 in the
first six months of 2008 from $2.6 million in the first six months of 2007. As a
percentage of total net sales,  interest expense  decreased to 0.5% in the first
six months of 2008 from 2.2% in the first six months of 2007. The decrease was


                                       31



primarily  due to  decreased  borrowings  and  interest  rates  under our credit
facilities and the repayment of our term loan facility in September 2007.

         Interest income  increased by $105,000,  or 119.1%,  to $193,000 in the
first six months of 2008 from  $88,000  in the first six  months of 2007.  Other
income was $507,000 in the first six months of 2008, compared to $152,000 in the
first six months of 2007.  The increase in other income was  primarily  due to a
gain from sale of  marketable  securities of $346,000 in the first six months of
2008,  compared to no such gain in the first six months of 2007.  Adjustment  to
fair value of derivative was $196,000 in the first six months of 2007,  compared
to no such adjustment in the first six months of 2008. Other expense was $66,000
in the first six months of 2008,  compared to $11,000 in the first six months of
2007.

         Interest in income of equity method investee was decreased by 19,000 or
15.4% from $127,000 in the first six months of 2007 to $107,000 in the first six
months of 2008.

         Loss before  provision for income taxes and minority  interest was $5.2
million in the first six months of 2008, compared to income before provision for
income taxes and minority  interest of $581,000 in the first six months of 2007,
representing (5.1)% and 0.5% of total net sales, respectively.

         Provision for income taxes was $359,000 in the first six months of 2008
compared to $774,000 in the first six months of 2007, representing 0.3% and 0.7%
of total net sales, respectively.

         Loss  allocated to minority  interest in the six months of 2008 was $0,
representing  the minority  partner's share of losses in PBG7. Loss allocated to
minority interest in the first six months of 2007 was $1,000.

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 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;

         o        loss of rights to the American Rag Cie trademark if litigation
                  in which are involved is resolved in a matter  unfavorable  to
                  us; and

         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.


                                       32



         We  significantly  strengthened  our  balance  sheet and  improved  our
liquidity over the last 12 months. The sale of all our Mexico assets for cash in
2007 enabled us to repay our most expensive  loans and as a result our financing
costs have since  substantially  decreased.  The IRS settlement and  installment
repayment plan has removed a significant  uncertainty in our financial condition
which we have operated under for the past several years.

         As described  elsewhere in this report,  we are  currently  involved in
litigation  with  American  Rag Cie, LLC and American Rag Cie II with respect to
our license rights to the American Rag Cie  trademark.  American Rag Cie LLC has
purported  to terminate  our license  rights,  and we have filed a  counterclaim
seeking to a declaratory  judgment that the termination was invalid and alleging
other causes of action. We derive a significant portion of our revenues from the
sale of American Rag Cie products pursuant to the license rights.  Our business,
results of operations  and  financial  condition  could be materially  adversely
affected if we are unable to reach a settlement in a manner acceptable to us and
ensuing litigation is not resolved in a manner favorable to us. Additionally, we
may incur  significant  legal  fees in this  litigation,  and unless the case is
settled,  we will continue to incur additional legal fees in increasing  amounts
as the case moves toward trial.

         As of June 30, 2008,  we had $4.3 million in cash and cash  equivalents
as noted on our  consolidated  balance sheet and  statement of cash flows.  This
represented  an  increase  of $3.9  million  or  784.4%  compared  to a total of
$491,000 as of December 31, 2007.

         Cash  flows for the six  months  ended  June 30,  2008 and 2007 were as
follows (dollars in thousands):

CASH FLOWS:                                               2008            2007
                                                        -------         -------
Net cash provided by (used in)
  operating activities .........................        $(3,572)        $ 1,303
Net cash provided by (used in)
  investing activities .........................        $(1,191)        $ 3,859
Net cash provided by (used in)
  financing activities .........................        $ 8,618         $(5,103)

         During  the  first  six  months  of 2008,  net cash  used in  operating
activities  was $3.6  million,  as  compared to net cash  provided by  operating
activities  of $1.3  million  for the  same  period  in 2007.  Net cash  used in
operating  activities in the first six months of 2008 resulted  primarily from a
net loss of $5.5 million and a decrease of accrued  expenses of $3.4 million and
income tax payable of $4.9  million due to a payment of $4.0 million to the IRS.
The above were  offset by an  impairment  charge of goodwill  pertaining  to the
Chazzz division of $5.3 million and a decrease in inventory of $5.3 million.

         During  the  first  six  months  of 2008,  net cash  used in  investing
activities  was $1.2  million,  as  compared to net cash  provided by  investing
activities  of $3.9  million in the first six  months of 2007.  Net cash used in
investing  activities in the first six months 2008 resulted  primarily from $1.5
million of outstanding loan to BCBG Max Azria Group.

         During the first six months of 2008,  net cash  provided  by  financing
activities  was  $8.6  million,  as  compared  to net  cash  used  in  financing
activities of $5.1 million in the first six months of 2007. Net cash provided by
financing  activities  in the first six months of 2008 resulted  primarily  from
$5.9 million of our long-term borrowings and $2.7 million on our short-term bank
borrowings.

CONTRACTUAL OBLIGATIONS AND COMMERCIAL COMMITMENTS

         Following is a summary of our  contractual  obligations  and commercial
commitments available to us as of June 30, 2008 (in millions):

                                         PAYMENTS DUE BY PERIOD
                       ---------------------------------------------------------
CONTRACTUAL                        Less than    Between     Between      After
OBLIGATIONS              Total      1 year     2-3 years   4-5 years    5 years
---------------------  ---------   ---------   ---------   ---------   ---------
Long-term debt (1) ..  $     9.4   $     9.4   $      --   $      --   $      --
Operating leases ....        6.9         1.3         2.6         1.4         1.6
Minimum royalties ...        7.2         0.9         2.3         3.1         0.9
                       ---------   ---------   ---------   ---------   ---------
Total Contractual
  Cash Obligations ..  $    23.5   $    11.6   $     4.9   $     4.5   $     2.5


                                       33



(1)      Includes interest on long-term debt  obligations.  Based on outstanding
         borrowings  as of June 30, 2008,  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 $492,000.



                                         TOTAL      AMOUNT OF COMMITMENT EXPIRATION PER PERIOD
                                        AMOUNTS    ---------------------------------------------
COMMERCIAL COMMITMENTS                 COMMITTED   LESS THAN    BETWEEN     BETWEEN      AFTER
AVAILABLE TO US                          TO US      1 YEAR     2-3 YEARS   4-5 YEARS    5 YEARS
------------------------------------   ---------   ---------   ---------   ---------   ---------
                                                                        
Lines of credit ....................   $    80.0   $    80.0   $    --     $    --     $    --
Letters of credit (within
  lines of credit) .................   $    25.0   $    25.0   $    --     $    --     $    --
Total commercial commitments .......   $    80.0   $    80.0   $    --     $    --     $    --


DEBT OBLIGATIONS

         The following table summarizes our debt obligations:

                                                       JUNE 30,     DECEMBER 31,
                                                         2008          2007
                                                      -----------   -----------
Short-term bank borrowings:
Import trade bills payable - DBS Bank and
  Aurora Capital ..................................   $ 4,551,094   $ 4,600,293
Bank direct acceptances - DBS Bank ................     4,722,913     1,222,998
Other Hong Kong credit facilities - DBS Bank ......     3,150,974     3,921,927
                                                      -----------   -----------
                                                      $12,424,981   $ 9,745,218
                                                      ===========   ===========

Long-term obligations:
Equipment financing ...............................   $      --     $     5,338
Debt facility and factoring agreement - GMAC CF ...     8,941,155     2,997,793
                                                      -----------   -----------
                                                        8,941,155     3,003,131
Less current portion ..............................    (8,941,155    (3,003,131)
                                                      -----------   -----------
                                                      $      --     $      --
                                                      ===========   ===========

         DBS BANK CREDIT FACILITY

         In June 2006, our  subsidiaries in Hong Kong,  Tarrant Company Limited,
Marble  Limited  and Trade  Link  Holdings  Limited,  entered  into a new credit
facility with DBS Bank (Hong Kong)  Limited  ("DBS"),  which  replaced our prior
letter  of  credit  facility  for up to HKD 30  million  (equivalent  to US $3.9
million).  Under  this  facility,  we may  arrange  for  letters  of credit  and
acceptances. The maximum amount our Hong Kong subsidiaries may borrow under this
facility at any time is US $25 million.  The  interest  rate under the letter of
credit  facility is equal to the Hong Kong Dollar  Standard Bills Rate quoted by
DBS minus 0.5% if paid in Hong Kong Dollars,  which  interest rate was 6.00% per
annum at June 30, 2008,  or the U.S.  Dollar  Standard  Bills Rate quoted by DBS
plus 0.5% if paid in any other currency, which interest rate was 5.77% per annum
at June 30,  2008.  This is a  demand  facility  and is  secured  by a  security
interest  in all the  assets of the Hong Kong  subsidiaries;  by a pledge of our
office property where our Hong Kong office is located,  which is owned by Gerard
Guez and Todd Kay; and by our  guarantee.  The DBS facility  includes  customary
default  provisions.   In  addition,  we  are  subject  to  certain  restrictive
covenants,  including annual covenants that we maintain a specified tangible net
worth and a minimum  level of EBITDA at December 31, 2008.  We are also required
to  maintain  specified  interest  coverage  ratio  and  leverage  ratio  and  a
limitation on mergers or  acquisitions  in excess of a specified  amount.  As of
June 30, 2008, we were in compliance with these covenants.  As of June 30, 2008,
$10.7 million was outstanding under this facility. In addition, $13.0 million of
open  letters of credit were  outstanding  and $1.3  million was  available  for
future borrowings as of June 30, 2008.

         REVOLVING CREDIT FACILITY - GMAC COMMERCIAL FINANCE

         On June 16, 2006, we expanded our previously  existing  credit facility
with GMAC Commercial Finance Credit, LLC ("GMAC CF") by entering into a new Loan
and Security  Agreement  and  amending and  restating  our  previously  existing
Factoring Agreement with GMAC CF. UPS Capital Corporation is also a lender under
the Loan and Security  Agreement.  This is a revolving credit facility and has a
term of 3 years.  The  amount  we may  borrow  under  this  credit  facility  is
determined by a percentage of eligible accounts receivable and inventory,  up to
a maximum of $55 million,  and includes a letter of credit  facility of up to $4
million. Interest on outstanding amount


                                       34



under this  credit  facility  is payable  monthly and accrues at the rate of the
"prime rate" plus 0.5%. Our  obligations  under the GMAC CF credit  facility are
secured by a lien on substantially  all our domestic  assets,  including a first
priority lien on our accounts  receivable  and inventory.  This credit  facility
contains customary  financial  covenants,  including  covenants that we maintain
minimum  levels  of EBITDA  and  interest  coverage  ratio  and  limitations  on
additional  indebtedness.  This facility includes customary default  provisions,
and all outstanding  obligations  may become  immediately due and payable in the
event of a default.  The  facility  bore  interest at 5.5% per annum at June 30,
2008.  As of June 30, 2008,  we violated our negative  covenant not to make cash
advance to any single entity for over $500,000.  The advance was fully repaid in
early  July  2008.  As of June  30,  2008,  we were not in  compliance  with the
negative and EBITDA covenants.  However,  a waiver and amendment to the existing
agreements  were  obtained  on August  11,  2008.  A total of $8.9  million  was
outstanding  with respect to receivables  factored under the GMAC CF facility at
June 30, 2008.

         The amount we can borrow under the  factoring  facility with GMAC CF 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.

         EQUIPMENT LOANS

         We had one equipment loan  outstanding at March 31, 2008. The loan bore
interest at 4.75% payable in installments through 2008. In May 2008, we paid the
remaining  balance of this loan. As of June 30, 2008, $0 was  outstanding  under
the loan.

         LETTERS OF CREDIT

         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 June 30, 2008, $1.7 million was outstanding
under  this  facility  and  $328,000  of  letters  of credit was open under this
arrangement.  We pay a commission  fee of 2.25% on all letters of credits issued
under this arrangement.

         The credit facility with GMAC CF prohibits us from paying  dividends or
making other distributions on our common stock. In addition, the credit facility
with GMAC CF prohibits our  subsidiaries  that are borrowers  under the facility
from paying  dividends or making other  distributions to us. The credit facility
with DBS  prohibits  our Hong Kong  subsidiaries  from paying any  dividends  or
making other distributions or advances to us.

         We have  financed our  operations  from our cash flow from  operations,
borrowings  under our bank and other  credit  facilities,  issuance of long-term
debt, and sales of equity and debt  securities.  Our  short-term  funding relies
very heavily on our major customers, banks, and suppliers. 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.

         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.

RELATED PARTY TRANSACTIONS

         We lease our executive offices and warehouse in Los Angeles, California
from GET.  Additionally,  we leased office space and warehouse in Hong Kong from
Lynx International Limited. GET and Lynx International Limited are each owned by
Gerard Guez, our Chairman and Interim Chief Executive Officer, and Todd Kay, our


                                       35



Vice Chairman.  We believe,  at the time the leases were entered into, the rents
on these  properties were  comparable to then  prevailing  market rents. We paid
$568,000  and  $563,000 in rent in the six months  ended June 30, 2008 and 2007,
respectively,  for these office and warehouse facilities.  Our lease for the Los
Angeles offices and warehouse has a term of five years expiring in 2011, with an
option to renew for an additional five year term. Our lease for the office space
and warehouse in Hong Kong has expired and we are  currently  renting on a month
to month basis.  On May 1, 2006, we sublet a portion of our executive  office in
Los  Angeles,  California  and our sales  office in New York to Seven  Licensing
Company,  LLC ("Seven Licensing") for a monthly payment of $25,000 on a month to
month basis.  Seven Licensing is beneficially  owned by Gerard Guez. We received
$150,000 in rental  income from this  sublease in the six months  ended June 30,
2008 and 2007.

         From time to time in the past, we had advanced funds to Mr. Guez. These
were  net  advances  to Mr.  Guez or  payments  paid on his  behalf  before  the
enactment of the  Sarbanes-Oxley  Act in 2002. The promissory  note  documenting
these advances contains a provision that the entire amount together with accrued
interest is immediately  due and payable upon our written  demand.  The greatest
outstanding  balance of such advances to Mr. Guez in the second  quarter of 2008
was approximately  $1,866,000. At June 30, 2008, the entire balance due from Mr.
Guez totaling $1.8 million was reflected as a reduction to shareholders'  equity
in the  accompanying  financial  statements.  All amounts due from Mr. Guez bore
interest at the rate of 7.75% during the period. Total interest paid by Mr. Guez
was  $72,000  and  $81,000  for the six  months  ended  June 30,  2008 and 2007,
respectively. Mr. Guez paid expenses on our behalf of approximately $206,000 and
$162,000  for the six months ended June 30, 2008 and 2007,  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  United  Apparel  Ventures,  LLC to jointly
market,  share  certain  risks  and  achieve  economies  of  scale  with  Azteca
Production  International,  Inc.  This  entity  was  created to  coordinate  the
production of apparel for a single customer of our branded  business.  Azteca is
owned by the brothers of Gerard Guez. UAV made purchases from a related party in
Mexico, an affiliate of Azteca. UAV was owned 50.1% by Tag Mex, Inc., our wholly
owned subsidiary,  and 49.9% by Azteca. Results of the operation of UAV had 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  until  2004.  Due to  the  restructuring  of  our  Mexico
operations, we discontinued manufacturing for UAV customers in 2004. We had been
consolidating 100% of the results of the operation of UAV into our results since
2005.  UAV was  dissolved on February 27, 2007. We did not purchase any finished
goods,  fabric and service  from Azteca and its  affiliates  in the three months
ended  June 30,  2008 and 2007.  Based on the  repayment  history  of Azteca and
litigation  Azteca is currently  subject to, we estimated that our receivable of
$3.4 million will take  approximately  three years for  collection  in full.  We
therefore made a $1.0 million  reserve and then  fair-valued the balance of this
asset using our weighted average cost of capital as the discount rate and a term
of three years as the discount period at December 31, 2007. Net amounts due from
this related party as of June 30, 2008 and December 31, 2007 were $1.6 million.

         On September 1, 2006,  our  subsidiary  in Hong Kong,  Tarrant  Company
Limited,  entered  into an agreement  with Seven  Licensing to act as its buying
agent  to  source  and  purchase   apparel   merchandise.   Seven  Licensing  is
beneficially  owned by Gerard  Guez.  Total sales to Seven  Licensing in the six
months  ended  June 30,  2008 and  2007  were  $8.1  million  and $6.9  million,
respectively.  Net amounts due from this  related  party as of June 30, 2008 and
December  31, 2007 were $10.1  million and $6.8  million,  respectively.  Of the
$10.1 million,  $6.8 million was overdue at June 30, 2008, but was  subsequently
repaid in full.

         We purchased  $2.7 million and $1.6 million of finished goods from Star
Source,  LLC and AJG Inc. dba Astrologie in the three months ended June 30, 2008
and  2007,  respectively.  Star  Source,  LLC and AJG Inc.  dba  Astrologie  are
beneficially  owned by an adult son of one of our former  employees who resigned
in May 2008.

         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.


                                       36



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.  At times we use  forward
exchange contracts to reduce the effect of fluctuations of foreign currencies on
purchases  and  commitments.   These  short-term   assets  and  commitments  are
principally  related to trade  payables  positions.  At June 30, 2008, we had no
open foreign exchange forward contracts.  We do not utilize derivative financial
instruments for trading or other speculative  purposes. We actively evaluate the
creditworthiness  of the  financial  institutions  that are  counter  parties to
derivative  financial  instruments,  and we do not expect any counter parties to
fail to meet their obligations.

         INTEREST RATE RISK.  Because our  obligations  under our various credit
agreements  bear  interest at floating  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.  As of June 30, 2008,  we had $1.7 million of fixed-rate  borrowings  and
$19.7 million of variable-rate  borrowings  outstanding.  A one percentage point
increase in interest  rates would result in an  annualized  increase to interest
expense of approximately $197,000 on our variable-rate borrowings.

ITEM 4.  CONTROLS AND PROCEDURES.

EVALUATION OF CONTROLS AND PROCEDURES

         Members of the our  management,  including our Interim 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
Rule 13a-15 or 15d-15,  as of June 30,  2008,  the end of the period  covered by
this  report.  Members  of the  our  management,  including  our  Interim  Chief
Executive Officer and Chief Financial  Officer,  also conducted an evaluation of
our internal control over financial  reporting to determine  whether any changes
occurred during the second quarter of 2008 that have materially affected, or are
reasonably  likely to materially  affect,  our internal  control over  financial
reporting.  Based upon that evaluation,  the Interim Chief Executive Officer and
Chief Financial  Officer  concluded that our disclosure  controls and procedures
are effective.

CHANGES IN CONTROLS AND PROCEDURES

         During the second quarter ended June 30, 2008, there were no changes in
our internal control over financial accounting that has materially affected,  or
is reasonably likely to materially  affect,  our internal control over financial
reporting.


                                       37



                          PART II -- OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

         On  February  1,  2008,  Tarrant  Apparel  Group  and our  wholly-owned
subsidiary,  Private Brands,  Inc., filed and served a  cross-complaint  against
American  Rag Cie,  LLC (the  "LLC") and  American  Rag Cie II ("ARC II") in the
action AMERICAN RAG CIE V. PRIVATE BRANDS,  INC., Superior Court of the State of
California,  County of Los Angeles,  Central District,  Case No. BC 384428.  The
original action had been filed on January 28, 2008 against Private Brands by the
LLC. The LLC owns the trademark "American Rag Cie", which mark has been licensed
to Private  Brands on an exclusive  basis  throughout the world except for Japan
and pursuant to which Private Brands sells  American Rag Cie branded  apparel to
Macy's  Merchandising  Group and has sub-licensed to Macy's  Merchandising Group
the right to manufacture  certain categories of American Rag Cie branded apparel
in the United States.  The LLC is owned 55% by ARC II and 45% by Tarrant Apparel
Group.  In the original  complaint the LLC seeks a declaratory  judgment that we
have  breached the license  agreement  and that the license  agreement  has been
properly  terminated.  Our  cross-complaint  counters  this  claim,  and seeks a
declaration  that the license  agreement is valid and continues to be in effect.
Additionally,  the cross-complaint seeks relief on a number of causes of action,
including breach of the license agreement, a declaration by the Court imposing a
reasonable term into the agreement for  sublicensing  royalties,  dissolution of
LLC,  damages for breach of  fiduciary  duty,  and an  accounting  of the monies
diverted  by  defendants'  actions.  On March 3,  2008,  we  dismissed,  without
prejudice, our claim for dissolution of LLC after being notified that ARC II had
elected  to buy out our share in the LLC, a  permitted  defense to an action for
dissolution.  On March 19, 2008, the LLC and ARC II filed an amended  complaint,
in which they expanded  their claims  against us to include claims for breach of
contract,  fraud, and breach of fiduciary duty, and seeking further  declaratory
relief and  compensatory  and punitive  damages.  On April 21, 2008,  we filed a
demurrer  to four of the  causes  of action in the  amended  complaint,  and are
seeking  dismissal  of the LLC and ARC II's  claims  for  fraud  and  breach  of
fiduciary  duty, as well as their  attempt to force a buy-out.  The demurrer was
argued on on June 16, 2008 and was sustained by the Court in all  respects.  The
Court granted the LLC and ARC II leave to file a second amended compliant, which
they  subsequently  filed on July 11, 2008. We intend to file a demurrer seeking
to dismiss six of the fourteen claims in the second amended compliant. A hearing
on the  demurrer is  scheduled  for  September  5, 2008.  On August 1, 2008,  we
amended our cross-compliant to name additional defendants.  The action is in the
early stages of discovery. As we derive a significant amount of revenue from the
sale of American Rag Cie branded products,  our business,  results of operations
and financial  condition could be materially  adversely affected if this dispute
is not resolved in a manner  favorable  to us.  Additionally,  we have  incurred
significant  legal fees in this litigation,  and unless the case is settled will
continue  to incur  additional  legal  fees in  increasing  amounts  as the case
accelerates to trial.

         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 1A. RISK FACTORS.

         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 and
in our Annual Report on Form 10-K for the year ended December 31, 2007.

         Risk factors  relating to our  business,  industry and common stock are
contained in Item 1A of our Annual Report on Form 10-K for the fiscal year ended
December 31, 2007.  Except as set forth below,  no material  change to such risk
factors has occurred during the six months ended June 30, 2008.

THE  ACQUISITION  PROPOSAL BY GERARD GUEZ AND TODD KAY HAS CREATED A DISTRACTION
FOR OUR MANAGEMENT, UNCERTAINTY AND RISK OF LITIGATION THAT MAY ADVERSELY AFFECT
OUR BUSINESS.

         On April 25, 2008, we received an unsolicited proposal from Gerard Guez
and Todd Kay, our founders,  executive officers and directors, to acquire all of
the outstanding publicly held shares of our common stock. Our Board of Directors
has  formed a  special  committee  of the  Board  to  consider  the  acquisition
proposal, and the special committee is in the process of evaluating the proposal
and has engaged its own legal  counsel and  investment  bankers to assist in its


                                       38



consideration  and evaluation of the proposal.  The review and  consideration of
the acquisition  proposal (and any alternate proposals that may be made by other
parties) have been,  and may continue to be, a significant  distraction  for our
management and employees and may require,  the  expenditure of significant  time
and resources by us. The acquisition  proposal has also created  uncertainty for
our employees and this  uncertainty  may adversely  affect our ability to retain
key  employees  and to hire new  talent,  and may also  create  uncertainty  for
current and potential business partners,  which may cause them to terminate,  or
not to renew or enter into, arrangements with us.

         In the past,  securities class action litigation has often been brought
against  a  company   involved  in   management   buy-outs   and   going-private
transactions.  This risk is especially  acute for us because we have experienced
declines in the market price of our shares and greater than average  stock price
volatility in recent months.  This litigation could result in substantial  costs
and divert  management's  attention and resources,  and could seriously harm our
business.  We have obligations under certain  circumstances to hold harmless and
indemnify  each of the  members  of our Board of  Directors  against  judgments,
fines,  settlements  and expenses  related to claims  against such directors and
otherwise to the fullest extent  permitted  under  California law and our bylaws
and certificate of incorporation.  An unfavorable outcome in any future lawsuits
could  result  in  substantial  costs  to us.  These  consequences,  alone or in
combination, may harm our business.

THE ACQUISITION PROPOSAL BY MR. GUEZ AND MR. KAY HAS CREATED UNCERTAINTY AND MAY
RESULT IN INCREASED VOLATILITY IN THE MARKET PRICE OF OUR COMMON STOCK.

         The special  committee  of our Board of  Directors is in the process of
evaluating the acquisition  proposal  submitted by Mr. Guez and Mr. Kay, but has
made no determination on whether to accept the proposal. Even if the proposal is
accepted by the special committee, any potential transaction would be subject to
conditions to closing,  including  approval of our shareholders.  Therefore,  an
acquisition  may not be  completed  at all or may not be  completed  in a timely
manner. This uncertainty could result in speculation and increased volatility in
the market for our shares.  If the  acquisition  proposal is not accepted by the
special  committee or any acquisition  does not occur for any other reason,  the
market price of our common stock may decline.  In addition,  our stock price may
decline as a result of the fact that we have incurred and will continue to incur
significant  expenses  related  to the  proposed  acquisition  that  will not be
recovered whether or not a transaction occurs.

WE MAY NOT BE ABLE TO MAINTAIN OUR LISTING ON THE NASDAQ GLOBAL MARKET AND IF WE
FAIL TO DO SO, THE PRICE AND LIQUIDITY OF OUR COMMON STOCK MAY DECLINE.

         The Nasdaq Stock Market has quantitative  maintenance  criteria for the
continued  listing of common stock on the Nasdaq Global Market.  The requirement
currently  affecting us is maintaining a minimum  closing bid price per share of
$1.00.  On April 2, 2008,  the Nasdaq  Stock  Market Inc.  issued a letter to us
stating  that we were not in  compliance  with the  minimum  closing  bid  price
requirement and, therefore,  faced delisting  proceedings.  To regain compliance
with the minimum bid price rule,  the closing bid price of our common stock must
close at $1.00 per share or more for a minimum of ten consecutive business days.
If we do not regain  compliance  by September  29,  2008,  the Nasdaq staff will
notify us that our  common  stock  will be  delisted.  In that event and at that
time,  we may  appeal  Nasdaq's  delisting  determination  to a  Nasdaq  Listing
Qualifications  Panel. We have scheduled a special  meeting of shareholders  for
September 4, 2008 to approve a reverse stock split,  which may be implemented by
our board of  directors  with a range of  1-for-1.5  to 1-for-4 if  necessary to
assist with regaining  compliance with the Nasdaq minimum bid price requirement.
We  filed  a  definitive  proxy  statement  with  the  Securities  and  Exchange
Commission concerning the special meeting and the proposed reverse stock split.

         Alternatively,  if we do not regain  compliance  with the  minimum  bid
price rule by September  29, 2008,  we can apply to list our common stock on The
Nasdaq  Capital Market if we satisfy the initial  listing  criteria set forth in
Marketplace Rule 4310(c),  other than the minimum bid price requirement.  If our
application  is approved,  we will be granted an additional 180 calendar days to
regain  compliance  with the minimum bid price  rule.  However,  there can be no
assurance that we will be able to comply with the maintenance criteria or any of
the Nasdaq Global Market's listing requirements or other rules, or other markets
listing requirements to the extent our stock is listed elsewhere, in the future.
If we fail to maintain  continued  listing on the Nasdaq  Global Market and must
move to a market with less  liquidity,  our financial  condition could be harmed
and our stock price would likely further decline.  If we are delisted,  it could
have a material  adverse effect on the market price of, and the liquidity of the
trading market for, our common stock.


                                       39



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

         On May 28, 2008, we held our 2008 Annual  Meeting of  Shareholders.  At
the  annual  meeting,  there  were  32,043,763  shares  entitled  to  vote,  and
25,328,407  shares (79%) were  represented at the meeting in person or by proxy.
Immediately  prior to and  following  the meeting,  the Board of  Directors  was
comprised of Gerard Guez,  Todd Kay,  Patrick Chow,  Joseph  Mizrachi,  Mitchell
Simbal, Milton Koffman, Stephane Farouze and Simon Mani.

         The following  summarizes  vote results for those matters  submitted to
our shareholders for action at the annual meeting:

         1.       Proposal  to elect  four Class I  directors  and four Class II
         directors to the Board of Directors.

               DIRECTOR                      FOR                   WITHHELD
         ---------------------            ----------               ---------
         CLASS I DIRECTORS:
              Patrick Chow                21,031,203               4,297,204
              Stephane Farouze            22,237,921               3,090,486
              Milton Koffman              22,286,591               3,041,816
              Mitchell Simbal             22,287,491               3,040,916
         CLASS II DIRECTORS:
              Gerard Guez                 21,023,608               4,304,799
              Todd Kay                    20,995,008               4,333,399
              Simon Mani                  22,287,530               3,040,877
              Joseph Mizrachi             22,287,530               3,040,877

         2.       Proposal to ratify the  appointment of SingerLewak  LLP as the
         Company's  independent  public  accountants for the year ended December
         31, 2008.

             FOR           AGAINST          ABSTAIN        BROKER NON-VOTES
         ----------        -------         ---------       ----------------
         23,050,594         55,507         2,222,306              --


ITEM 6.  EXHIBITS.

         Exhibit
         Number   Description
         -------  --------------------------------------------------------------
         10.15.3  Amendment No. 3 to Loan and Security Agreement, dated November
                  2, 2007, by and among GMAC Commercial Finance LLC, the Lenders
                  signatory  thereto,  Tarrant Apparel Group,  Fashion  Resource
                  (TCL), Inc., Tag Mex, Inc., and Private Brands, Inc.

         10.15.4  Amendment No. 4 to Loan and Security Agreement,  dated May 12,
                  2008,  by and among GMAC  Commercial  Finance LLC, the Lenders
                  signatory  thereto,  Tarrant Apparel Group,  Fashion  Resource
                  (TCL), Inc., Tag Mex, Inc., and Private Brands, Inc.

         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.


                                       40



                                   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:    August 14, 2008      By: /s/ Patrick Chow
                                  ---------------------------------------------
                                  Patrick Chow,
                                  Chief Financial Officer
                                 (Principal Financial and Accounting Officer)


Date:    August 14, 2008      By: /s/ Gerard Guez
                                  ---------------------------------------------
                                  Gerard Guez,
                                  Interim Chief Executive Officer
                                 (Principal Executive Officer)


                                       41