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

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


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

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

                                 Yes |_| No |X|

Number of shares of Common Stock of the registrant  outstanding as of August 10,
2005: 30,143,763.

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





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

         Consolidated Balance Sheets at June 30, 2005 (Unaudited) 
         and December 31, 2004 (Restated Audited)......................        3

         Consolidated Statements of Operations and Comprehensive 
         Income (Loss) for the Three Months and Six Months Ended 
         June 30, 2005 and June 30, 2004...............................        4

         Consolidated Statements of Cash Flows for the Six Months 
         Ended June 30, 2005 and June 30, 2004.........................        5

         Notes to Consolidated Financial Statements....................        6

Item 2.  Management's Discussion and Analysis of Financial Condition 
         and Results of Operations ....................................       19

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 2.  Unregistered Sale of Equity Securities and Use of Proceeds....       38

Item 4.  Submission of Matters to a Vote of Security Holders...........       38

Item 6.  Exhibits......................................................       39

         SIGNATURES....................................................       40


             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.


                                       2



                         PART I -- FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS. 
 

                              TARRANT APPAREL GROUP
                           CONSOLIDATED BALANCE SHEETS
 

                                                                 JUNE 30,        DECEMBER 31,
                                                                   2005             2004
                                                              -------------    -------------
                                                               (Unaudited)       (Restated)
                                                                                   
                           ASSETS
Current assets:
   Cash and cash equivalents ..............................   $   1,179,394    $   1,214,944
   Accounts receivable, net ...............................      58,430,536       37,759,343
   Due from related parties ...............................       6,881,548       10,651,914
   Inventory ..............................................      24,071,353       19,144,105
   Current portion of notes receivable from related parties       5,323,733        5,323,733
   Prepaid expenses .......................................         958,158        1,251,684
   Prepaid royalties ......................................       3,299,370        2,257,985
   Income taxes receivable ................................         162,831          144,796
                                                              -------------    -------------
 Total current assets .....................................     100,306,923       77,748,504

   Property and equipment, net ............................       1,645,459        1,874,893
   Notes receivable - related party, net of current portion      39,508,855       40,107,337
   Equity method investment ...............................       2,145,641        1,880,281
   Deferred financing cost, net ...........................       1,029,851        1,203,259
   Other assets ...........................................         180,175          414,161
   Goodwill, net ..........................................       8,582,845        8,582,845
                                                              -------------    -------------
 Total assets .............................................   $ 153,399,749    $ 131,811,280
                                                              =============    =============


            LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Short-term bank borrowings .............................   $  19,337,111    $  17,951,157
   Accounts payable .......................................      30,842,170       24,394,553
   Accrued expenses .......................................      10,811,768       11,243,179
   Income taxes ...........................................      17,215,907       16,826,383
   Current portion of long-term obligations ...............      32,875,427       19,628,701
                                                              -------------    -------------
  Total current liabilities ...............................     111,082,383       90,043,973

Long-term obligations .....................................       1,496,886        2,544,546
Convertible debentures, net ...............................       6,493,276        8,330,483
Deferred tax liabilities ..................................         127,323          213,784

Minority interest in UAV and PBG7 .........................            --               --

Commitments and contingencies

Shareholders' equity:
   Preferred stock, 2,000,000 shares authorized; no shares
      (2005) and (2004) issued and outstanding ............            --               --
   Common stock, no par value, 100,000,000 shares
     authorized; 30,143,763 shares (2005) and 28,814,763
     shares (2004) issued and outstanding .................     114,157,465      111,515,091
   Warrant to purchase common stock .......................       2,846,833        2,846,833
   Contributed capital ....................................       9,965,591        9,965,591
   Accumulated deficit ....................................     (90,417,940)     (91,182,959)
   Notes receivable from officer/shareholder ..............      (2,352,068)      (2,466,062)
                                                              -------------    -------------
 Total shareholders' equity ...............................      34,199,881       30,678,494
                                                              -------------    -------------

 Total liabilities and shareholders' equity ...............   $ 153,399,749    $ 131,811,280
                                                              =============    =============



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


                                       3




                              TARRANT APPAREL GROUP
      CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
                                   (Unaudited)
 

                                             THREE MONTHS ENDED JUNE 30       SIX MONTHS ENDED JUNE 30
                                            ----------------------------    ----------------------------
                                                2005            2004            2005            2004
                                            ------------    ------------    ------------    ------------
                                                                                         
Net sales ...............................   $ 50,537,704    $ 38,488,938    $ 95,367,995    $ 80,643,843
Cost of sales ...........................     39,083,324      33,223,369      74,967,897      67,878,206
                                            ------------    ------------    ------------    ------------

Gross profit ............................     11,454,380       5,265,569      20,400,098      12,765,637
Selling and distribution expenses .......      2,404,177       2,386,214       4,966,031       5,028,613
General and administrative expenses .....      7,015,603       9,290,707      12,871,426      20,069,857
Impairment of assets ....................           --        77,982,034            --        77,982,034
                                            ------------    ------------    ------------    ------------

Income (loss) from operations ...........      2,034,600     (84,393,386)      2,562,641     (90,314,867)

Interest expense ........................     (1,285,624)       (699,846)     (2,098,809)     (1,493,629)
Interest income .........................        516,590          92,954       1,069,813         187,225
Other income ............................        357,850       3,114,202         585,718       6,610,935
Other expense ...........................       (592,418)       (362,997)       (893,022)       (722,201)
Minority interest .......................           --        14,135,921            --        15,016,469
                                            ------------    ------------    ------------    ------------

Income (loss) before provision for income
   taxes ................................      1,030,998     (68,113,152)      1,226,341     (70,716,068)
Provision for income taxes ..............        160,159         454,029         461,322         824,643
                                            ------------    ------------    ------------    ------------

Net income (loss) .......................   $    870,839    $(68,567,181)   $    765,019    $(71,540,711)
                                            ============    ============    ============    ============

Net income (loss) per share:
   Basic ................................   $       0.03    $      (2.39)   $       0.03    $      (2.50)
                                            ============    ============    ============    ============
   Diluted ..............................   $       0.03    $      (2.39)   $       0.03    $      (2.50)
                                            ============    ============    ============    ============

Weighted average common and common
   equivalent shares:
   Basic ................................     29,155,855      28,649,928      28,986,251      28,567,510
                                            ============    ============    ============    ============
   Diluted ..............................     29,163,070      28,649,928      28,993,466      28,567,510
                                            ============    ============    ============    ============


Net income (loss) .......................   $    870,839    $(68,567,181)   $    765,019    $(71,540,711)
Foreign currency translation adjustment .           --        (3,902,068)           --        (2,965,205)
                                            ------------    ------------    ------------    ------------
Total comprehensive income (loss) .......   $    870,839    $(72,469,249)   $    765,019    $(74,505,916)
                                            ============    ============    ============    ============

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


                                       4




                              TARRANT APPAREL GROUP
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)


                                                                 SIX MONTHS ENDED JUNE 30,
                                                              ----------------------------
                                                                  2005            2004
                                                              ------------    ------------
                                                                                  
Operating activities:
Net income (loss) .........................................   $    765,019    $(71,540,711)
Adjustments to reconcile net income (loss) to net cash
  (used in) provided by operating activities:
   Deferred taxes .........................................        (86,461)        (26,761)
   Depreciation and amortization ..........................      1,251,439       7,558,836
   Asset impairment .......................................           --        77,982,034
   Unrealized gain on foreign currency ....................           --          (184,410)
   Compensation expense related to stock option ...........           --           107,358
   Provision for returns and discounts ....................        210,178        (244,066)
   Gain on sale of fixed assets ...........................       (113,852)           --
   Income from investments ................................       (346,360)       (567,332)
   Minority interest ......................................           --       (15,016,469)
   Changes in operating assets and liabilities:
     Restricted cash ......................................           --         2,759,742
     Accounts receivable ..................................    (20,881,371)      7,558,900
     Due to/from related parties ..........................      1,691,349      (1,529,319)
     Inventory ............................................     (4,927,248)      2,392,037
     Temporary quota rights ...............................           --        (2,444,836)
     Prepaid expenses and other receivables ...............       (765,894)        (59,523)
     Accounts payable .....................................      6,447,618       2,025,944
     Accrued expenses and income tax payable ..............        333,113       3,644,010
                                                              ------------    ------------

     Net cash (used in) provided by operating activities ..    (16,422,470)     12,415,434

Investing activities:
   (Purchase) sale of fixed assets ........................        (79,690)         78,207
   Investment in equity investment method .................           --           (75,000)
   Distribution from equity investment method .............         81,000            --
   Collection on notes receivable .........................        598,482            --
   Investment in joint venture ............................           --          (225,898)
   Collection of advances from shareholders/officers ......      2,413,994          14,768
                                                              ------------    ------------

     Net cash provided by (used in) investing activities ..      3,013,786        (207,923)

Financing activities:
   Short-term bank borrowings, net ........................      1,385,954      (1,257,124)
   Proceeds from long-term obligations ....................     98,905,667      52,683,171
   Payment of long-term obligations and bank borrowings ...    (86,918,487)    (69,696,381)
   Proceeds from issuance of common stock and warrant .....           --         3,667,765
                                                              ------------    ------------

     Net cash provided by (used in) financing activities ..     13,373,134     (14,602,569)

Effect of exchange rate on cash ...........................           --           (89,226)
                                                              ------------    ------------

Decrease in cash and cash equivalents .....................        (35,550)     (2,484,284)
Cash and cash equivalents at beginning of period ..........      1,214,944       3,319,964
                                                              ------------    ------------

Cash and cash equivalents at end of period ................   $  1,179,394    $    835,680
                                                              ============    ============



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


                                       5



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (UNAUDITED)

1.       ORGANIZATION AND BASIS OF CONSOLIDATION

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

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

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

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

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


                                       6



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (UNAUDITED)


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

3.       STOCK BASED COMPENSATION

         We have  adopted the  disclosure  provisions  of Statement of Financial
Accounting Standards ("SFAS") No. 148, "Accounting for Stock-Based  Compensation
- Transition  and  Disclosure,"  an amendment of FASB  Statement  No. 123.  This
pronouncement   requires  prominent  disclosures  in  both  annual  and  interim
financial statements regarding the method of accounting for stock-based employee
compensation and the effect of the method used on reported  results.  We account
for stock  compensation  awards under the  intrinsic  value method of Accounting
Principles Board ("APB") Opinion No. 25, rather than the alternative  fair-value
accounting method.  Under the  intrinsic-value  method, if the exercise price of
the employee's  stock options equals the market price of the underlying stock on
the date of the grant,  no  compensation  expense is  recognized.  For the three
months ended June 30, 2005 and 2004, $0 and $54,000 was recorded,  respectively,
as an expense related to our stock options.

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



                                                THREE MONTHS ENDED JUNE 30,        SIX MONTHS ENDED JUNE 30,
                                             -------------------------------    -------------------------------
                                                  2005             2004             2005              2004
                                             --------------   --------------    --------------   --------------
                                                                                                 
Net income (loss) as reported ............   $      870,839   $  (68,567,181)   $      765,019   $  (71,540,711)
Add stock-based employee compensation
  charges reported in net loss ...........             --             53,679              --            107,358
Pro forma compensation expense, net of
  tax ....................................         (973,463)      (1,282,484)       (1,049,972)      (2,626,556)
                                             --------------   --------------    --------------   --------------
Pro forma net loss .......................   $     (102,624)  $  (69,795,986)   $     (284,953)  $  (74,059,909)
                                             ==============   ==============    ==============   ==============

Net income (loss) per share as reported -
 Basic ...................................   $         0.03   $        (2.39)   $         0.03   $        (2.50)
Add stock-based employee compensation
  charges reported in net loss - Basic ...             --               --                --               --
Pro forma compensation expense per share -
  Basic ..................................            (0.03)           (0.05)            (0.04)           (0.09)
                                             --------------   --------------    --------------   --------------
 Pro forma loss per share - Basic ........   $        (0.00)  $        (2.44)   $        (0.01)  $        (2.59)
                                             ==============   ==============    ==============   ==============

Net income (loss) per share as reported -
  Diluted ................................   $         0.03   $        (2.39)   $         0.03   $        (2.50)
Add stock-based employee compensation
  charges reported in net loss - Diluted .             --               --                --               --
Pro forma compensation expense per share -
  Diluted ................................            (0.03)           (0.05)            (0.04)           (0.09)
                                             --------------   --------------    --------------   --------------
Pro forma loss per share -- Diluted ......   $        (0.00)  $        (2.44)   $        (0.01)  $        (2.59)
                                             ==============   ==============    ==============   ==============


         The fair value of each option  grant is  estimated on the date of grant
using the Black-Scholes option-pricing model with the following weighted average
assumptions  used for  grants  in 2005  and  2004:  weighted-average  volatility
factors of the  expected  market  price of our common stock of 0.55 and 0.51 for
the three  months ended June 30, 2005 and 2004,  respectively,  weighted-average
risk-free  interest  rates of 4% and 3% for the three months ended June 30, 2005
and 2004, respectively,  dividend yield of 0% and weighted-average expected life
of the options of 4 years.  These pro forma results may not be indicative of the
future  results for the full fiscal year due to  potential  grants,  vesting and
other factors.


                                       7



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (UNAUDITED)


4.       ACCOUNTS RECEIVABLE
 
         Accounts receivable consists of the following:

                                                     JUNE 30,       DECEMBER 31,
                                                       2005            2004
                                                   ------------    ------------
U.S. trade accounts receivable .................   $  5,138,138    $  3,248,887
Foreign trade accounts receivable ..............     25,715,007      17,148,600
Factored accounts receivable ...................     28,986,138      19,452,756
Other receivables ..............................      1,441,838         346,965
Allowance for returns, discounts and bad debts .     (2,850,585)     (2,437,865)
                                                   ------------    ------------
                                                   $ 58,430,536    $ 37,759,343
                                                   ============    ============

5.       INVENTORY
 
         Inventory consists of the following:
                                                       JUNE 30,     DECEMBER 31,
                                                         2005            2004
                                                      -----------    -----------
Raw materials - fabric and trim accessories ......    $   620,415    $ 1,164,977
Finished goods shipments-in-transit ..............      8,234,531      9,283,022
Finished goods ...................................     15,216,407      8,696,106
                                                      -----------    -----------
                                                      $24,071,353    $19,144,105
                                                      ===========    ===========


6.       EQUITY METHOD INVESTMENT - AMERICAN RAG

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

         Balance as of December 31, 2004 .....     $   1,880,281
         Share of income .....................           346,360
         Distribution ........................           (81,000)
                                                   -------------
         
         Balance as of June 30, 2005 .........     $   2,145,641
                                                   =============


                                       8



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (UNAUDITED)


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



                                                                 JUNE 30,     DECEMBER 31,
                                                                   2005           2004
                                                                -----------   -----------
                                                                                
Import trade bills payable - UPS, DBS Bank and Aurora Capital   $ 9,261,022   $ 3,902,714
Bank direct acceptances - UPS and DBS Bank ..................     2,294,098    10,447,855
Other Hong Kong credit facilities - UPS and DBS Bank ........     7,781,991     3,600,588
                                                                -----------   -----------
                                                                $19,337,111   $17,951,157
                                                                ===========   ===========


         Long-term obligations consist of the following:

                                               JUNE 30,            DECEMBER 31,
                                                 2005                  2004
                                             ------------          ------------
Vendor financing ...................         $       --            $    135,145
Loan from Max Azria ................            1,500,000                  --   
Equipment financing ................               70,237                78,038
Term loan - UPS ....................            3,988,099             5,000,000
Debt facility - GMAC ...............           28,813,977            16,960,064
                                             ------------          ------------
                                               34,372,313            22,173,247
Less current portion ...............          (32,875,427)          (19,628,701)
                                             ------------          ------------
                                             $  1,496,886          $  2,544,546
                                             ============          ============

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

         On June 13, 2002,  we entered  into a letter of credit  facility of $25
million with UPS Capital Global Trade Finance  Corporation  ("UPS").  Under this
facility,  we may arrange for the issuance of letters of credit and acceptances.
The  facility  is  collateralized  by the  shares and  debentures  of all of our
subsidiaries  in Hong Kong.  In addition to the  guarantees  provided by Tarrant
Apparel  Group and our  subsidiaries,  Fashion  Resource  (TCL) Inc. and Tarrant
Luxembourg  Sarl,  Gerard  Guez,  our  Chairman,  also signed a guarantee  of $5
million in favor of UPS to secure this facility. This facility bears interest at
7.0% per annum at June 30, 2005. Under this facility, we were subject to certain
restrictive  covenants,  including  that we  maintain a specified  tangible  net
worth,  fixed charge ratio, and leverage ratio. On June 27, 2005, we amended the
letter of credit facility with UPS to extend the expiration date of the facility
from June 30,  2005 to August  31,  2005 and to reduce  the  tangible  net worth
requirement at June 30, 2005.  Under the amended letter of credit  facility,  we
are subject to restrictive financial covenants of maintaining tangible net worth
of $22 million at December 31, 2004,  March 31, 2005 and June 30, 2005,  and $25
million as of the last day of each fiscal  quarter  thereafter.  There is also a
provision  capping maximum capital  expenditures per quarter of $800,000.  As of
June 30,  2005,  $13.8  million was  outstanding  under this  facility  with UPS
(classified above as follows:  $5.1 million in import trade bills payable;  $2.3
million  in bank  direct  acceptances  and  $6.4  million  in  other  Hong  Kong
facilities)  and an additional  $3,000 was available for future  borrowings.  In
addition,  $1.2 million of open letters of credit was outstanding as of June 30,
2005.

         Since March 2003, DBS Bank (Hong Kong) Limited  (formerly  known as Dao
Heng  Bank)  has made  available  a letter of  credit  facility  of up to HKD 20
million  (equivalent to US $2.6 million) to our  subsidiaries in Hong Kong. This
is a demand facility and is secured by the pledge of our office property,  which
is owned by Gerard Guez,  our Chairman and Todd Kay, our Vice  Chairman,  and by
our  guarantee.  The letter of credit  facility was  increased to HKD 30 million
(equivalent to US $3.9 million) in June 2004. As of June 30, 2005,  $3.5 million
was outstanding under this facility.  In addition,  $0.9 million of open letters
of credit was  outstanding  and none was available  for future  borrowings as of
June 30, 2005. In October 2004, a tax loan for HKD 7.725 million  (equivalent to
US $977,000) was also made available to our Hong Kong  subsidiaries.  As of June
30, 2005, $423,000 was outstanding under this loan.

         As of June 30, 2005, the total balance  outstanding  under the DBS Bank
credit facilities was $3.9 million (classified above as follows: $2.6 million in
import trade payable and $1.3 million in other Hong Kong facilities).

         From time to time, we open letters of credit under an uncommitted  line
of credit from Aurora Capital Associates who issues these letters of credits out
of Israeli  Discount  Bank.  As of June 30, 2005,  $1.6 million was  outstanding
under


                                       9




                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (UNAUDITED)


this  facility  (classified  above under  import  trade bills  payable) and $3.6
million  of  letters  of  credit  were open  under  this  arrangement.  We pay a
commission fee of 2.25% on all letters of credits issued under this arrangement.

LOAN FROM MAX AZRIA

         On February 14, 2005,  we borrowed  $5.0 million from Max Azria,  which
amount  bears  interest  at the rate of 4% per  annum and is  payable  in weekly
installments  of $250,000  beginning  on February 28, 2005 and  continuing  each
Monday until July 11, 2005. This is an unsecured loan. As of June 30, 2005, $1.5
million  remained  outstanding  under this loan. In early August 2005, we repaid
the loan in its entirety.

EQUIPMENT FINANCING

         We had two  equipment  loans  outstanding  at June  30,  2005  totaling
$70,000 bearing interest at 6% payable in installments through 2009.

TERM LOAN - UPS

         On December 31,  2004,  our Hong Kong  subsidiaries  entered into a new
loan  agreement  with UPS pursuant to which UPS made a $5 million term loan, the
proceeds  of which  were used to repay $5 million  of  indebtedness  owed to UPS
under the letter of credit of facility. The principal amount of this loan is due
and payable in 24 equal monthly  installments  of  approximately  $208,333 each,
plus  interest  equivalent to the "prime rate" plus 2% commencing on February 1,
2005.  On June 27, 2005,  we amended the loan  agreement  with UPS to reduce the
tangible  net  worth  requirement  at June 30,  2005.  Under  the  amended  loan
agreement,  we are subject to  restrictive  financial  covenants of  maintaining
tangible net worth of $22 million at December 31, 2004,  March 31, 2005 and June
30, 2005, and $25 million as of the last day of each fiscal quarter  thereafter.
There is also a provision  capping  maximum  capital  expenditure per quarter at
$800,000.  As of June 30, 2005,  $4.0 million was  outstanding.  The obligations
under the loan agreement are  collateralized by the same security  interests and
guarantees provided under our letter of credit facility with UPS.  Additionally,
the term loan is secured by two promissory  notes payable to Tarrant  Luxembourg
Sarl in the amounts of $2,550,000  and  $1,360,000  and a pledge by Gerard Guez,
our Chairman, of 4.6 million shares of our common stock.

DEBT FACILITY- GMAC

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

         On October 1, 2004, we amended and restated the Debt Facility with GMAC
by entering into a new factoring  agreement  with GMAC. The amended and restated
agreement (the factoring agreement) extended the expiration date of the facility
to September 30, 2007 and added as parties our subsidiaries  Private Brands, Inc
and No! Jeans, Inc. In addition, in connection with the factoring agreement, our
indirect  majority-owned  subsidiary PBG7, LLC entered into a separate factoring
agreement with GMAC.  Pursuant to the terms of the factoring  agreement,  we and
our subsidiaries agree to assign and sell to GMAC, as factor, all accounts which
arise from our sale of  merchandise  or rendition of service  created on a going
forward basis. At our request, GMAC, in its discretion,  may make advances to us
up to the lesser of (a) up to 90% of our  accounts on which GMAC has the risk of
loss and (b) $40  million,  minus in each case,  any amount  owed by us to GMAC.
Pursuant to the terms of the PBG7 factoring agreement, PBG7 agreed to assign and
sell to  GMAC,  as  factor,  all  accounts,  which  arise  from  PBG7's  sale of
merchandise or rendition of services created on a going-forward basis. At PBG7's
request, GMAC, in its discretion,  may make advances to PBG7 up to the lesser of
(a) up to 90% of PBG7's  accounts on which GMAC has the risk of loss, and (b) $5
million minus in each case, any amounts owed to GMAC by


                                       10




                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (UNAUDITED)


PBG7.  This  facility  bears  interest  at 6.237%  per  annum at June 30,  2005.
Restrictive  covenants under the revised  facility  include a limit on quarterly
capital  expenses of $800,000 and tangible net worth of $20 million at September
30, 2004, $22 million at December 31, 2004 and March 31, 2005 and $25 million at
the end of each fiscal  quarter  thereafter  beginning on June 30, 2005. On June
29, 2005,  GMAC agreed to reduce the tangible net worth  requirement at June 30,
2005 from $25 million to $22 million.  The tangible net worth requirement of $25
million  resumes at  September  30, 2005 and at the end of each  fiscal  quarter
thereafter.  As of June 30, 2005, we were in compliance  with the  covenants.  A
total of $28.8  million was  outstanding  with respect to  receivables  factored
under the GMAC facility at June 30, 2005.

         In May 2005, we amended our factoring agreement with GMAC to permit our
subsidiaries  party  thereto and us, to borrow up to the lesser of $3 million or
fifty percent (50%) of the value of eligible  inventory.  The maximum  borrowing
availability under the factoring  agreement,  based on a borrowing base formula,
remained $40 million. In connection with this amendment,  we granted GMAC a lien
on  certain of our  inventory  located  in the  United  States.  A total of $2.1
million was outstanding under the GMAC facility at June 30, 2005 with respect to
collateralized inventory.

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

GUARANTEES

         Guarantees  have  been  issued  since  2001 in favor of YKK,  Universal
Fasteners,  and RVL Inc.  for  $750,000,  $500,000  and an  unspecified  amount,
respectively,  to cover trim purchased by Tag-It Pacific Inc. on our behalf.  We
have not reported a liability for these guarantees.  We issued the guarantees to
cover trim  purchased  by Tag-It in order to ensure our  production  in a timely
manner. If Tag-It ever defaults,  we would have to pay the outstanding liability
due to these vendors by Tag-It for purchases made on our behalf. We have not had
to perform under these  guarantees  since  inception.  It is not  predictable to
estimate the fair value of the guarantee;  however, we do not anticipate that we
will incur losses as a result of these guarantees.  In April 2005, we terminated
these guarantees with respect to Tag-It's  obligations arising after the date of
termination.

8.       CONVERTIBLE DEBENTURES AND WARRANTS

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

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


                                       11




                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (UNAUDITED)


financing  cost paid to the  placement  agent and the value of the  warrants  to
purchase  200,000  shares of our common  stock of $138,000  are  included in the
deferred  financing  cost,  net on  our  accompanying  balance  sheets  and  are
amortized over the life of the loan.

         In June 2005, holders of our Debentures  converted an aggregate of $2.3
million of Debentures into 1,133,687  shares of our common stock. The Debentures
were converted at the option of the holders at a price of $2.00 per share.  Debt
discount of $182,000 related to the intrinsic value of the conversion  option of
$804,000 was expensed upon the conversion.  Of the $620,000  financing cost paid
to the placement agent, $141,000 was expensed upon the conversion. The intrinsic
value of the conversion  option,  and the value of the warrant  amortized in the
first six months of 2005 was $248,000.  Total deferred  financing cost amortized
in the first six months of 2005 was $103,000. Total interest paid to the holders
of the  Debentures in the first six months of 2005 was $326,000.  As of June 30,
2005, $6.5 million,  net of $1.2 million of debt discount,  remained outstanding
under the Debentures.

9.       EQUITY TRANSACTIONS

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

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

10.      RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

         In  December  2004,  the FASB  issued  SFAS  No.  123  (revised  2004),
"Share-Based  Payment,"  which  addresses  the  accounting  for  employee  stock
options.  SFAS No.  123R  eliminates  the  ability  to account  for  share-based
compensation  transactions  using APB Opinion No. 25 and generally would require
instead that such transactions be accounted for using a fair value-based method.
SFAS No. 123R also requires that tax benefits  associated with these share-based
payments be  classified  as financing  activities  in the statement of cash flow
rather  than  operating  activities  as  currently  permitted.  SFAS No. 123R is
effective as of the  beginning of our first annual or interim  reporting  period
that begins after June 15, 2005. On April 14, 2005,  the Securities and Exchange
Commission adopted a new rule amending the effective date for Statement 123R for
public  companies.  Under the effective  date  provisions  included in Statement
123R,  registrants  would  have  been  required  to  implement  the  Statement's
requirements as of the beginning of the first interim or annual period beginning
after June 15, 2005, or after December 15, 2005 for small business issuers.  The
new rule allows  registrants  to implement  Statement  123R at the  beginning of
their next fiscal year,  instead of the next interim  period,  that begins after
June 15, 2005. SFAS No. 123R offers  alternative  methods of adopting this final
rule. We have not yet determined which alternative method we will use.

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


                                       12




                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (UNAUDITED)


11.      INCOME TAXES

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

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

12.      NET INCOME (LOSS) PER SHARE

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



                                  THREE MONTHS ENDED JUNE 30,      SIX MONTHS ENDED JUNE 30,
                                  ---------------------------    ---------------------------
                                      2005           2004            2005           2004
                                  ------------   ------------    ------------   ------------
                                                                              
Basic EPS Computation:
Numerator .....................   $    870,839   $(68,567,181)   $    765,019   $(71,540,711)
Denominator:
Weighted average common shares
outstanding ...................     29,155,855     28,649,928      28,986,251     28,567,510
                                  ------------   ------------    ------------   ------------

Basic EPS .....................   $       0.03   $      (2.39)   $       0.03   $      (2.50)
                                  ============   ============    ============   ============

Diluted EPS Computation:
Numerator .....................   $    870,839   $(68,567,181)   $    765,019   $(71,540,711)
Denominator:
Weighted average common share
outstanding ...................     29,155,855     28,649,928      28,986,251     28,567,510
Incremental shares from assumed
exercise of options ...........          7,215           --             7,215           --
                                  ------------   ------------    ------------   ------------

Total shares ..................     29,163,070     28,649,928      28,993,466     28,567,510
                                  ------------   ------------    ------------   ------------

Diluted EPS ...................   $       0.03   $      (2.39)   $       0.03   $      (2.50)
                                  ============   ============    ============   ============



                                       13



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (UNAUDITED)


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

         The following  table  presents  potentially  dilutive  securities.  For
options and  warrants  outstanding  as of June 30,  2005,  only 7,215  shares of
outstanding  options and warrants were included in the computation of income per
share in the six  months  ended  June 30,  2005 as the  exercise  prices  of the
remaining  shares were greater than the average  market price for the six months
ended June 30, 2005. All options and warrants were excluded from the computation
of loss per share in the six months ended June 30, 2004,  as the impact would be
anti-dilutive.

         Basic and Diluted EPS Computation:   SIX MONTHS ENDED JUNE 30,
                                            ---------------------------
                                               2005              2004
                                            ---------         ---------

         Options ..................         6,857,687         8,828,362
         Warrants .................         2,361,732           911,732
                                            ---------         ---------
         Total ....................         9,219,419         9,740,094
                                            =========         =========


13.      RELATED PARTY TRANSACTIONS

         As of June 30, 2005,  related party  affiliates  were indebted to us in
the amounts of $9.2  million.  These include  amounts due from Gerard Guez,  our
Chairman.  From time to time in the past, we borrowed  funds from,  and advanced
funds to, Mr. Guez.  The greatest  outstanding  balance of such  advances to Mr.
Guez in the second  quarter of 2005 was  approximately  $2,432,000.  At June 30,
2005,  the entire  balance due from Mr. Guez totaling $2.4 million is payable on
demand and had been shown as reductions to  shareholders'  equity.  All advances
to, and borrowings  from, Mr. Guez bore interest at the rate of 7.75% during the
period.  Total  interest  paid by Mr. Guez was $46,000 and $93,000 for the three
months ended June 30, 2005 and 2004, respectively. Mr. Guez paid expenses on our
behalf of  approximately  $126,000  and $106,000 for the three months ended June
30, 2005 and 2004,  respectively,  which amounts were applied to reduce  accrued
interest  and  principal  on  Mr.  Guez's  loan.  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 officers or directors of Tarrant.

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

         Commencing in June 2003, UAV began selling to Seven Licensing  Company,
LLC  ("Seven  Licensing"),  jeans wear  bearing  the brand  "Seven7",  which was
ultimately purchased by Express. Seven Licensing is beneficially owned by Gerard
Guez. In the third quarter of 2004, in order to strengthen our own private brand
business,  we decided to discontinue  sourcing for Seven7. Total sales to Seven7
in the three  months  ended  June 30,  2005 and 2004  were $0 and $1.1  million,
respectively.  In 1998,  a California  limited  liability  company  owned by our
Chairman and Vice  Chairman  purchased  2,300,000  shares of the common stock of
Tag-It Pacific,  Inc. ("Tag-It") (or approximately 37% of such common stock then
outstanding).  Tag-It is a provider of brand identity  programs to manufacturers
and retailers of apparel and accessories. Commencing in 1998, Tag-It assumed the
responsibility  for  managing  and  sourcing  all  trim  and  packaging  used in
connection with products  manufactured  by or on behalf of us in Mexico.  Due to
the  restructuring of our Mexico  operations,  Tag-It no longer manages our trim
and packaging requirements.  We purchased $34,000 and $503,000 of trim inventory
from Tag-It in the three months ended June 30, 2005 and 2004,  respectively.  We
purchased $0 and $1.5 million of finished  goods and service from Azteca and its
affiliates in the three months ended June 30, 2005 and 2004,  respectively.  Our
total sales of fabric and service to Azteca in the three  months  ended June 30,
2005 and 2004 were $0 and  $436,000,  respectively.  Pursuant  to the  operating
agreement  for UAV,  two and one half percent of gross sales of UAV were paid to
each of the members of UAV as management fees. Net amount due from these related
parties as of June 30, 2005 was $6.2 million.


                                       14



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (UNAUDITED)


         In  August  2004,  through  Tarrant  Mexico,  S. de R.L.  de C.V.,  our
majority owned and controlled subsidiary in Mexico, we entered into an Agreement
for Purchase of Assets with  affiliates of Mr. Kamel Nacif, a shareholder at the
time of the transaction,  which agreement was amended in October 2004.  Pursuant
to the  agreement,  as amended,  on November 30, 2004, we sold to the purchasers
substantially  all of our assets and real  property  in  Mexico,  including  the
equipment  and  facilities  we previously  leased to Mr.  Nacif's  affiliates in
October 2003, for an aggregate purchase price consisting of: a) $105,400 in cash
and  $3,910,000 by delivery of unsecured  promissory  notes bearing  interest at
5.5% per annum;  and b)  $40,204,000,  by delivery of secured  promissory  notes
bearing interest at 4.5% per annum, maturing on December 31, 2005 and every year
thereafter until December 31, 2014. The secured  promissory notes are payable in
partial or total amounts anytime prior to the maturity of each note. Included in
the $44.8 million notes receivable - related party on the  accompanying  balance
sheet as of June 30,  2005 was $1.3  million of Mexico  value added taxes on the
real property  component of this transaction.  The future maturities of the note
receivable from the purchasers, including the Mexican value added tax to be paid
by the  purchasers.  Upon  consummation  of the sale, we entered into a purchase
commitment  agreement with the  purchasers,  pursuant to which we have agreed to
purchase annually over the ten-year term of the agreement,  $5 million of fabric
manufactured at our former  facilities  acquired by the purchasers at negotiated
market prices. We purchased  $954,000 and $2.8 million of fabric from Acabados y
Terminados in the three months ended June 30, 2005 and 2004. Net amount due from
these parties as of June 30, 2005 was $294,000.

         Under lease  agreements we entered into between two  entities,  GET and
Lynx  International  Limited,  owned by our Chairman and Vice Chairman,  we paid
$255,000  and  $332,000  in the  three  months  ended  June 30,  2005 and  2004,
respectively,  for office and  warehouse  facilities.  We  currently  lease both
facilities on a month-to-month basis.

         We reimbursed  Mr. Guez,  our Chairman,  for 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.

         At June 30, 2005, we had various employee receivables totaling $388,000
included in due from related parties.

         In the second quarter of 2003, we acquired a 45% equity interest in the
owner of the  trademark  "American  Rag CIE" and the  operator of  American  Rag
retail  stores for $1.4  million,  and our  subsidiary,  Private  Brands,  Inc.,
acquired a license to certain exclusive rights to this trademark. The investment
in American Rag Cie, LLC  totaling  $2.1 million at June 30, 2005 was  accounted
for under the equity  method and included in equity  method of investment on the
accompanying consolidated balance sheets.

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

14.      COMMITMENTS AND CONTINGENCIES

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

         On October 17, 2004, Private Brands, Inc entered into an agreement with
J. S. Brand  Management to design,  manufacture  and distribute  Jessica Simpson
branded  jeans and  casual  apparel  in missy,  juniors  and large  sizes.  This
agreement has an initial three-year term, and provided we are in compliance with
the terms of the  agreement,  is renewable  for one  additional  two-year  term.
Minimum  net  sales are $20  million  in year 1, $25  million  in year 2 and $30
million in year 3. The  agreement  provides  for payment of a sales  royalty and
advertising royalty at the rate of 8% and 3%, respectively,  of net sales, for a
total  minimum  payment  obligation of $8.3 million over the initial term of the
agreement. As of June 30, 2005, we have advanced $2.2 million as payment for the
first year's minimum royalties.


                                       15



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (UNAUDITED)


         In the second quarter of 2003, we acquired a 45% equity interest in the
owner of the  trademark  "American  Rag CIE" and the  operator of  American  Rag
retail  stores for $1.4  million,  and our  subsidiary,  Private  Brands,  Inc.,
acquired  a license  to  certain  exclusive  rights to this  trademark.  We have
guaranteed  the payment to the licensor of minimum  royalties  of $10.4  million
over the initial  10-year term of the  agreement.  At June 30,  2005,  the total
commitment on royalties remaining on the term was $9.4 million.

         In August 2004,  we entered  into an  Agreement  for Purchase of Assets
with  affiliates  of  Mr.  Kamel  Nacif,  a  shareholder  at  the  time  of  the
transaction,  with  agreement  was  amended in  October  2004.  Pursuant  to the
agreement,  as  amended,  on  November  30,  2004,  we  sold  to the  purchasers
substantially  all of our assets and real  property  in  Mexico,  including  the
equipment and facilities we previously  leased to Mr. Nacif's  affiliates.  Upon
consummation of the sale, we entered into a purchase  commitment  agreement with
the purchasers,  pursuant to which we have agreed to purchase  annually over the
ten-year term of the agreement,  $5 million of fabric manufactured at our former
facilities  acquired by the purchasers at negotiated market prices. We purchased
$954,000 of fabric under this agreement in the three months ended June 30, 2005.


                                       16



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (UNAUDITED)


15.      OPERATIONS BY GEOGRAPHIC AREAS

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



                                                                               ADJUSTMENTS
                                                                                    AND
                               UNITED STATES        ASIA          MEXICO       ELIMINATIONS       TOTAL
                                ------------    ------------   ------------    ------------    ------------                    
                                                                                         
THREE MONTHS ENDED
JUNE 30, 2005
Sales .......................   $ 50,205,000    $    246,000   $     87,000    $       --      $ 50,538,000
Inter-company sales .........           --        35,165,000           --       (35,165,000)           --
                                ------------    ------------   ------------    ------------    ------------
Total revenue ...............   $ 50,205,000    $ 35,411,000   $     87,000    $(35,165,000)   $ 50,538,000
                                ============    ============   ============    ============    ============

Income (loss) from operations   $    448,000    $  1,743,000   $   (156,000)   $       --      $  2,035,000
                                ============    ============   ============    ============    ============

THREE MONTHS ENDED
JUNE 30, 2004
Sales .......................   $ 36,617,000    $    220,000   $  1,652,000    $       --      $ 38,489,000
Inter-company sales .........           --        20,431,000      2,242,000     (22,673,000)           --
                                ------------    ------------   ------------    ------------    ------------
Total revenue ...............   $ 36,617,000    $ 20,651,000   $  3,894,000    $(22,673,000)   $ 38,489,000
                                ============    ============   ============    ============    ============

Income (loss) from
  operations (1) ............   $ (3,473,000)   $  1,522,000   $(82,442,000)   $       --      $(84,393,000)
                                ============    ============   ============    ============    ============

SIX MONTHS ENDED
JUNE 30, 2005
Sales .......................   $ 94,805,000    $    470,000   $     93,000    $       --      $ 95,368,000
Inter-company sales .........           --        62,000,000           --       (62,000,000)           --
                                ------------    ------------   ------------    ------------    ------------
Total revenue ...............   $ 94,805,000    $ 62,470,000   $     93,000    $(62,000,000)   $ 95,368,000
                                ============    ============   ============    ============    ============

Income (loss) from operations   $     47,000    $  2,876,000   $   (360,000)   $       --      $  2,563,000
                                ============    ============   ============    ============    ============

SIX MONTHS ENDED
JUNE 30, 2004
Sales .......................   $ 75,779,000    $  1,017,000   $  3,848,000    $       --      $ 80,644,000
Inter-company sales .........           --        38,599,000      6,660,000     (45,259,000)           --
                                ------------    ------------   ------------    ------------    ------------
Total revenue ...............   $ 75,779,000    $ 39,616,000   $ 10,508,000    $(45,259,000)   $ 80,644,000
                                ============    ============   ============    ============    ============

Income (loss) from
  operations (1) ............   $ (5,199,000)   $  2,562,000   $(87,678,000)   $       --      $(90,315,000)
                                ============    ============   ============    ============    ============


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




16.      RESTATEMENT OF FINANCIAL RESULTS

         As a result  of a review  by  Securities  and  Exchange  Commission  in
connection  with  our  filing  of a  registration  statement,  we  reviewed  our
accounting  treatment of our private  placement  transaction  in October 2003 in
which we sold shares of convertible preferred stock. As a result, in May 2005 we
revised our  accounting  treatment for that  transaction  to record a beneficial
conversion  feature in accordance with EITF No. 98-5. We initially  reviewed the
transaction  in light of EITF No.  98-5 and  concluded  in good  faith  that the
convertible  preferred  stock  issued did not  contain a  beneficial  conversion
feature that should be recognized  and measured  separately.  However,  based on
further guidance from the SEC, we have concluded that the convertible  preferred
security contained an embedded conversion feature that was not recorded in 2003.
We  determined to restate our  financial  statements  for the fiscal years ended
December  31, 2003 and 2004 to reflect a beneficial  conversion  feature of $7.4
million  relating  to the  issuance  of 881,732  shares of Series A  convertible


                                       17



                              TARRANT APPAREL GROUP
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                   (UNAUDITED)


preferred  stock in  fiscal  2003.  The  beneficial  conversion  feature  of the
preferred  shares in the  amount of $7.4  million  was  recorded  in the  fourth
quarter  of  2003,  resulting  in an  increase  in  loss  per  share  to  common
shareholders  for the year ended December 31, 2003 to $(2.38) per share from the
previously reported $(1.97) per share. The beneficial conversion feature did not
change our reported  earnings  (loss) per share for the year ended  December 31,
2004 and will not change any  subsequent  period.  The effect of  recording  the
beneficial  conversion feature on the December 31, 2004 financial statements was
an  increase  in the  accumulated  deficit  of $7.4  million  and an  offsetting
increase  in  contributed   capital.   The  restatement  did  not  change  total
shareholders'  equity  at  December  31,  2004 or June  30,  2005.  The  revised
financial statements were filed on May 31, 2005.


                                       18



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

         During the first quarter of 2005, we extended our agreement with Macy's
Merchandising Group for six years,  pursuant to which we exclusively  distribute
our  American  Rag Cie  brand  through  Macy's  Merchandising  Group's  national
Department Store organization of more than 300 stores.  During the first quarter
of 2005, we also began  shipping Gear 7 to 1,500 Kmart stores,  and shipped plus
sizes of the Alain Weiz collection to over 150 Dillard's  Department  Stores. We
have entered  into  apparel  licensing  agreements  to design,  produce and sell
apparel under the Jessica Simpson and House of Dereon by Beyonce Knowles brands.
We made our first  shipments of JS by Jessica Simpson brand apparel in late June
2005, resulting in sales for this brand of $0.9 million in the second quarter of
2005.  We expect  Princy by  Jessica  Simpson  and House of Dereon  brands to be
available in retail stores commencing in the second half of 2005.

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

RESTATEMENT OF FINANCIAL RESULTS

         As a result  of a review  by  Securities  and  Exchange  Commission  in
connection  with  our  filing  of a  registration  statement,  we  reviewed  our
accounting  treatment of our private  placement  transaction  in October 2003 in
which we sold shares of convertible  preferred stock. As a result,  in May 2005,
we revised our accounting  treatment for that transaction to record a beneficial
conversion  feature in accordance with EITF No. 98-5. We initially  reviewed the
transaction  in light of EITF No.  98-5 and  concluded  in good  faith  that the
convertible  preferred  stock  issued did not  contain a  beneficial  conversion
feature that should be recognized  and measured  separately.  However,  based on
further guidance from the SEC, we have concluded that the convertible  preferred
security contained an embedded conversion feature that was not recorded in 2003.
We  determined to restate our  financial  statements  for the fiscal years ended
December  31, 2003 and 2004 to reflect a beneficial  conversion  feature of $7.4
million  relating  to the  issuance  of 881,732  shares of Series A  convertible
preferred  stock in  fiscal  2003.  The  beneficial  conversion  feature  of the
preferred  shares in the  amount of $7.4  million  was  recorded  in the  fourth
quarter  of  2003,  resulting  in an  increase  in  loss  per  share  to  common
shareholders  for the year ended December 31, 2003 to $(2.38) per share from the
previously reported $(1.97) per share. The beneficial conversion feature did not
change our reported  earnings  (loss) per share for the year ended  December 31,
2004 and will not change any  subsequent  period.  The effect of  recording  the
beneficial  conversion feature on the December 31, 2004 financial statements was
an  increase  in the  accumulated  deficit  of $7.4  million  and an  offsetting
increase  in  contributed   capital.   The  restatement  did  not  change  total
shareholders'  equity  at  December  31,  2004 or June  30,  2005.  The  revised
financial statements were filed on May 31, 2005.


                                       19



INTERNAL REVENUE SERVICE AUDIT

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

EXCHANGE TRANSACTION

         In April 2005, we entered into a letter of intent with Qorus.com,  Inc.
("Qorus"),   to  exchange  all  the  outstanding   shares  of  our  wholly-owned
subsidiary,  Private  Brands,  Inc.,  for  shares of Qorus.  Qorus is a publicly
traded  company quoted on the  Over-the-Counter  Bulletin Board under the symbol
QRUS.  Under the terms of the proposed  transaction,  in exchange for all of the
outstanding  capital stock of Private Brands,  Qorus would have issued shares of
its convertible preferred stock to us in such amount so that, upon completion of
the transaction, we would own in the aggregate 97% of the issued and outstanding
shares of common stock of Qorus on a fully diluted and  as-converted  basis.  In
June 2005,  the parties  mutually  agreed to terminate  the letter of intent and
abandoned discussions regarding an exchange transaction.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

         Management's  discussion  and analysis of our  financial  condition and
results of  operations  are based upon our  consolidated  financial  statements,
which have been  prepared in accordance  with  accounting  principles  generally
accepted in the United States of America.  The  preparation  of these  financial
statements  requires us to make estimates and judgments that affect the reported
amounts of assets,  liabilities,  revenues and expenses, and related disclosures
of contingent assets and liabilities.  We are required to make assumptions about
matters,  which are  highly  uncertain  at the time of the  estimate.  Different
estimates we could  reasonably  have used or changes in the  estimates  that are
reasonably  likely  to occur  could  have a  material  effect  on our  financial
condition or result of operations. Estimates and assumptions about future events
and their effects cannot be determined with  certainty.  On an ongoing basis, we
evaluate estimates,  including those related to returns,  discounts,  bad debts,
inventories,  intangible assets, income taxes, and contingencies and litigation.
We base our  estimates  on  historical  experience  and on  various  assumptions
believed  to  be  applicable  and  reasonable  under  the  circumstances.  These
estimates may change as new events occur, as additional  information is obtained
and  as  our  operating   environment   changes.  In  addition,   management  is
periodically faced with uncertainties,  the outcomes of which are not within its
control and will not be known for prolonged period of time.

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

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


                                       20



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,  2005,  the  balance  in the  allowance  for  returns,
discounts and bad debts reserves was $2.9 million.

INVENTORY

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

VALUATION OF LONG-LIVED AND INTANGIBLE ASSETS AND GOODWILL

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

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

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

         o        a significant negative industry or economic trend.

         Effective January 1, 2002, we adopted Statement of Financial Accounting
Standards No. 142,  "Goodwill and Other  Intangible  Assets."  According to this
statement,  goodwill and other  intangible  assets with indefinite  lives are no
longer subject to amortization,  but rather an assessment of impairment  applied
on a  fair-value-based  test on an annual basis or more  frequently  if an event
occurs or  circumstances  change that would more likely than not reduce the fair
value of a reporting unit below its carrying amount.

         We utilized  the  discounted  cash flow  methodology  to estimate  fair
value.  As of June 30, 2005, we have a goodwill  balance of $8.6 million,  and a
net property and equipment balance of $1.6 million.

INCOME TAXES

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

         In addition,  accruals are also estimated for ongoing audits  regarding
U.S. Federal tax issues that are currently unresolved,  based on our estimate of
whether, and the extent to which, additional taxes will be due. We


                                       21



routinely  monitor the  potential  impact of these  situations  and believe that
amounts are properly  accrued for. If we  ultimately  determine  that payment of
these amounts is unnecessary,  we will reverse the liability and recognize a tax
benefit  during the period in which we determine that the liability is no longer
necessary. We will record an additional charge in our provision for taxes in any
period we determine  that the original  estimate of a tax liability is less than
we  expect  the  ultimate  assessment  to  be.  See  Note  11 of the  "Notes  to
Consolidated Financial Statements" for a discussion of current tax matters.

DEBT COVENANTS

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

NEW ACCOUNTING PRONOUNCEMENTS

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

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 JUNE 30,      ENDED JUNE 30,
                                          ----------------    ----------------
                                           2005      2004      2005      2004
                                          ------    ------    ------    ------

Net sales ..............................   100.0%    100.0%    100.0%    100.0%
Cost of sales ..........................    77.3      86.3      78.6      84.2
                                          ------    ------    ------    ------
Gross profit ...........................    22.7      13.7      21.4      15.8
Selling and distribution expenses ......     4.8       6.2       5.2       6.2
General and administration
   expenses ............................    13.9      24.1      13.5      24.9
Impairment of assets ...................     0.0     202.6       0.0      96.7
                                          ------    ------    ------    ------
Income (loss) from operations ..........     4.0    (219.2)      2.7    (112.0)
Interest expense .......................    (2.5)     (1.8)     (2.2)     (1.9)
Interest Income ........................     1.0       0.2       1.1       0.2
Other income ...........................     0.7       8.1       0.6       8.2
Other expense ..........................    (1.2)     (0.9)     (0.9)     (0.8)
Minority interest ......................     0.0      36.7       0.0      18.6
                                          ------    ------    ------    ------
Income (loss) before taxes .............     2.0    (176.9)      1.3     (87.7)
Income taxes ...........................     0.3       1.2       0.5       1.0
                                          ------    ------    ------    ------
Net income (loss) ......................     1.7%   (178.1)%    0.8%     (88.7)%
                                          ======    ======    ======    ======


SECOND QUARTER 2005 COMPARED TO SECOND QUARTER 2004

         Net sales increased by $12.0 million, or 31.3%, to $50.5 million in the
second  quarter of 2005 from $38.5  million in the second  quarter of 2004.  The
increase  in net  sales  in the  second  quarter  of 2005 was  primarily  due to
increased sales of Private Brands, which was $11.5 million in the 


                                       22



second quarter of 2005 compared to $4.7 million in the same period of 2004. Gear
7, Alain Weiz, and Jessica Simpson recorded  significant sales  contributions in
the second  quarter of 2005.  Private Label sales for the second quarter of 2005
were $39.0 million compared to $33.8 million in the second quarter of 2004, with
the increase  resulting  primarily from  increased  sales to Chico's and Mothers
Work and a  decrease  in the sale of  close-out  inventory  and  fabric  of $2.5
million in the second  quarter of 2004  compared  to $1.2  million in the second
quarter of 2005.
 
         Gross profit  consists of net sales less product  costs,  direct labor,
manufacturing  overhead,  duty, quota,  freight in, brokerage,  and warehousing.
Gross profit increased by $6.2 million to $11.5 million in the second quarter of
2005 from $5.3  million in the second  quarter of 2004.  The  increase  in gross
profit occurred primarily because of an increase in sales and gross margin. As a
percentage of net sales, gross profit increased from 13.7% in the second quarter
of 2004 to 22.7% in the second quarter of 2005. The  improvement in gross margin
is primarily  attributable to the change of relative product mix in favor of the
higher margin  Private  Brands  business as compared to Private  Label,  and the
reduction of close-out inventory and fabric sales in the second quarter of 2005.

         Selling and  distribution  expenses  increased by $18,000,  or 0.8%, to
$2.4  million  in the second  quarter  of 2005 from $2.39  million in the second
quarter of 2004. As a percentage of net sales,  these expenses decreased to 4.8%
in the second  quarter  of 2005 from 6.2% in the  second  quarter of 2004 due to
increased sales during the second quarter of 2005.

         General and  administrative  expenses  decreased  by $2.3  million,  or
24.5%,  to $7.0  million in the second  quarter of 2005 from $9.3 million in the
second quarter of 2004. The decrease was primarily due to the  depreciation  and
amortization  of our Mexico assets of $3.3 million in the second quarter of 2004
as compared to no such expense in the second  quarter of 2005 after  disposition
of those  assets in late 2004.  As a  percentage  of net sales,  these  expenses
decreased  to 13.9% in the  second  quarter  of 2005  from  24.1% in the  second
quarter of 2004.

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

         Operating  income in the second  quarter of 2005 was $2.0  million,  or
4.0% of net sales,  compared to operating loss of $84.4 million,  or (219.2)% of
net sales, in the comparable  period of 2004,  because of the factors  discussed
above.
 
         Interest expense increased by $586,000 or 83.7%, to $1.3 million in the
second  quarter  of 2005 from  $700,000  in the  second  quarter  of 2004.  As a
percentage of net sales, this expense increased to 2.5% in the second quarter of
2005 from 1.8% in the second  quarter of 2004. The increase was primarily due to
interest  expenses of $577,000 in the second quarter of 2005 related to interest
payments to holders of Debentures and amortization of debt discount arising from
issuing  convertible  debentures,  compared  to no such  expense  in the  second
quarter of 2004.  Interest income increased by $424,000 or 1.1% of net sales, to
$517,000  in the second  quarter of 2005 from  $93,000 in the second  quarter of
2004.  The increase  was  primarily  due to the  interest  earned from the notes
receivable  related to the sale of our fixed assets in Mexico of $469,000 during
the second quarter of 2005,  compared to no such income in the second quarter of
2004. Other income was $358,000 in the second quarter of 2005,  compared to $3.1
million in the second  quarter of 2004.  This  reduction in other income was due
primarily  to $2.8  million  of  lease  income  received  for the  lease  of our
facilities and equipment in Mexico in the second quarter of 2004, compared to no
such  income  in the  second  quarter  of 2005  due to the  sale  of our  Mexico
operations  in the fourth  quarter of 2004.  Other  expense was  $592,000 in the
second quarter of 2005, compared to $363,000 in the second quarter of 2004.

         Losses  allocated to minority  interests in the second  quarter of 2004
were $14.1 million,  representing the minority  partner's share of profit in UAV
totaling  $66,000,  and the  minority  shareholder's  share of losses in Tarrant
Mexico totaling $14.2 million,  of which $13.7 million is this shareholder's 25%
share of the charge we  incurred  for the write down of fixed  assets in Mexico.
Loss from the equity method  investments,  UAV and PBG7,  totaled  approximately
$21,000 for the second  quarter of 2005.  None of the loss in the equity  method
investments was allocated to the minority  members because we absorbed losses in
excess of the minority members' investment.


                                       23



FIRST SIX MONTHS OF 2005 COMPARED TO FIRST SIX MONTHS OF 2004 

         Net sales increased by $14.7 million, or 18.3%, to $95.4 million in the
first six months of 2005 from $80.6 million in the first six months of 2004. The
increase  in net  sales in the first six  months  of 2005 was  primarily  due to
increased  sales of  Private  Brands,  which was $22.8  million in the first six
months of 2005  compared to $11.5  million in the same  period of 2004.  Gear 7,
Alain Weiz, and Jessica Simpson recorded  significant sales contributions in the
first six months of 2005.  Private  Label sales for the first six months of 2005
were $72.6  million  compared to $69.1  million in the first six months of 2004,
with the  increase  resulting  primarily  from  increased  sales to Chico's  and
Mothers  Work and a decrease in the sale of  close-out  inventory  and fabric of
$7.6  million in the first six months of 2004  compared  to $1.7  million in the
first six months of 2005.

         Gross profit  increased  by $7.6 million to $20.4  million in the first
six  months of 2005 from  $12.8  million  in the first six  months of 2004.  The
increase in gross profit occurred  primarily because of an increase in sales and
improved gross margin. As a percentage of net sales, gross profit increased from
15.8% in the first six  months of 2004 to 21.4% in the first six months of 2005.
The  improvement  in gross  margin is  primarily  attributable  to the change of
relative  product mix in favor of the higher margin Private  Brands  business as
compared to Private Label,  and the reduction of close-out  inventory and fabric
sales in the first six months of 2005 as compared to the prior year period.

         Selling and  distribution  expenses  decreased by $63,000,  or 1.2%, to
$4.97 million in the first six months of 2005 from $5.0 million in the first six
months of 2004. As a percentage of net sales, these expenses decreased from 6.2%
for the first six months of 2004 to 5.2% for the first six months of 2005.

         General and  administrative  expenses  decreased  by $7.2  million,  or
35.9%,  to $12.9  million in the first six months of 2005 from $20.1  million in
the first six months of 2004. The decrease was primarily due to the depreciation
and  amortization  of our  Mexico  assets of $6.7  million  and $1.1  million of
severance  paid to the  Mexican  workers  in the  first  six  months  of 2004 as
compared to no such expense in the first six months of 2005 after disposition of
our fixed  assets in Mexico in late 2004.  As a percentage  of net sales,  these
expenses  decreased  to 13.5% in the first six  months of 2005 from 24.9% in the
first six months of 2004.

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

         Operating income for the first six months of 2005 was $2.6 million,  or
2.7% of net sales,  compared to operating loss of $90.3 million,  or (112.0)% of
net sales,  in the  comparable  prior  period of 2004 as a result of the factors
discussed above.
 
         Interest  expense  increased by $605,000,  or 40.5%, to $2.1 million in
the first six months of 2005 from $1.5  million in the first six months of 2004.
As a percentage  of net sales,  this expense  increased to 2.2% in the first six
months  of 2005 from 1.9% in the first  six  months of 2004.  The  increase  was
primarily  due to interest  expenses of $756,000 in the first six months of 2005
related to interest  payments to holders of Debentures and  amortization of debt
discount arising from issuing convertible debenture, compared to no such expense
in the first six months of 2004.  Interest income  increased by $883,000 or 1.1%
of net sales,  to $1.1 million in the first six months of 2005 from  $187,000 in
the first six months of 2004.  The  increase was  primarily  due to the interest
earned  from the notes  receivable  related  to the sale of our fixed  assets in
Mexico of  $946,000  during  the first six months of 2005,  compared  to no such
income in the first six months of 2004.  Other  income was $586,000 in the first
six months of 2005,  compared  to $6.6  million in the first six months of 2004.
This reduction in other income was due primarily to $5.5 million of lease income
received for the lease of our  facilities  and  equipment in Mexico in the first
six months of 2004,  compared  to no such income in the first six months of 2005
due to the sale of our Mexico  operations in the fourth  quarter of 2004.  Other
expense was  $893,000  in the first six months of 2005,  compared to $722,000 in
the first six months of 2004.

         Losses allocated to minority  interests in the first six months of 2004
were $15.0 million,  representing the minority  partner's share of losses in UAV
totaling  $157,000,  and the minority  shareholder's  share of losses in Tarrant
Mexico totaling $14.9 million,  of which $13.7 million is this shareholder's 25%
share of the charge we


                                       24



incurred for the write down of fixed assets in Mexico.  Earnings from the equity
method investments,  UAV and PBG7, totaled  approximately  $35,000 for the first
six  months of 2005.  None of the profit in the equity  method  investments  was
allocated to the  minority  members  because we  previously  absorbed  losses in
excess of the minority members' investment.

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

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

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

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

         o        decreases in market prices for our products;

         o        increases in costs of raw materials; and

         o        changes in our working capital requirements.

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

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

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

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

CASH FLOWS:                                                  2005        2004   
                                                           --------    --------
Net cash provided by (used in) operating activities ....   $(16,422)   $ 12,415
Net cash provided by (used in) investing activities ....   $  3,014    $   (208)
Net cash provided by (used in) financing activities ....   $ 13,373    $(14,603)

         During  the  first  six  months  of 2005,  net cash  used in  operating
activities  was $16.4  million,  as compared to net cash  provided by  operating
activities  of $12.4  million  for the same  period  in 2004.  Net cash  used in
operating  activities in the first six months of 2005 resulted  primarily from a
net  income of  $765,000,  reduced by  increases  of $20.9  million in  accounts
receivable and $4.9 million in inventory,  partially  offset by depreciation and
amortization  expense of $1.3  million,  an increase of $6.4  million in account
payable and decrease of $1.7 million due to/from related  parties.  The increase
in accounts  receivable,  inventory and accounts payable in the first six months
of 2005 was primarily due to increase in sales volume.

         During the first six months of 2005,  net cash  provided  by  investing
activities  was  $3.0  million,  as  compared  to net  cash  used  in  investing
activities  of  $208,000  for the same  period  in 2004.  Net cash  provided  by
investing  activities in the first six months 2005 included  approximately  $2.4
million of collection of advances from our Chairman.


                                       25



         During the first six months of 2005,  net cash  provided  by  financing
activities  was  $13.4  million,  as  compared  to net  cash  used in  financing
activities  of $14.6  million for the same period in 2004.  Net cash provided by
financing  activities  in six months of 2005 included $1.4 million net repayment
of our short-term  bank  borrowings,  $10.5 million net proceeds from our credit
facilities and $1.5 million net proceeds from Max Azria.

CONTRACTUAL OBLIGATIONS AND COMMITMENTS

         Following is a summary of our  contractual  obligations  and commercial
commitments available to us as of June 30, 2005 (in millions):
 
                                                PAYMENTS DUE BY PERIOD
                                      ------------------------------------------
                                                Less    Between  Between   After
CONTRACTUAL OBLIGATIONS                         than      2-3      4-5       5
                                       Total   1 Year    Years    Years    Years
-----------------------------------   ------   ------   ------   ------   ------
Long-term debt (1) ................   $ 34.4   $ 32.9   $  1.5   $ --     $ --
Convertible debentures, net .......      7.7     --        7.7     --       --
Operating leases ..................      0.4      0.2      0.2     --       --
Minimum royalties .................     25.2      4.1     13.9      2.0      5.2
Purchase commitment ...............     49.0      4.0     10.0     10.0     25.0
                                      ------   ------   ------   ------   ------
Total Contractual Cash Obligations    $116.7   $ 41.2   $ 33.3   $ 12.0   $ 30.2

   (1)   Excludes interest on long-term debt  obligations.  Based on outstanding
         borrowings  as of June 30, 2005,  and  assuming  all such  indebtedness
         remained  outstanding  and the interest  rates remained  unchanged,  we
         estimate   that  our  interest   cost  on   long-term   debt  would  be
         approximately $3.2 million.



                                                           AMOUNT OF COMMITMENT 
                                                           EXPIRATION PER PERIOD
                                         TOTAL     -------------------------------------
                                        AMOUNTS     LESS     BETWEEN   BETWEEN
COMMERCIAL COMMITMENTS                 COMMITTED    THAN       2-3       4-5      AFTER
AVAILABLE TO US                          TO US     1 YEAR     YEARS     YEARS    5 YEARS
----------------------------------      -------    -------   -------   -------   -------
                                                                    
Lines of credit ..................      $  63.9    $  63.9    $ --      $ --       $ --
Letters of credit (within lines of
   credit) .......................      $  18.9    $  18.9    $ --      $ --       $ --
Total commercial commitments .....      $  63.9    $  63.9    $ --      $ --       $ --



         On June 13, 2002,  we entered  into a letter of credit  facility of $25
million with UPS Capital Global Trade Finance  Corporation  ("UPS").  Under this
facility,  we may arrange for the issuance of letters of credit and acceptances.
The  facility  is  collateralized  by the  shares and  debentures  of all of our
subsidiaries  in Hong Kong.  In addition to the  guarantees  provided by Tarrant
Apparel  Group and our  subsidiaries,  Fashion  Resource  (TCL) Inc. and Tarrant
Luxembourg  Sarl,  Gerard  Guez,  our  Chairman,  also signed a guarantee  of $5
million in favor of UPS to secure this facility. This facility bears interest at
7.0% per annum at June 30, 2005. Under this facility, we were subject to certain
restrictive  covenants,  including  that we  maintain a specified  tangible  net
worth,  fixed charge ratio, and leverage ratio. On June 27, 2005, we amended the
letter of credit facility with UPS to extend the expiration date of the facility
from June 30,  2005 to August  31,  2005 and to reduce  the  tangible  net worth
requirement at June 30, 2005.  Under the amended letter of credit  facility,  we
are subject to restrictive financial covenants of maintaining tangible net worth
of $22 million at December 31, 2004,  March 31, 2005 and June 30, 2005,  and $25
million as of the last day of each fiscal  quarter  thereafter.  There is also a
provision  capping maximum capital  expenditures per quarter of $800,000.  As of
June 30, 2005, $13.8 million was outstanding under this facility with UPS and an
additional $3,000 was available for future borrowings. In addition, $1.2 million
of open letters of credit was outstanding as of June 30, 2005.

         On December 31,  2004,  our Hong Kong  subsidiaries  entered into a new
loan  agreement  with UPS pursuant to which UPS made a $5 million term loan, the
proceeds  of which  were used to repay $5 million  of  indebtedness  owed to UPS
under the letter of credit of facility. The principal amount of this loan is due
and payable in 24 equal monthly  installments  of  approximately  $208,333 each,
plus  interest  equivalent to the "prime rate" plus 2% commencing on February 1,
2005.  On June 27, 2005,  we amended the loan  agreement  with UPS to reduce the
tangible  net  worth  requirement  at June 30,  2005.  Under  the  amended  loan
agreement,  we are subject to  restrictive  financial  covenants of  maintaining
tangible net worth of $22 million at December 31, 2004,  March 31, 2005 and June
30, 2005, and $25 million as of the last day of each fiscal quarter  thereafter.
There is also a provision  capping  maximum  capital  expenditure per quarter at
$800,000.  As of June 30, 2005,  $4.0 million was  outstanding.  The 



                                       26



obligations  under the loan  agreement are  collateralized  by the same security
interests and guarantees  provided under our letter of credit facility with UPS.
Additionally,  the term loan is  secured  by two  promissory  notes  payable  to
Tarrant Luxembourg Sarl in the amounts of $2,550,000 and $1,360,000 and a pledge
by Gerard Guez, our Chairman, of 4.6 million shares of our common stock.

         Since March 2003, DBS Bank (Hong Kong) Limited  (formerly  known as Dao
Heng  Bank)  has made  available  a letter of  credit  facility  of up to HKD 20
million  (equivalent to US $2.6 million) to our  subsidiaries in Hong Kong. This
is a demand facility and is secured by the pledge of our office property,  which
is owned by Gerard Guez,  our Chairman and Todd Kay, our Vice  Chairman,  and by
our  guarantee.  The letter of credit  facility was  increased to HKD 30 million
(equivalent to US$3.9  million) in June 2004. As of June 30, 2005,  $3.5 million
was outstanding under this facility.  In addition,  $0.9 million of open letters
of credit was  outstanding  and none was available  for future  borrowings as of
June 30, 2005. In October 2004, a tax loan for HKD 7.725 million  (equivalent to
US $977,000) was also made available to our Hong Kong  subsidiaries.  As of June
30, 2005, $423,000 was outstanding under this loan.

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

         On October 1, 2004, we amended and restated the Debt Facility with GMAC
by entering into a new factoring  agreement  with GMAC. The amended and restated
agreement (the factoring agreement) extended the expiration date of the facility
to September 30, 2007 and added as parties our subsidiaries  Private Brands, Inc
and No! Jeans, Inc. In addition, in connection with the factoring agreement, our
indirect  majority-owned  subsidiary PBG7, LLC entered into a separate factoring
agreement with GMAC.  Pursuant to the terms of the factoring  agreement,  we and
our subsidiaries agree to assign and sell to GMAC, as factor, all accounts which
arise from our sale of  merchandise  or rendition of service  created on a going
forward basis. At our request, GMAC, in its discretion,  may make advances to us
up to the lesser of (a) up to 90% of our  accounts on which GMAC has the risk of
loss and (b) $40  million,  minus in each case,  any amount  owed by us to GMAC.
Pursuant to the terms of the PBG7 factoring agreement, PBG7 agreed to assign and
sell to  GMAC,  as  factor,  all  accounts,  which  arise  from  PBG7's  sale of
merchandise or rendition of services created on a going-forward basis. At PBG7's
request, GMAC, in its discretion,  may make advances to PBG7 up to the lesser of
(a) up to 90% of PBG7's  accounts on which GMAC has the risk of loss, and (b) $5
million  minus in each case,  any amounts  owed to GMAC by PBG7.  This  facility
bears interest at 6.237% per annum at June 30, 2005. Restrictive covenants under
the revised facility  include a limit on quarterly  capital expenses of $800,000
and  tangible net worth of $20 million at  September  30,  2004,  $22 million at
December  31,  2004 and March 31, 2005 and $25 million at the end of each fiscal
quarter thereafter  beginning on June 30, 2005. On June 29, 2005, GMAC agreed to
reduce the tangible net worth  requirement  at June 30, 2005 from $25 million to
$22  million.  The  tangible  net worth  requirement  of $25 million  resumes at
September 30, 2005 and at the end of each fiscal quarter thereafter.  As of June
30, 2005, we were in compliance with the covenants. A total of $28.8 million was
outstanding with respect to receivables factored under the GMAC facility at June
30, 2005.

         In May 2005, we amended our factoring agreement with GMAC to permit our
subsidiaries  party  thereto and us, to borrow up to the lesser of $3 million or
fifty percent (50%) of the value of eligible  inventory.  The maximum  borrowing
availability under the factoring  agreement,  based on a borrowing base formula,
remained $40 million. In connection with this amendment,  we granted GMAC a lien
on  certain of our  inventory  located  in the  United  States.  A total of $2.1
million was outstanding under the GMAC facility at June 30, 2005 with respect to
collateralized inventory.

         The credit  facility  with GMAC and the credit  facility with UPS carry
cross-default  clauses.  A breach  of a  financial  covenant  set by GMAC or UPS
constitutes an event of default under the other credit facility,  entitling both


                                       27



financial  institutions  to demand  payment in full of all  outstanding  amounts
under their respective debt and credit facilities.

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

         On December 14, 2004, we completed a $10 million  financing through the
issuance of 6% Secured  Convertible  Debentures  ("Debentures")  and warrants to
purchase up to 1,250,000  shares of our common  stock.  Prior to  maturity,  the
investors may convert the Debentures  into shares of our common stock at a price
of $2.00 per share. The warrants have a term of five years and an exercise price
of $2.50 per share.  The Debentures  bear interest at a rate of 6% per annum and
have a term of three years.  We may elect to pay interest on the  Debentures  in
shares of our common stock if certain  conditions  are met,  including a minimum
market price and trading  volume for our common stock.  The  Debentures  contain
customary  events of default and permit the holders  thereof to  accelerate  the
maturity if the full principal  amount  together with interest and other amounts
owing upon the occurrence of such events of default.  The Debentures are secured
by a subordinated lien on certain of our accounts receivable and related assets.
The placement agent in the financing,  received compensation for its services in
the amount of $620,000 in cash and issuance of five year warrants to purchase up
to 200,000 shares of our common stock at an exercise price of $2.50 per share.

         In June 2005, holders of our Debentures  converted an aggregate of $2.3
million of Debentures into 1,133,687  shares of our common stock. The Debentures
were converted at the option of the holders at a price of $2.00 per share.  Debt
discount of $182,000 related to the intrinsic value of the conversion  option of
$804,000 was expensed upon the conversion.  Of the $620,000  financing cost paid
to the placement agent, $141,000 was expensed upon the conversion. The intrinsic
value of the conversion  option,  and the value of the warrant  amortized in the
first six months of 2005 was $248,000.  Total deferred  financing cost amortized
in the first six months of 2005 was $103,000. Total interest paid to the holders
of the  Debentures in the first six months of 2005 was $326,000.  As of June 30,
2005, $6.5 million,  net of $1.2 million of debt discount,  remained outstanding
under the Debentures.

         On February 14, 2005,  we borrowed  $5.0 million from Max Azria,  which
amount  bears  interest  at the rate of 4% per  annum and is  payable  in weekly
installments  of $250,000  beginning  on February 28, 2005 and  continuing  each
Monday until July 11, 2005. This is an unsecured loan. As of June 30, 2005, $1.5
million  remained  outstanding  under this loan. In early August 2005, we repaid
the loan in its entirety.

         We had two  equipment  loans  outstanding  at June  30,  2005  totaling
$70,000 bearing interest at 6% payable in installments through 2009.

         From time to time, we open letters of credit under an uncommitted  line
of credit from Aurora Capital Associates who issues these letters of credits out
of Israeli  Discount  Bank.  As of June 30, 2005,  $1.6 million was  outstanding
under this  facility  and $3.6 million of letters of credit were open under this
arrangement.  We pay a commission  fee of 2.25% on all letters of credits issued
under this arrangement.

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


                                       28



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

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

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

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

RELATED PARTY TRANSACTIONS

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

         In  August  2004,  through  Tarrant  Mexico,  S. de R.L.  de C.V.,  our
majority owned and controlled subsidiary in Mexico, we entered into an Agreement
for Purchase of Assets with  affiliates of Mr. Kamel Nacif, a shareholder at the
time of the transaction,  which agreement was amended in October 2004.  Pursuant
to the  agreement,  as amended,  on November 30, 2004, we sold to the purchasers
substantially  all of our assets and real  property  in  Mexico,  including  the
equipment  and  facilities  we previously  leased to Mr.  Nacif's  affiliates in
October 2003, for an aggregate purchase price consisting of: a) $105,400 in cash
and  $3,910,000 by delivery of unsecured  promissory  notes bearing  interest at
5.5% per annum;  and b)  $40,204,000,  by delivery of secured  promissory  notes
bearing interest at 4.5% per annum, maturing on December 31, 2005 and every year
thereafter until December 31, 2014. The secured  promissory notes are payable in
partial or total amounts anytime prior to the maturity of each note. Included in
the $44.8 million notes receivable - related party on the  accompanying  balance
sheet as of June 30,  2005 was $1.3  million of Mexico  value added taxes on the
real property  component of this transaction.  The future maturities of the note
receivable from the purchasers, including the Mexican value added tax to be paid
by the  purchasers.  Upon  consummation  of the sale, we entered into a purchase
commitment  agreement with the  purchasers,  pursuant to which we have agreed to
purchase annually over the ten-year term of the agreement,  $5 million of fabric
manufactured at our former  facilities  acquired by the purchasers at negotiated
market prices. We purchased  $954,000 and $2.8 million of fabric from Acabados y
Terminados in the three months ended June 30, 2005 and 2004. Net amount due from
these parties as of June 30, 2005 was $294,000.


                                       29



         From time to time in the past,  we borrowed  funds from,  and  advanced
funds to, Mr. Guez.  The greatest  outstanding  balance of such  advances to Mr.
Guez in the second quarter of 2005 was approximately  $2,432,000.  Mr. Guez paid
our expenses of  approximately  $126,000 and $106,000 for the three months ended
June 30,  2005 and 2004,  respectively,  which  amounts  were  applied to reduce
accrued  interest and principle on Mr. Guez's loan.  The balance of $2.4 million
is payable on demand and had been shown as reductions to shareholders' equity as
of June 30, 2005. All advances to, and  borrowings  from, Mr. Guez bore interest
at the rate of 7.75%  during the  period.  Total  interest  paid by Mr. Guez was
$46,000  and  $93,000  for the  three  months  ended  June 30,  2005  and  2004,
respectively.  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
officers or directors of Tarrant.

         On July 1, 2001, we formed an entity to jointly  market,  share certain
risks and achieve economies of scale with Azteca Production International,  Inc.
("Azteca"),  called United  Apparel  Ventures,  LLC ("UAV").  Azteca is owned by
Hubert Guez, the brother of Gerard Guez,  our Chairman.  This entity was created
to coordinate  the  production  of apparel for a single  customer of our branded
business. UAV is owned 50.1% by Tag Mex, Inc., our wholly owned subsidiary,  and
49.9% by Azteca. Results of the operation of UAV have been consolidated into our
results  since  July 2001  with the  minority  partner's  share of all gains and
losses   eliminated   through  the  minority  interest  line  in  our  financial
statements.  Due to the restructuring of our Mexico operations,  we discontinued
manufacturing  for UAV customers in the second quarter of 2004. Two and one half
percent of gross  sales as  management  fees were paid to each of the members of
UAV, per the operating agreement. The amount paid to Azteca, the minority member
of UAV, totaled $0 and $54,000 in the three months ended June 30, 2005 and 2004,
respectively.  We purchased  $0 and $1.5  million of finished  goods and service
from Azteca and its affiliates in the three months ended June 30, 2005 and 2004,
respectively.  Our total  sales of  fabric  and  service  to Azteca in the three
months ended June 30, 2005 and 2004 were $0 and $436,000, respectively.

         Commencing in June 2003, UAV began selling to Seven Licensing  Company,
LLC  ("Seven  Licensing"),  jeans wear  bearing  the brand  "Seven7",  which was
ultimately purchased by Express. Seven Licensing is beneficially owned by Gerard
Guez. In the third quarter of 2004, in order to strengthen our own private brand
business,  we decided to discontinue  sourcing for Seven7. Total sales to Seven7
in the three  months  ended  June 30,  2005 and 2004  were $0 and $1.1  million,
respectively.

         At December 31, 2004,  Messrs.  Guez and Kay beneficially owned 961,000
and 1,003,500  shares,  respectively,  of common stock of Tag-It  Pacific,  Inc.
("Tag-It"),  collectively representing 10.8% of Tag-It Pacific's common stock at
December  31,  2004.  Tag-It  is  a  provider  of  brand  identity  programs  to
manufacturers  and  retailers of apparel and  accessories.  Commencing  in 1998,
Tag-It  assumed  the  responsibility  for  managing  and  sourcing  all trim and
packaging used in connection  with products  manufactured by or on our behalf in
Mexico.  Due to the  restructuring  of our Mexico  operations,  Tag-It no longer
manages our trim and packaging  requirements.  We purchased $34,000 and $503,000
of trim  inventory from Tag-It in the three months ended June 30, 2005 and 2004,
respectively.  From time to time we have  guaranteed the  indebtedness of Tag-It
for the purchase of trim on our behalf. See Note 7 of the "Notes to Consolidated
Financial Statements."

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

FACTORS THAT MAY AFFECT FUTURE RESULTS

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


                                       30


 
RISKS RELATED TO OUR BUSINESS

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

         Kohl's accounted for 16.4% and 15.6% of our net sales for the first six
months of 2005 and 2004, respectively. Mervyn's accounted for 11.1% and 16.2% of
our net sales for the first six  months of 2005 and 2004,  respectively.  Lerner
New York  accounted for 9.1% and 11.5% of our net sales for the first six months
of 2005 and 2004, respectively.  Affiliated department stores owned by Federated
Department  Stores accounted for  approximately  13.4% and 9.9% of our net sales
for the first six months of 2005 and 2004, respectively.  Wal-Mart accounted for
approximately  9.9% and 7.1% of our net sales  for the first six  months of 2005
and 2004, respectively. We believe that consolidation in the retail industry has
centralized  purchasing  decisions  and given  customers  greater  leverage over
suppliers like us, and we expect this trend to continue.  If this  consolidation
continues, our net sales and results of operations may be increasingly sensitive
to  deterioration in the financial  condition of, or other adverse  developments
with, one or more of our customers.

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

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

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

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

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

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


                                       31



FAILURE TO MANAGE OUR RESTRUCTURING IN MEXICO COULD IMPAIR OUR BUSINESS.

         We determined to cease directly operating a substantial majority of our
equipment  and  fixed  assets in  Mexico,  and to lease a large  portion  of our
facilities  and  operations  in  Mexico  to a  related  third  party,  which  we
consummated  effective  September  1, 2003.  Subsequently,  in August  2004,  we
entered into a purchase  and sale  agreement  to sell  substantially  all of our
assets and real  property in Mexico,  including  the  equipment  and  facilities
previously leased to Mr. Nacif's  affiliates,  which transaction was consummated
in the fourth  quarter of 2004.  As a  consequence,  we have become  primarily a
trading company, relying on third party manufacturers to produce the merchandise
we sell to our  customers  and as a result  assume  the  risks  associated  with
contracting these services.

OUR OPERATING RESULTS MAY FLUCTUATE SIGNIFICANTLY.

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

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

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

WE DEPEND ON OUR COMPUTER AND COMMUNICATIONS SYSTEMS.

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

WE MAY REQUIRE ADDITIONAL CAPITAL IN THE FUTURE.

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


                                       32



operations or obtain funds through collaborative partners that may require us to
release material rights to our products.

OUR BUSINESS IS SUBJECT TO RISKS ASSOCIATED WITH IMPORTING PRODUCTS.

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

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

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

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

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


                                       33



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

         Approximately  89% of our products  sold in the second  quarter of 2005
were imported from outside the U.S. We are subject to the risks  associated with
doing   business  in  foreign   countries,   including,   but  not  limited  to,
transportation delays and interruptions,  political instability,  expropriation,
currency fluctuations and the imposition of tariffs, import and export controls,
other non-tariff  barriers and cultural issues.  Any changes in those countries'
labor  laws  and  government  regulations  may  have a  negative  effect  on our
profitability.

RISK ASSOCIATED WITH OUR INDUSTRY

OUR SALES ARE HEAVILY INFLUENCED BY GENERAL ECONOMIC CYCLES.

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

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


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

         o        anticipating  and  quickly  responding  to  changing  consumer
                  demands;

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

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

         o        the need to provide strong and effective marketing support.

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

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

OUR BUSINESS IS SUBJECT TO SEASONAL TRENDS.

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


                                       34



OTHER RISKS RELATED TO AN INVESTMENT IN OUR COMMON STOCK

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

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

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

         As of June 30, 2005,  our  executive  officers and  directors and their
affiliates  owned  approximately  43.3% of the outstanding  shares of our common
stock.  Gerard Guez, our Chairman,  and Todd Kay, our Vice  Chairman,  alone own
approximately  33.6% and 8.5%,  respectively,  of the outstanding  shares of our
common stock at June 30, 2005. Accordingly, our executive officers and directors
have the ability to affect the outcome of, or exert considerable influence over,
all matters requiring shareholder  approval,  including the election and removal
of directors and any change in control.  This  concentration of ownership of our
common stock could have the effect of delaying or preventing a change of control
of  us or  otherwise  discouraging  or  preventing  a  potential  acquirer  from
attempting to obtain control of us. This, in turn,  could have a negative effect
on the market price of our common stock. It could also prevent our  shareholders
from  realizing  a premium  over the market  prices  for their  shares of common
stock.

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

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

OUR STOCK PRICE HAS BEEN VOLATILE.

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


                                       35



as a recession,  or interest  rate or currency rate  fluctuations  may adversely
affect the market price of our common stock.

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

ABSENCE OF DIVIDENDS COULD REDUCE OUR ATTRACTIVENESS TO YOU.

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


                                       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  and  fixed  asset  purchase
obligations.  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  (primarily  LIBOR  rates),  we are
sensitive  to  changes in  prevailing  interest  rates.  Any major  increase  or
decrease in market  interest rates that affect our financial  instruments  would
have a material impact on earning or cash flows during the next fiscal year.

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

ITEM 4.  CONTROLS AND PROCEDURES. 

         EVALUATION OF CONTROLS AND PROCEDURES

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

         CHANGES IN CONTROLS AND PROCEDURES

         During  the  second  quarter  of 2005,  we  adopted  new  policies  and
procedures  for   accounting  for   instruments   with   convertible   features.
Specifically, our Chief Financial Officer, who was hired in the third quarter of
2004,  will  review and  approve  the  appropriate  accounting  for  convertible
instruments and determine whether any embedded beneficial  conversion feature is
required  to be  recognized  and  measured  separately.  This change was made in
response to the conclusion by management and Grant Thornton LLP, our independent
accountants,  that a material  weakness  existed in our  internal  control  over
financial  reporting in light of the restatement of our  consolidated  financial
statements  for the years ended  December 31, 2003 and 2004.  See Note 16 of the
"Notes  to   Consolidated   Financial   Statements"  for  a  discussion  of  the
restatement.

         Other than as described above,  during the second quarter of 2005 there
were no significant  changes in our internal  controls or in other factors known
to the Chief Executive  Officer or the Chief  Financial  Officer that materially
affected,  or are reasonably likely to materially  effect,  our internal control
over financial reporting.


                                       37



                          PART II -- OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS. 

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

ITEM 2.  UNREGISTERED SALE OF EQUITY SECURITIES AND USE OF PROCEEDS. 

         From June 22, 2005 through August 2 2005, holders of our outstanding 6%
convertible   secured   debentures   converted   an  aggregate  of  $361,000  of
indebtedness  under the  debentures  into 180,500  shares our common stock.  The
debentures  are  convertible  at the option of the  holders  into  shares of our
common stock at a price of $2.00 per share.  These shares were issued to certain
holders of the debentures as of the following dates:

         o        100,000 shares on June 22, 2005

         o        20,500 shares on June 28, 2005

         o        60,000 shares on August 2, 2005

         The  issuance  of these  shares was exempt  from the  registration  and
prospectus  delivery  requirements  of the  Securities  Act  pursuant to Section
3(a)(9) of the Securities Act.

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

         On May 26, 2005, we held our 2005 Annual  Meeting of  Shareholders.  At
the  annual  meeting,  there  were  28,814,763  shares  entitled  to  vote,  and
25,715,746  shares  (89.25%)  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,  Barry Aved,  Corazon  Reyes,  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 Barry Aved, Stephane Farouze, Milton Koffman
and Mtichell  Simbal to serve as our Class II directors  for two years and until
their successors has been elected.

                  DIRECTOR               FOR               WITHHELD

                 Barry Aved           25,573,224           142,522
              Stephane Farouze        25,690,971            24,775
               Milton Koffman         25,690,971            24,775
              Mitchell Simbal         25,690,971            24,775

         2.       Proposal to ratify the  appointment  of Grant  Thornton LLP as
the Company's  independent  public  accountants  for the year ended December 31,
2005.

            FOR               AGAINST           ABSTAIN        BROKER NON-VOTES

         25,692,570            11,675            11,500               1


                                       38



ITEM 6.  EXHIBITS.


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

         10.11.1        First Amendment  Factoring  Agreement dated as of May 9,
                        2005  by and  among  GMAC  Commercial  Finance  LLC  and
                        Tarrant Apparel Group, Fashion Resource (TCL), Inc., TAG
                        Mex, Inc., United Apparel Ventures, LLC, Private Brands,
                        Inc. and NO! Jeans, Inc.

         10.11.2        Inventory   Security   Agreement   by  and  among   GMAC
                        Commercial   Finance  LLC  and  Tarrant  Apparel  Group,
                        Fashion  Resource  (TCL),  Inc., TAG Mex,  Inc.,  United
                        Apparel  Ventures,  LLC,  Private  Brands,  Inc. and NO!
                        Jeans, Inc.

         10.16.17       Eleventh  Deed of  Variation  to  Syndicated  Letter of
                        Credit Facility effective as of February 14, 2005 among
                        Tarrant Company Limited,  Marble Limited and Trade Link
                        Holdings  Limited and UPS Capital  Global Trade Finance
                        Corporation.

         10.16.18       Twelfth  Deed of  Variation  to  Syndicated  Letter  of
                        Credit  Facility  effective  as of June 27,  2005 among
                        Tarrant Company Limited,  Marble Limited and Trade Link
                        Holdings  Limited and UPS Capital  Global Trade Finance
                        Corporation.

         10.16.19       First Deed of Variation to Loan Agreement  effective as
                        of June 27, 2005 among Tarrant Company Limited,  Marble
                        Limited and Trade Link Holdings Limited and UPS Capital
                        Global Trade Finance Corporation.

         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.


                                      39


 
                                   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 11, 2005                       By:      /s/    Corazon Reyes
                                                     --------------------------
                                                           Corazon Reyes,
                                                       Chief Financial Officer


Date:    August 11, 2005                       By:    /s/    Barry Aved        
                                                     --------------------------
                                                             Barry Aved,
                                                       Chief Executive Officer


                                       40