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


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

                                   (MARK ONE)

|X|      QUARTERLY  REPORT  PURSUANT  TO SECTION  13 OR 15(D) OF THE  SECURITIES
         EXCHANGE ACT OF 1934.

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2007

                                       OR

|_|      TRANSITION  REPORT  PURSUANT  TO SECTION 13 OR 15(D) OF THE  SECURITIES
         EXCHANGE ACT OF 1934. FOR THE TRANSITION PERIOD FROM ____________ TO

                         COMMISSION FILE NUMBER: 0-26006

                                   ----------
                              TARRANT APPAREL GROUP
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

           CALIFORNIA                                           95-4181026
(STATE OR OTHER JURISDICTION OF                             (I.R.S. EMPLOYER
 INCORPORATION OR ORGANIZATION)                           IDENTIFICATION NUMBER)

                         3151 EAST WASHINGTON BOULEVARD
                          LOS ANGELES, CALIFORNIA 90023
               (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (323) 780-8250

         Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [_]

         Indicate by check mark whether the  registrant  is a large  accelerated
filer,  an  accelerated  filer or a  non-accelerated  filer.  See  definition of
"accelerated  filer and large  accelerated  filer" in Rule 12b-2 of the Exchange
Act.
Large accelerated filer [ ]   Accelerated filer [ ]   Non-accelerated filer [X]

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


Number of shares of Common Stock of the  Registrant  outstanding  as of November
9, 2007: 30,543,763.


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





                              TARRANT APPAREL GROUP
                                    FORM 10-Q
                                      INDEX

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

         Consolidated Balance Sheets at September 30, 2007 (unaudited)
         and December 31, 2006............................................     2

         Consolidated Statements of Operations for the Three Months
         and Nine Months Ended September 30, 2007 and
         September 30, 2006 (unaudited)...................................     3

         Consolidated Statements of Cash Flows for the Nine Months
         Ended September 30, 2007 and September 30, 2006 (unaudited)......     4

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

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations .......................................    26

Item 3.  Quantitative and Qualitative Disclosures About Market Risk ......    40

Item 4.  Controls and Procedures..........................................    41

                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings................................................    42

Item 1A. Risk Factors.....................................................    42

Item 6.  Exhibits.........................................................    48

         SIGNATURES.......................................................    49


             CAUTIONARY LEGEND REGARDING FORWARD-LOOKING STATEMENTS

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


                                       1



                         PART I -- FINANCIAL INFORMATION

ITEM 1.     FINANCIAL STATEMENTS.


                              TARRANT APPAREL GROUP
                           CONSOLIDATED BALANCE SHEETS

                                                                     SEPTEMBER 30,     DECEMBER 31,
                                                                          2007             2006
                                                                     -------------    -------------
                                                                      (Unaudited)
                                                                                
                              ASSETS
Current assets:
   Cash and cash equivalents .....................................   $   1,644,076    $     904,553
   Accounts receivable, net of $2.2 million and $2.1 million
   allowance for returns, discounts and bad debts at September 30,
   2007 and December 31, 2006, respectively ......................      49,010,282       48,079,527
   Due from related parties ......................................       8,637,795        3,688,355
   Inventory .....................................................      10,913,005       17,774,103
   Temporary quota rights ........................................          41,047           32,217
   Prepaid expenses ..............................................       1,190,331        1,515,087
   Deferred tax assets ...........................................         148,332          123,607
   Income taxes receivable .......................................            --             25,468
                                                                     -------------    -------------
 Total current assets ............................................      71,584,868       72,142,917

Property and equipment, net of $9.6 million and $9.4 million
accumulated depreciation at September 30, 2007 and December 31,
2006, respectively ...............................................       1,571,172        1,414,354
Notes receivable - related parties, net of $27.1 million reserve
at December 31, 2006 .............................................            --         14,000,000
Due from related parties .........................................       3,556,941        4,168,205
Equity method investment .........................................       2,292,705        2,151,061
Deferred financing cost, net of $1.0 million and $1.7 million
accumulated amortization at September 30, 2007 and December 31,
2006, respectively ...............................................         259,135        2,448,526
Other assets .....................................................         233,174        6,223,816
Goodwill, net ....................................................       8,582,845        8,582,845
                                                                     -------------    -------------
Total assets .....................................................   $  88,080,840    $ 111,131,724
                                                                     =============    =============

               LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Short-term bank borrowings ....................................   $  12,684,656    $  13,696,182
   Accounts payable ..............................................      19,026,880       22,685,674
   Accrued expenses ..............................................       8,891,612        8,907,658
   Derivative liability ..........................................            --            195,953
   Income taxes ..................................................      17,277,776       16,865,125
   Current portion of long-term obligations and factoring
     arrangement .................................................      11,303,660       19,586,565
                                                                     -------------    -------------
 Total current liabilities .......................................      69,184,584       81,937,157


Term loan, net of $4.3 million debt discount at December 31, 2006.            --         11,212,724
Other long-term obligations ......................................            --              5,338
                                                                     -------------    -------------
Total liabilities ................................................      69,184,584       93,155,219

Minority interest in PBG7 ........................................          49,847           54,338
Commitments and contingencies

Shareholders' equity:
   Preferred stock, 2,000,000 shares authorized; no shares at
   September 30, 2007 and December 31, 2006 issued and outstanding            --               --
   Common stock, no par value, 100,000,000 shares authorized;
   30,543,763 shares at September 30, 2007 and December 31, 2006
   issued and outstanding ........................................     114,977,465      114,977,465
   Warrant to purchase common stock ..............................       7,314,239        7,314,239
   Contributed capital ...........................................      10,560,634       10,191,511
   Accumulated deficit (See Note 12) .............................    (111,987,372)    (112,410,363)
   Notes receivable from officer/shareholder .....................      (2,018,557)      (2,150,685)
                                                                     -------------    -------------
 Total shareholders' equity ......................................      18,846,409       17,922,167
                                                                     -------------    -------------

Total liabilities and shareholders' equity .......................   $  88,080,840    $ 111,131,724
                                                                     =============    =============


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


                                       2



                              TARRANT APPAREL GROUP

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                               THREE MONTHS ENDED SEPTEMBER 30,  NINE MONTHS ENDED SEPTEMBER 30,
                                               ------------------------------    -------------    -------------
                                                    2007             2006             2007             2006
                                               -------------    -------------    -------------    -------------
                                                                                      
Net sales ..................................   $  62,920,140    $  54,645,223    $ 172,239,904    $ 174,989,008
Net sales to related party .................       7,283,117             --         14,170,449             --
                                               -------------    -------------    -------------    -------------
Total net sales ............................      70,203,257       54,645,223      186,410,353      174,989,008

Cost of sales ..............................      50,596,259       42,844,174      135,641,449      138,006,628
Cost of sales to related party .............       6,659,261             --         12,919,890             --
                                               -------------    -------------    -------------    -------------
Total cost of sales ........................      57,255,520       42,844,174      148,561,339      138,006,628

Gross profit ...............................      12,947,737       11,801,049       37,849,014       36,982,380
Selling and distribution expenses ..........       3,754,062        2,568,038       10,544,801        8,295,815
General and administrative expenses ........       6,111,199        6,551,393       18,838,153       19,914,629
Royalty expenses ...........................         421,454          263,583        1,212,882        2,099,392
Loss on notes receivable - related parties..            --         27,137,297             --         27,137,297
Terminated acquisition expenses ............            --               --          2,000,000             --
                                               -------------    -------------    -------------    -------------

Income (loss)  from operations .............       2,661,022      (24,719,262)       5,253,178      (20,464,753)

Interest expense ...........................      (1,282,763)      (1,562,426)      (3,845,649)      (4,696,279)
Interest income ............................          39,462          165,399          127,419        1,131,601
Interest in income (loss) of equity method
   investee ................................          15,102           (7,307)         141,644          103,015
Other income ...............................       3,866,835          109,093        4,019,233          233,466
Adjustment to fair value of derivative .....            --            729,394          195,953          511,087
Other expense ..............................      (4,954,015)            --         (4,965,155)        (400,000)
                                               -------------    -------------    -------------    -------------

Income (loss) before provision for income
   taxes ...................................         345,643      (25,285,109)         926,623      (23,581,863)
Provision (credit) for income taxes ........      (1,265,961)          80,946         (491,877)         340,667
Minority interest ..........................           3,043           13,641            4,491           17,772
                                               -------------    -------------    -------------    -------------
Net income (loss) ..........................   $   1,614,647    $ (25,352,414)   $   1,422,991    $ (23,904,758)
                                               =============    =============    =============    =============

Net income (loss) per share:
   Basic ...................................   $        0.05    $       (0.83)   $        0.05    $       (0.78)
                                               =============    =============    =============    =============
   Diluted .................................   $        0.05    $       (0.83)   $        0.05    $       (0.78)
                                               =============    =============    =============    =============

Weighted average common and common
   equivalent shares:
   Basic ...................................      30,543,763       30,543,763       30,543,763       30,546,217
                                               =============    =============    =============    =============
   Diluted .................................      30,543,763       30,543,763       30,543,875       30,546,217
                                               =============    =============    =============    =============


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


                                       3




                              TARRANT APPAREL GROUP

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)


                                                              NINE MONTHS ENDED SEPTEMBER 30,
                                                              ------------------------------
                                                                   2007             2006
                                                              -------------    -------------
                                                                         
Operating activities:
Net income (loss) .........................................   $   1,422,991    $ (23,904,758)
Adjustments to reconcile net income (loss) to net cash
  provided by  operating activities:
   Deferred taxes .........................................         (24,724)          (8,073)
   Depreciation and amortization of fixed assets ..........         310,134          353,261
   Amortization of deferred financing cost ................       1,480,554        2,030,636
   Write-off of deferred financing cost and debt discount..       4,950,616             --
   Adjustment to fair value of derivative .................        (195,953)        (511,087)
   Loss (gain) on notes receivable - related parties ......      (3,750,000)      27,137,297
   Terminated acquisition expenses ........................       2,000,000             --
   Change in the provision for returns and discounts ......         (55,348)         318,208
   Change in the provision for bad debts ..................         172,374           (6,885)
   Loss (gain) on sale of fixed assets ....................           9,543           (2,054)
   Income from equity method investment ...................        (141,644)        (103,015)
   Minority interest ......................................          (4,491)         (17,772)
   Stock-based compensation ...............................         469,124           96,820
   Changes in operating assets and liabilities:
     Accounts receivable ..................................        (548,643)       7,295,637
     Due to/from related parties ..........................      (4,951,432)         (35,830)
     Inventory ............................................       6,861,098       11,173,258
     Temporary quota rights ...............................          (8,830)        (111,207)
     Prepaid expenses .....................................         350,224        1,196,077
     Accounts payable .....................................      (3,658,793)     (15,083,937)
     Accrued expenses and income tax payable ..............        (603,396)         480,420
                                                              -------------    -------------

     Net cash provided by operating activities ............       4,083,404       10,296,996

Investing activities:
   Purchase of fixed assets ...............................        (476,496)        (130,177)
   Proceeds from sale of fixed assets .....................            --              4,707
   Proceeds from notes receivable .........................      17,750,000             --
   Due diligence fees in acquisition ......................        (699,744)            --
   Refund of deposit on acquisition .......................       4,750,000             --
   Distribution from equity method investee ...............            --             67,500
   Collection on notes receivable - related parties .......            --          1,086,111
   Collection of advances from shareholders/officers ......         132,129           96,669
                                                              -------------    -------------

     Net cash provided by investing activities ............      21,455,889        1,124,810

Financing activities:
   Short-term bank borrowings, net ........................      (1,011,526)      (1,298,595)
   Proceeds from long-term obligations ....................     156,969,797      183,669,591
   Payment of financing costs .............................            --         (2,821,647)
   Repayments of term loan ................................     (15,500,000)            --
   Repayments of borrowings from convertible debentures ...            --         (6,912,626)
   Payment of long-term obligations and bank borrowings ...    (165,258,041)    (184,723,816)
                                                              -------------    -------------
     Net cash used in financing activities ................     (24,799,770)     (12,087,093)
                                                              -------------    -------------

Increase (decrease) in cash and cash equivalents ..........         739,523         (665,287)
Cash and cash equivalents at beginning of period ..........         904,553        1,641,768
                                                              -------------    -------------

Cash and cash equivalents at end of period ................   $   1,644,076    $     976,481
                                                              =============    =============


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


                                       4




                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

1.       ORGANIZATION AND BASIS OF CONSOLIDATION

         The accompanying  financial  statements consist of the consolidation of
Tarrant  Apparel  Group,  a  California  corporation,  and  its  majority  owned
subsidiaries  located primarily in the U.S., Asia,  Mexico,  and Luxembourg.  At
September 30, 2007, we own 75% of PBG7, LLC ("PBG7").  We previously owned 50.1%
of United Apparel  Ventures  ("UAV"),  which was dissolved on February 27, 2007.
The  dissolution  of UAV did not  have a  material  impact  on our  consolidated
financial  statements.  We  consolidate  these entities and reflect the minority
interests  in earnings  (losses) of the ventures in the  accompanying  financial
statements. All inter-company amounts are eliminated in consolidation. The 49.9%
minority  interest  in UAV was  owned  by  Azteca  Production  International,  a
corporation  owned by the brothers of our Chairman and Interim  Chief  Executive
Officer, Gerard Guez. The 25% minority interest in PBG7 is owned by BH7, LLC, an
unrelated party.

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

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

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The accompanying  unaudited financial  statements have been prepared in
accordance with generally accepted accounting principles in the United States of
America ("US GAAP") for interim financial  information and with the instructions
to Form 10-Q and Article 10 of Regulation S-X. Accordingly,  they do not include
all of the information and footnotes  required by US GAAP for complete financial
statements. In the opinion of management,  all adjustments (consisting of normal
recurring accruals)  considered necessary for a fair presentation of the results
of operations for the periods presented have been included.

         The  consolidated  financial  data at December 31, 2006 is derived from
audited  financial  statements  which are included in our Annual  Report on Form
10-K for the year ended  December  31, 2006,  and should be read in  conjunction
with the audited financial statements and notes thereto. Interim results are not
necessarily indicative of results for the full year.

         The accompanying  unaudited  consolidated  financial statements include
all  majority-owned  subsidiaries in which we exercise  control.  Investments in
which we  exercise  significant  influence,  but  which we do not  control,  are
accounted  for under the  equity  method of  accounting.  The  equity  method of
accounting is used when we have a 20% to 50% interest in other entities,  except
for  variable  interest  entities  for  which  we  are  considered  the  primary
beneficiary under Financial Accounting  Standards Board ("FASB")  Interpretation
No. 46,  "Consolidation of Variable Interest Entities," an interpretation of ARB
No. 51. Under the equity method,  original  investments are recorded at cost and
adjusted by our share of undistributed earnings or losses of these entities. All
significant  inter-company  transactions  and balances have been eliminated from
the consolidated financial statements.

         The  preparation  of financial  statements in  conformity  with US GAAP
requires  management to make estimates and  assumptions  that affect the amounts
reported  in  the  financial  statements  and  accompanying  notes.  Significant
estimates  used by us in preparation of the  consolidated  financial  statements
include  allowance  for  returns,  discounts  and bad  debts,  inventory,  notes
receivable - related  parties  reserve,  valuation of long-lived  and intangible
assets and goodwill,  income taxes, stock options  valuation,  contingencies and
litigation. Actual results could differ from those estimates.


                                       5



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

LICENSE AGREEMENTS AND ROYALTY EXPENSES

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

         Royalty  expense in the nine months ended  September  30, 2007 and 2006
was $1.2 million and $2.1 million, respectively.

DEFERRED RENT PROVISION

         When a lease requires fixed  escalation of the minimum lease  payments,
rental  expense is  recognized on a straight line basis over the initial term of
the lease,  and the  difference  between the average  rental  amount  charged to
expense and amounts payable under the lease is included in deferred  amount.  As
of  September  30, 2007 and December  31,  2006,  deferred  rent of $246,000 and
$93,000,  respectively,  was recorded under accrued expense in our  consolidated
financial statements.

DERIVATIVE ACTIVITIES

WARRANT DERIVATIVES

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

FOREIGN CURRENCY FORWARD CONTRACT

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

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


                                       6



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

ACCOUNTING FOR UNCERTAIN TAX POSITIONS

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

         We and several of our subsidiaries file income tax returns in the U.S.,
Hong Kong, Luxembourg, Mexico and various state jurisdictions.  We are currently
subject to Internal  Revenue  Service ("IRS") audit for the years including 1996
through  2002 and State of New York audit for the years 2002 to 2005 but are not
being  audited for other states or non-U.S.  income tax  examinations  for years
open in those taxing jurisdictions.

         In January  2004,  the IRS  completed  its  examination  of our Federal
income tax returns for the years ended  December 31, 1996 through 2001.  The IRS
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.  We are
currently at the appellate level of the IRS and believe the proposed adjustments
made to our federal  income tax returns  for the years ended 1996  through  2002
will be  resolved  within the next  twelve  months and if so,  unrecognized  tax
benefits  related to U.S.  tax  positions  may decrease by up to $7.8 million by
December  31,  2007.  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  under the caption  "Income  Taxes".  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.

         The total  unrecognized  tax  benefits  as of January 1, 2007 were $8.9
million, excluding interest, penalties and related income tax benefits and would
be recorded as a component  of income tax expense if  recognized.  We  recognize
interest  accrued  related to  unrecognized  tax  benefits  and  penalties  as a
component of income tax expense. As of January 1, 2007, the accrued interest and
penalties  were $8.0  million  and $1.2  million,  respectively,  excluding  any
related income tax benefits.  In the third quarter of 2007, the unrecognized tax
benefits related to IRS and the associated  state  liabilities had been adjusted
to $8.4 million,  excluding interest,  penalties and related income tax benefits
and would be recorded as a component of income tax expense if recognized. During
the third quarter of 2007,  we  derecognized  a previous  uncertain tax position
through negotiations with the state tax jurisdiction.  The negotiated settlement
resulted in a decrease of $1.4  million in  unrecognized  tax  benefits and $1.0
million in penalties.  After the above  adjustments,  the total unrecognized tax
benefits as of September 30, 2007 were $8.4  million.  As of September 30, 2007,
the accrued interest and penalties were $7.5 million and $142,000, respectively,
excluding any related income tax benefits.

         In many cases,  the  uncertain  tax  positions are related to tax years
that remain subject to examination by the relevant tax authorities.  Federal and
state statutes are open from 1996 through the present period. Hong Kong statutes
are open from 2001, Luxembourg from 2003 and Mexico from 2001.

         Certain  2006  amounts  have been  reclassified  to conform to the 2007
presentation.

3.       STOCK-BASED COMPENSATION

         Our Employee  Incentive Plan,  formerly the 1995 Stock Option Plan (the
"1995 Plan"),  authorized  the grant of both incentive and  non-qualified  stock
options to our officers, employees,  directors and consultants for shares of our
common  stock.  As of September  30,  2007,  there were  outstanding  options to
purchase a total of  1,041,000  shares of common  stock  granted  under the 1995


                                       7



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

Plan.  No further  grants may be made under the 1995 Plan.  On May 25, 2006,  we
adopted the Tarrant  Apparel Group 2006 Stock  Incentive Plan (the "2006 Plan"),
which  authorizes  the  issuance of up to  5,100,000  shares of our common stock
pursuant to options or awards  granted  under the 2006 Plan. As of September 30,
2007, there were outstanding  options to purchase a total of 1,858,000 shares of
common stock, and 3,242,000 shares remained  available for issuance  pursuant to
award granted under the 2006 Plan.  The exercise price of options under the plan
must be equal to 100% of fair market value of common stock on the date of grant.
The 2006 Plan also permits other types of awards,  including stock  appreciation
rights, restricted stock and other performance-based benefits.

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

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

         A summary of our stock option activity, and related information for the
year ended December 31, 2006 and the nine months ended  September 30, 2007 is as
follows:

                                                              EMPLOYEES
                                                     ---------------------------
                                                      NUMBER OF
                                                        SHARES    EXERCISE PRICE
                                                     ---------------------------
Options outstanding at December 31, 2005..........     6,733,050   $1.39-$45.50
Granted...........................................     1,233,259    $1.84-$1.94
Exercised.........................................          --            --
Forfeited.........................................       (19,650)  $1.94-$33.13
Expired...........................................      (273,000)   $6.75-$7.38
                                                     ---------------------------
Options outstanding at December 31, 2006..........     7,673,659   $1.39-$45.50
Granted...........................................       630,000    $1.63-$1.99
Exercised.........................................          --             --
Forfeited.........................................        (2,200)   $3.60-18.50
Expired...........................................        (2,000)         $8.50
                                                     ---------------------------
Options outstanding at September 30, 2007.........     8,299,459   $1.39-$45.50

         We had no stock options outstanding to non-employees as of December 31,
2006 and September 30, 2007.


                                       8



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

         The  following  table  summarizes   information   about  stock  options
outstanding as of December 31, 2006 and September 30, 2007:



                                                                         WEIGHTED
                                                          WEIGHTED       AVERAGE
                                                          AVERAGE       REMAINING
                                           NUMBER OF      EXERCISE     CONTRACTUAL     INTRINSIC
                                            SHARES         PRICE       LIFE (YEARS)      VALUE
                                         ------------   ------------   ------------   ------------
                                                                          
As of December 31, 2006
Employees - Outstanding ..............      7,673,659   $       5.52            5.9   $          0
Employees - Expected to vest .........      7,579,083   $       5.57            5.9   $          0
Employees - Exercisable ..............      6,445,400   $       6.22            5.3   $          0

As of September 30, 2007:
Employees - Outstanding ..............      8,299,459   $       5.24            5.5   $          0
Employees - Expected to vest .........      8,156,373   $       5.30            5.5   $          0
Employees - Exercisable ..............      6,748,265   $       6.01            4.7   $          0


         The following  table  summarizes our non-vested  options as of December
31, 2006 and changes during the nine months ended September 30, 2007:


                                                                       WEIGHTED
                                                                       AVERAGE
                                                       NUMBER OF      GRANT-DATE
              NON-VESTED OPTIONS                        SHARES        FAIR VALUE
------------------------------------------------      ----------      ----------
Non-vested at December 31, 2006 ................       1,228,259      $     1.26
  Granted ......................................         630,000      $     1.28
  Vested .......................................        (307,065)     $     1.26
  Forfeited ....................................            --              --
                                                      ----------
Non-vested at September 30, 2007 ...............       1,551,194      $     1.27

         The  following  table  shows the fair value of each  option  granted to
employees and directors  estimated on the date of grant using the  Black-Scholes
model with the following  weighted  average  assumptions  used for grants in the
nine months ended September 30, 2007 and 2006:

                                            NINE MONTHS ENDED SEPTEMBER 30,
                                                2007                2006
                                                ----                ----
               Expected dividend ......              0.0%                0.0%
               Risk free interest rate    4.49% to 4.67%      5.075 to 5.13%
               Expected volatility ....               70%                 70%
               Expected term (in years)     5.75 to 6.18                6.25


                                       9



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

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

         Our  determination  of fair  value of  share-based  payment  awards  to
employees  and directors on the date of grant using the  Black-Scholes  model is
affected by our stock price as well as assumptions  regarding a number of highly
complex and subjective  variables.  These variables include, but are not limited
to our expected stock price volatility over the term of the awards. When valuing
awards,  we  estimate  the  expected  terms using the "safe  harbor"  provisions
provided in SAB No. 107 and the  volatility  using  historical  data. We granted
1,233,259  shares of stock  options to purchase  shares of common  stock for the
nine months ended  September 30, 2006.  The options  granted were fair valued in
the  aggregate at $1.6 million and had a  weighted-average  exercise of $1.86 in
the nine months ended  September 30, 2006. We granted  630,000 shares of options
in the nine months  ended  September  30,  2007.  The options  granted were fair
valued in the aggregate at $805,000 and had a weighted-average exercise of $1.92
in the nine months  ended  September  30,  2007.  The  stock-based  compensation
expense  related to employees or director stock options  recognized for the nine
months ended  September  30, 2007 was $469,000,  of which  $144,000 was recorded
under  general and  administrative  expenses and  $325,000  was  recorded  under
selling and distribution  expenses in our consolidated  statements of operation.
The  stock-based  compensation  expense  related to employees or director  stock
options  recognized  for the nine months  ended  September  30, 2006 was $97,000
which was recorded under general and administrative expenses in our consolidated
statements  of  operation.  Basic and  dilutive  income  per share for the three
months and nine months ended  September 30, 2006 was not materially  affected by
the additional stock-based compensation recognized.  Basic and dilutive earnings
per share for the three  months and nine  months  ended  September  30, 2007 was
decreased  by  $0.01  from  $0.06  to  $0.05  by  the   additional   stock-based
compensation recognized.

         The total intrinsic value of options exercised for the three months and
nine months ended  September  30, 2007 and 2006 was $0. Cash received from stock
options  exercised for the three months and nine months ended September 30, 2007
and 2006 was $0. The total fair value of shares vested for the nine months ended
September 30, 2007 and 2006 were approximately $388,000 and $0, respectively.

         As of September 30, 2007, there was $1.6 million of total  unrecognized
compensation cost related to non-vested  share-based  compensation  arrangements
granted  under  the  plans.  That cost is  expected  to be  recognized  over the
weighted-average period of 2.7 years.

         When options are exercised,  our policy is to issue previously unissued
shares of common stock to satisfy  share option  exercises.  As of September 30,
2007, we had 69.5 million shares of authorized, unissued shares of common stock.

4.       ACCOUNTS RECEIVABLE

         Accounts receivable consists of the following:

                                                   SEPTEMBER 30,    DECEMBER 31,
                                                       2007            2006
                                                   ------------    ------------
U.S. trade accounts receivable .................   $  3,455,825    $  2,975,840
Foreign trade accounts receivable ..............     17,117,999      16,986,357
Factored accounts receivable ...................     30,473,197      29,697,935
Other receivables ..............................        157,145         496,253
Allowance for returns, discounts and bad debts..     (2,193,884)     (2,076,858)
                                                   ------------    ------------
                                                   $ 49,010,282    $ 48,079,527
                                                   ============    ============


                                       10



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

5.       INVENTORY

         Inventory consists of the following:

                                                     SEPTEMBER 30,  DECEMBER 31,
                                                         2007           2006
                                                     ------------   ------------
Raw materials - fabric and trim accessories.. ....   $  1,431,885   $  3,271,610
Work in process ..................................          1,155           --
Finished goods shipments-in-transit ..............      3,332,339      7,331,422
Finished goods ...................................      6,147,626      7,171,071
                                                     ------------   ------------
                                                     $ 10,913,005   $ 17,774,103
                                                     ============   ============


6.       NOTES RECEIVABLE - RELATED PARTY RESERVE

         In connection  with the sale in 2004 of our assets and real property in
Mexico,   the  purchasers  of  the  Mexico  assets,   Solticio,   S.A.  de  C.V.
("Solticio"), and Acabados y Cortes Textiles, S.A. de C.V. ("Acotex"), issued us
unsecured  promissory  notes of $3,910,000 that matured on November 30, 2007 and
secured  promissory  notes of $40,204,000 with payments due on December 31, 2005
and every year thereafter until December 31, 2014. The secured  promissory notes
were payable in partial or total  amounts  anytime prior to the maturity of each
note. The secured notes were secured by the real and personal property in Mexico
that we sold to the  purchasers.  As of  September  30,  2006,  the  outstanding
balance of the notes and interest  receivables  was $41.1  million  prior to the
reserve.  Historically,  we had placed  orders for  purchases of fabric from the
purchasers pursuant to the purchase commitment  agreement we entered into at the
time  of the  sale  of the  Mexico  assets,  and we had  satisfied  our  payment
obligations for the fabric by offsetting the amounts payable against the amounts
due to us under the  notes.  However,  during  the third  quarter  of 2006,  the
purchasers ceased providing fabric and were not making payments under the notes.
We further  evaluated the  recoverability of the notes receivable and recorded a
loss on the notes  receivable in the third quarter of 2006 in an amount equal to
the  outstanding  balance less the value of the underlying  assets  securing the
notes. The loss was estimated to be approximately $27.1 million,  resulting in a
net notes receivable balance at September 30, 2006 of approximately $14 million.
We believe  there was no  significant  change  subsequently  on the value of the
underlying  assets  securing the notes;  therefore,  we did not have  additional
reserve after the third quarter of 2006.

         On March 21, 2007,  our  wholly-owned  subsidiary,  Tarrant  Luxembourg
S.a.r.l.,  entered into a letter agreement with Solticio,  Inmobiliaria Cuadros,
S.A. de C.V.  ("Inmobiliaria"),  and Acotex,  (Acotex and together with Solticio
and Inmobiliaria,  the "Sellers"), and Tavex Algodonera, S.A. ("Tavex"). On July
19, 2007, the parties amended the letter  agreement.  Pursuant to the agreement,
as amended, Tavex had the right and option (but not an obligation),  at any time
on or prior to September 1, 2007,  to pay to Tarrant  Luxembourg an aggregate of
U.S. $17.75 million in cash, whereupon, among other things:

         o        Tarrant  Luxembourg  would  terminate  the Solticio and Acotex
                  promissory  notes described above and release the Sellers from
                  any further obligations thereunder,  and terminate and release
                  all liens on the collateral securing those notes;

         o        Tarrant  Luxembourg and the Sellers would  terminate all other
                  executory   obligations  among  the  parties,   including  any
                  obligation  of ours to  purchase  fabric  from  Soliticio  and
                  Acotex; and

         o        Tarrant Luxembourg would agree to purchase from Tavex at least
                  U.S.  $1.25  million of fabric  prior to the end of 2007,  and
                  Tarrant  Luxembourg  would  deliver an  irrevocable  letter of
                  credit for the full purchase price.

         During the option  period,  we agreed that we would not seek to enforce
the  Solticio  and Acotex  promissory  notes,  including  by taking  action with
respect to the  collateral,  nor would we enter into any agreement  with a third
party that would  adversely  affect  Tavex's  rights  under the  agreement.  The
Sellers also agreed during the option period,  to work exclusively with Tavex in


                                       11



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

respect of the payment of the Solticio and Acotex promissory notes and the other
transactions  contemplated  by the letter  agreement,  and not to enter into any
agreement  with any person other than Tavex with  respect to the payment  and/or
assignment  of the Solticio  and Acotex  promissory  notes and the  transactions
contemplated by the agreement.

         On August 21, 2007, we received a payment of $17.75  million from Tavex
upon the  exercise  by Tavex of its  option  in  accordance  with the  agreement
described  above. In return for the Tavex's  payment of $17.75 million,  we have
taken the following actions pursuant to the terms of the agreement:

         o        Tarrant   Luxembourg   terminated   the  Solticio  and  Acotex
                  promissory notes described above and released the Sellers from
                  any  further  obligations   thereunder,   and  terminated  and
                  released all liens on the collateral securing those notes;

         o        Tarrant  Luxembourg  and  the  Sellers  terminated  all  other
                  executory   obligations  among  the  parties,   including  any
                  obligation  of ours to  purchase  fabric  from  Soliticio  and
                  Acotex; and

         o        Tarrant Luxembourg agreed to purchase from Tavex at least U.S.
                  $1.25 million of fabric prior to the end of 2007,  and Tarrant
                  Luxembourg  agreed to deliver an irrevocable  letter of credit
                  for the full purchase price.

         Upon closing of the  transaction  and  receiving  the payment of $17.75
million,  we recorded a gain of $3.75 million on our consolidated  statements of
operations as other income in the third quarter of 2007. We have placed a fabric
order with Tavex on August 21, 2007 for $1.25 million pursuant to the agreement.

7.       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.  The guaranteed  annual minimum
royalty is payable  in  advance in monthly  installments  during the term of the
agreement. The royalty owed to the licensor in excess of the guaranteed minimum,
if any,  is payable no later  than 30 days after the end of the  preceding  full
quarter with the amount for last quarter adjusted based on actual royalties owed
for the year. If a portion of the guaranteed  minimum  royalty is determined not
to be recoverable, the unrecoverable portion is charged to expense at that time.
The  guaranteed  annual minimum  royalty for 2007 is $760,000.  At September 30,
2007, the total commitment on royalties  remaining on the term was $7.8 million.
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 select  Macy's  locations and is
currently   available  in  approximately  600  Macy's  stores  nationally.   The
investment in American Rag CIE, LLC totaling $2.3 million at September 30, 2007,
is  accounted  for  under the  equity  method  and  included  in  equity  method
investment on the  accompanying  consolidated  balance  sheets.  Income from the
equity method investment is recorded in the United States geographical  segment.
The change in investment  in American Rag during the nine month ended  September
30, 2007 is as follows:

                 Balance as of December 31, 2006    $2,151,061
                 Share of income ................      141,644
                 Distribution ...................         --
                                                    ----------
                 Balance as of September 30, 2007   $2,292,705
                                                    ==========

         We hold a 45% member interest in American Rag. The remaining 55% owners
are an unrelated  third party who  contributed  the American Rag  trademark  and
other assets and liabilities  relating to two retail stores  operating under the
name of  "American  Rag".  The  royalty  income  paid by us to  American  Rag is


                                       12


                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

considered  other income and is ancillary to the primary  operations.  We do not
have sole  decision-making  ability.  Day to day  management  of American Rag is
effectively controlled by one of the 55% owners.

         We do not expect to receive a guaranteed  return on our investment.  We
determined  that we were not the primary  beneficiary  of American Rag under FIN
46. In June 2006, we signed a guarantee of certain  liabilities  of American Rag
CIE to California  United Bank to the aggregate amount equal at all times to the
lesser of (A) 45% of the aggregate amount of the outstanding  liabilities or (B)
$675,000,  which  guarantee was re-affirmed in September 2007. Upon execution of
the guarantee, we re-evaluated our investment under the provisions of FIN 46. In
our  analysis,  we  determined  that  consolidation  under  FIN 46 is still  not
appropriate.  Our  variable  interest  will not absorb a  majority  of the VIE's
expected losses. We record its proportionate  share of income and losses but are
not  obligated  nor do we intend  to absorb  losses  beyond  its 45%  investment
interest.  Additionally,  we do not expect to receive a majority of the entity's
expected residual returns, other than their 45% ownership interest.

8.       OTHER ASSETS AND WRITE OFF OF ACQUISITION EXPENSES

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

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

         o        $40 million in cash, subject to reduction prior to closing;

         o        $15  million in  promissory  notes that are due and payable in
                  five  equal  annual  installments   beginning  on  the  second
                  anniversary of the closing date;

         o        The issuance to the sellers of 13 million  exchangeable shares
                  of our Canadian subsidiary,  which shares will be exchangeable
                  by the  holders  into  shares of our common  stock on a 1-to-1
                  basis;

         o        The  issuance  by us to a trustee  of  shares of our  Series A
                  Special Voting  Preferred  Stock that will entitle the sellers
                  to direct the trustee to vote a number of shares  equal to the
                  number of exchangeable  shares of our Canadian subsidiary that
                  remain  outstanding  from time to time on all matters on which
                  our shareholders are entitled to vote;

         o        Assumption of debt of the entities being acquired by us; and

         o        Earn-out payments of up to $12 million in the aggregate over a
                  four year period,  contingent upon achievement by the acquired
                  business of specified  earnings  targets in years 2007 through
                  2010.

         In addition,  we agreed to make a contingent cash payment following the
fifth  anniversary  of the closing if the average price of our common stock does
not equal or exceed  $3.076  within  any 10  trading  days  during the five year
period following the closing of the purchase transaction.

         At signing of the Purchase Agreement,  we delivered $5.0 million to the
sellers as a deposit against the purchase price payable under the agreement.

         On April 19,  2007,  we entered into a Mutual  Termination  and Release
Agreement with The Buffalo Group,  pursuant to which we and the other parties to
the Purchase Agreement mutually agreed to terminate the Purchase Agreement.  The
parties  determined  that it was in the mutual  best  interest  of each party to
terminate the proposed agreement.  Under the terms of the Mutual Termination and
Release  Agreement,  Buffalo agreed to return to us $4,750,000 of the $5,000,000


                                       13



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

deposit previously  provided by us to The Buffalo Group pursuant to the Purchase
Agreement,  and the parties  have  released  each other from any claims  arising
under or related to the  Purchase  Agreement.  We received  $4,750,000  in April
2007.  The remaining  portion of the deposit of $250,000 and other due diligence
fees incurred in the acquisition process were recorded as terminated acquisition
expenses in the first quarter of 2007.

9.       DEBT

         Short-term bank borrowings consist of the following:



                                                           SEPTEMBER 30,  DECEMBER 31,
                                                               2007           2006
                                                           ------------   ------------
                                                                    
Import trade bills payable - DBS Bank and Aurora Capital   $  5,570,374   $  5,844,887
Bank direct acceptances - DBS Bank .....................      1,582,187      3,368,054
Other Hong Kong credit facilities - DBS Bank ...........      5,532,095      4,483,241
                                                           ------------   ------------
                                                           $ 12,684,656   $ 13,696,182
                                                           ============   ============


         Long-term obligations consist of the following:



                                                         SEPTEMBER 30,   DECEMBER 31,
                                                             2007            2006
                                                         ------------    ------------
                                                                   
Equipment financing ..................................   $     14,519    $     38,148
Credit facility - Guggenheim, net ....................           --        11,212,724
Debt facility and factoring agreement - GMAC CF ......     11,289,141      19,553,755
                                                         ------------    ------------
                                                           11,303,660      30,804,627
Less current portion .................................    (11,303,660)    (19,586,565)
                                                         ------------    ------------
                                                         $       --      $ 11,218,062
                                                         ============    ============



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

         Since  March  2003,  DBS Bank  (Hong  Kong)  Limited  ("DBS")  had made
available a letter of credit facility of up to HKD 20 million  (equivalent to US
$2.6 million at September 30, 2007) to our subsidiaries in Hong Kong. This was a
demand facility and was secured by the pledge of our office  property,  which is
owned by Gerard Guez, our Chairman and Interim Chief Executive Officer, 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.  In
September 2006, a tax loan for HKD 8.438 million (equivalent to US $1.1 million)
was also made available to our Hong Kong  subsidiaries and bears interest at the
rate  equal to the Hong  Kong  prime  rate plus 1% and are  subject  to the same
security.  It bore  interest at 8.75% per annum at  September  30,  2007.  As of
September 30, 2007, $188,000 was outstanding under this tax loan.

         In June 2006, our  subsidiaries in Hong Kong,  Tarrant Company Limited,
Marble  Limited  and Trade  Link  Holdings  Limited,  entered  into a new credit
facility with DBS. Under this facility, we may arrange for letters of credit and
acceptances. The maximum amount our Hong Kong subsidiaries may borrow under this
facility at any time is US $25 million.  The  interest  rate under the letter of
credit  facility is equal to the Standard Bills Rate quoted by DBS minus 0.5% if
paid in Hong  Kong  Dollars,  which  the  interest  rate was  8.25% per annum at
September 30, 2007,  or the Standard  Bills Rate quoted by DBS plus 0.5% if paid
in any other currency,  which the interest rate was 8.38% per annum at September
30, 2007. This is a demand facility and is secured by a security interest in all
the assets of the Hong Kong  subsidiaries;  by a pledge of our  office  property
where our Hong Kong  office is  located,  which is owned by Gerard Guez and Todd
Kay;  and  by  our  guarantee.  The  DBS  facility  includes  customary  default
provisions.  In  addition,  we are  subject  to certain  restrictive  covenants,
including that we maintain a specified  tangible net worth,  and a minimum level
of EBITDA at December 31, 2006,  interest  coverage  ratio,  leverage  ratio and
limitations on additional indebtedness.  We are in the process of revising these
covenants  for 2007. As of September  30, 2007,  $11.8  million was  outstanding
under this  facility.  In addition,  $9.5 million of open letters of credit were
outstanding and $3.7 million was available for future borrowings as of September
30, 2007.


                                       14



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

         As of September 30, 2007, the total balance  outstanding  under the DBS
Bank credit  facilities  was $11.8 million  (classified  above as follows:  $4.7
million in import trade bills payable,  $1.6 million in bank direct  acceptances
and $5.5 million in other Hong Kong credit facilities).

         From time to time, we open letters of credit under an uncommitted  line
of credit from Aurora Capital  Associates  which issues these letters of credits
out of Israeli Discount Bank. As of September 30, 2007, $870,000 was outstanding
under this  facility  (classified  above under import  trade bills  payable) and
$765,000  of  letters  of  credit  was open  under  this  arrangement.  We pay a
commission fee of 2.25% on all letters of credits issued under this arrangement.

EQUIPMENT FINANCING

         We had three equipment loans  outstanding at September 30, 2007. One of
these  equipment  loans bore interest at 15.8% payable in  installments  through
2007.  The second loan bears interest at 6.15% payable in  installments  through
2007 and the third loan bears interest at 4.75% payable in installments  through
2008. As of September 30, 2007, $15,000 was outstanding under these loans.

DEBT FACILITY AND FACTORING AGREEMENT - GMAC COMMERCIAL FINANCE

         On October 1, 2004,  we amended and  restated our  previously  existing
credit facility with GMAC Commercial  Finance LLC ("GMAC CF") by entering into a
new factoring  agreement  with GMAC CF. 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 CF. Pursuant to the terms of the factoring agreement, we and
our  subsidiaries  agree to assign and sell to GMAC CF, 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 CF, in its  discretion,  may make
advances  to us up to the lesser of (a) up to 90% of our  accounts on which GMAC
CF has the risk of loss or (b) $40 million,  minus in each case, any amount owed
by us to GMAC CF. In May 2005, we amended our factoring  agreement  with GMAC CF
to permit our  subsidiaries  party thereto and us, to borrow up to the lesser of
$3 million or 50% of the value of eligible  inventory.  In connection  with this
amendment,  we granted GMAC CF a lien on certain of our inventory located in the
United States.  On January 23, 2006, we further amended our factoring  agreement
with GMAC CF to increase  the amount we might  borrow  against  inventory to the
lesser of $5 million or 50% of the value of eligible  inventory.  The $5 million
limit was reduced to $4 million on April 1, 2006.

         On June 16,  2006,  we  expanded  our credit  facility  with GMAC CF by
entering  into a new Loan and Security  Agreement and amending and restating our
previously existing Factoring Agreement with GMAC CF. UPS Capital Corporation is
also a lender under the Loan and Security Agreement.  This is a revolving credit
facility  and has a term of 3 years.  The amount we may borrow under this credit
facility is  determined  by a percentage  of eligible  accounts  receivable  and
inventory,  up to a maximum  of $55  million,  and  includes  a letter of credit
facility of up to $4 million.  Interest on outstanding  amount under this credit
facility is payable  monthly  and  accrues at the rate of the "prime  rate" plus
0.5%. Our obligations under the GMAC CF credit facility are secured by a lien on
substantially  all our domestic  assets,  including a first priority lien on our
accounts  receivable  and inventory.  This credit  facility  contains  customary
financial  covenants,  including  covenants  that we maintain  minimum levels of
EBITDA and interest coverage ratios and limitations on additional  indebtedness.
On November  2, 2007,  the minimum  level of EBITDA for  September  30, 2007 was
amended.   This  facility  includes  customary  default   provisions,   and  all
outstanding obligations may become immediately due and payable in the event of a
default. The facility bore interest at 8.25% per annum at September 30, 2007. As
of September 30, 2007, we were in compliance with the covenants,  as amended.  A
total of $11.3  million was  outstanding  with respect to  receivables  factored
under the GMAC CF facility at September 30, 2007.

CREDIT FACILITY FROM GUGGENHEIM CORPORATE FUNDING LLC AND WARRANTS

         On June 16,  2006,  we entered  into a Credit  Agreement  with  certain
lenders and Guggenheim  Corporate Funding LLC ("Guggenheim"),  as administrative
agent and collateral  agent for the lenders.  This credit facility  provides for
borrowings of up to $65 million.  This facility consists of an initial term loan
of up to $25 million, of which we borrowed $15.5 million at the initial funding,


                                       15



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

to be used to repay certain existing indebtedness and fund general operating and
working  capital  needs.  An  additional  term  loan  of up to $40  million  was
available under this facility to finance acquisitions  acceptable to Guggenheim.
All  amounts  under the term loans  become due and  payable  in  December  2010.
Interest under this facility was payable  monthly,  with the interest rate equal
to the LIBOR rate plus an applicable margin based on our debt leverage ratio (as
defined in the credit  agreement).  Our obligations  under the Guggenheim credit
facility  are  secured  by a lien on  substantially  all of our  assets  and our
domestic  subsidiaries,  including  a  pledge  of the  equity  interests  of our
domestic subsidiaries and 65% of our Luxembourg subsidiary. This credit facility
contains customary  financial  covenants,  including  covenants that we maintain
minimum  levels of EBITDA  and  interest  coverage  ratios  and  limitations  on
additional indebtedness.

         In connection with  Guggenheim  credit  facility,  on June 16, 2006, we
issued the lenders under this  facility  warrants to purchase up to an aggregate
of 3,857,143 shares of our common stock. These warrants have a term of 10 years.
These warrants are exercisable at a price of $1.88 per share with respect to 20%
of the  shares,  $2.00 per share with  respect to 20% of the  shares,  $3.00 per
share with respect to 20% of the shares,  $3.75 per share with respect to 20% of
the shares and $4.50 per share with  respect to 20% of the shares.  The exercise
prices are subject to adjustment for certain dilutive  issuances pursuant to the
terms of the warrants.  These warrants are exercisable for 3,500,000 shares, and
the remaining 357,143 shares of the warrants will not become exercisable because
a specified portion of the initial term loan was not funded by the lenders.  The
warrants  were  evaluated  under SFAS No.  133 and  Emerging  Issues  Task Force
("EITF") No. 00-19, "Accounting for Derivative Financial Instruments Indexed to,
and  Potentially  Settled  in, a  Company's  Own Stock" and  determined  to be a
derivative  instrument due to certain registration rights. As such, the warrants
excluding  the ones not  exercisable  were  valued  at $4.9  million  using  the
Black-Scholes model with the following  assumptions:  risk-free interest rate of
5.1%;  dividend yields of 0%; volatility factors of the expected market price of
our common stock of 0.70;  and  contractual  term of ten years.  We also paid to
Guggenheim  2.25% of the  committed  principal  amount  of the  loans  which was
$563,000 on June 16, 2006.  The $563,000 fee paid to Guggenheim  was included in
the  deferred  financing  cost,  and the value of the  warrants to purchase  3.5
million  shares  of our  common  stock  of $4.9  million  was  recorded  as debt
discount,  both of them were  amortized  over the life of the loan. For the nine
months ended September 30, 2007, $906,000 was amortized.

         Durham  Capital   Corporation   ("Durham")  acted  as  our  advisor  in
connection  with  the  Guggenheim  credit  facility.  As  compensation  for  its
services,  we  agreed to pay  Durham a cash fee in an amount  equal to 1% of the
committed principal amount of the loans under the Guggenheim credit facility. As
a result,  $250,000 was paid on June 16, 2006.  In addition,  we issued Durham a
warrant to purchase  77,143 shares of our common stock.  This warrant has a term
of 10 years  and is  exercisable  at a price  of $1.88  per  share,  subject  to
adjustment  for certain  dilutive  issuances.  This warrant is  exercisable  for
70,000  shares,  and the remaining  7,143 shares of this warrant will not become
exercisable  because a specified portion of the initial term loan was not funded
by the lenders.  The warrants were  evaluated  under SFAS No. 133 and EITF 00-19
and determined to be a derivative instrument due to certain registration rights.
As such, the warrants excluding the ones not exercisable were valued at $105,000
using the Black-Scholes model with the following assumptions: risk-free interest
rate of 5.1%;  dividend yields of 0%; volatility  factors of the expected market
price of our  common  stock of 0.70;  and  contractual  term of ten  years.  The
$250,000  fee paid to Durham and the value of the  warrants to  purchase  70,000
shares of our common stock of $105,000  was  included in the deferred  financing
cost,  and was  amortized  over the life of the loan.  For the nine months ended
September 30, 2007, $59,000 was amortized.

         As of June  30,  2006,  the  warrants  were  being  accounted  for as a
liability  pursuant to the  provisions of SFAS No. 133 and EITF No. 00-19.  This
was because we granted the warrant holders certain registration rights that were
outside our control.  In  accordance  with SFAS No. 133, the warrants were being
valued  at each  reporting  period.  Changes  in fair  value  were  recorded  as
adjustment  to fair value of derivative in the  statements  of  operations.  The
outstanding  warrants  were  fair  valued  on June  16,  2006,  the  date of the
transaction, at $5.0 million and we, in accordance with SFAS No. 133, revaluated
the  warrants on June 30,  2006 at the  closing  stock price on June 30, 2006 to
$5.2 million;  as a result, an expense of $218,000 was recorded as an adjustment
to fair value of  derivative in the second  quarter of 2006 on our  consolidated
statements of operations.  On August 11, 2006, the registration rights agreement
relating to the  warrants  was amended to provide that if we were unable to file
or have the registration statement declared effective by the required deadlines,
we would be  required  to pay the  warrant  holders  cash  payments  as  partial
liquidated damages each month until the registration  statement was filed and/or
declared effective.  The liquidated damages payable by us to the warrant holders


                                       16



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

are limited to 20% of the purchase price of the shares  underlying the warrants,
which we determined to be a reasonable discount for restricted stock as compared
to registered stock. As a result of amending the registration rights relating to
the warrants on August 11, 2006,  the warrants  were  reclassified  from debt to
equity in  accordance  with EITF No.  00-19 in the third  quarter  of 2006.  The
outstanding  warrants  were  revaluated  on August 11, 2006 at the closing stock
price on August 11, 2006 to $4.5  million;  as a result,  income of $729,000 was
recorded as an  adjustment  to fair value of  derivative in the third quarter of
2006 on our  consolidated  statements  of  operations.  As  such,  a net gain of
$511,000 was recognized in our statements of operations as an adjustment to fair
value of derivative in 2006.

         On September 26, 2007, we repaid in full the term loan of $15.5 million
outstanding under the Guggenheim credit facility.  Upon paying off the loan, the
unamortized loan fee paid to Guggenheim of $401,000 and the unamortized value of
the warrants to purchase 3.5 million  shares of our common stock of $3.5 million
was  expensed.  The  unamortized  loan fee paid to  Durham of  $178,000  and the
unamortized  value of the warrants to purchase 70,000 shares of our common stock
of $75,000 was also expensed.  Other unamortized expenses of $822,000 related to
obtaining the loan were also expensed.  All the above expenses  amounted to $5.0
million were  recorded on our  consolidated  statements  of  operations as other
expense in the third  quarter of 2007.  On November 2, 2007 we executed a payoff
letter  with  Guggenheim  and the  lenders,  which  released  all liens  held by
Guggenheim and the lenders.

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

10.      DERIVATIVES AND OTHER FINANCIAL INSTRUMENTS

         We use forward currency contracts to manage risks generally  associated
with  foreign  exchange  rate.  During 2006,  we entered  into foreign  currency
forward  contracts to hedge against the effect of exchange rate  fluctuations on
cash flows denominated in foreign currencies and certain inter-company financing
transactions.  At September  30, 2007, we had no open foreign  exchange  forward
contracts.  Hedge  ineffectiveness  resulted  in an  impact of  $196,000  in our
consolidated statements of operations in the nine months of September 30, 2007.

11.      RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS


         In  September   2006,  the  FASB  issued  SFAS  No.  157,  "Fair  Value
Measurements".  SFAS No. 157 establishes a framework for measuring fair value in
generally accepted  accounting  principles,  and expands  disclosures about fair
value  measurements.  SFAS No. 157 is effective for financial  statements issued
for fiscal years beginning after November 15, 2007. We are required to adopt the
provision of SFAS No. 157, as  applicable,  beginning in fiscal year 2008. We do
not  believe  the  adoption  of SFAS No. 157 will have a material  impact on our
financial condition or results of operations.

         In September 2006, the FASB issued SFAS No. 158, "Employer's Accounting
for Defined Benefit Pension and Other Postretirement  Plans-an amendment of FASB
Statements  No.  87,  88,  106 and  132(R)".  SFAS No.  158  requires  us to (a)
recognize a plan's  funded status in the  statement of financial  position,  (b)
measure a plan's assets and its obligations  that determine its funded status as
of the end of the employer's fiscal year and (c) recognize changes in the funded
status of a defined  postretirement  plan in the year in which the changes occur
through other  comprehensive  income. SFAS No. 158 is effective for fiscal years
ending  after  December  15,  2006.  The adoption of SFAS No. 158 did not have a
material impact on our results of operations and financial condition.

         In September 2006, the SEC issued SAB No. 108, "Considering the Effects
of Prior Year  Misstatements  when  Quantifying  Misstatements  in Current  Year
Financial Statements", to address diversity in practice in quantifying financial
statement   misstatements.   SAB  No.  108   requires  the   quantification   of
misstatements  based on their  impact on both the  balance  sheet and the income
statement  to  determine  materiality.  The  guidance  provides  for a  one-time
cumulative effect  adjustment to correct for misstatements  that were not deemed
material under a company's prior approach but are material under the SAB No. 108
approach.  SAB No. 108 is effective  for fiscal years ending after  November 15,
2006.  The adoption of SAB 108 did not have a material  impact on our results of
operations and financial condition.


                                       17



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

         In February  2007, the FASB issued SFAS No. 159, "The Fair Value Option
for Financial Assets and  Liabilities-  Including an amendment of FASB Statement
No. 115". SFAS No. 159 permits  entities to choose to measure certain  financial
assets and liabilities at fair value (the "fair value option"). Unrealized gains
and losses, arising subsequent to adoption,  are reported in earnings.  SFAS No.
159 is effective  for fiscal years  beginning  after  November 15, 2007.  We are
currently  assessing the impact of SFAS No. 159 on our results of operations and
financial condition.

12.      INCOME TAXES

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

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

         We and several of our subsidiaries file income tax returns in the U.S.,
Hong Kong, Luxembourg, Mexico and various state jurisdictions.  We are currently
subject to an IRS audit for the years  including  1996 through 2002 and State of
New York  audit for the years 2002 to 2005 but are not being  audited  for other
states or  non-U.S.  income  tax  examinations  for years  open in those  taxing
jurisdictions.

         In January  2004,  the IRS  completed  its  examination  of our Federal
income tax returns for the years ended  December 31, 1996 through 2001.  The IRS
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.  We are
currently at the appellate level of the IRS and believe the proposed adjustments
made to our federal  income tax returns  for the years ended 1996  through  2002
will be  resolved  within the next  twelve  months and if so,  unrecognized  tax
benefits  related to U.S.  tax  positions  may decrease by up to $7.8 million by
December  31,  2007.  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  under the caption  "Income  Taxes".  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.

         The total  unrecognized  tax  benefits  as of January 1, 2007 were $8.9
million, excluding interest, penalties and related income tax benefits and would
be recorded as a component  of income tax expense if  recognized.  We  recognize
interest  accrued  related to  unrecognized  tax  benefits  and  penalties  as a
component of income tax expense. As of January 1, 2007, the accrued interest and
penalties  were $8.0  million  and $1.2  million,  respectively,  excluding  any
related income tax benefits.  In the third quarter of 2007, the unrecognized tax
benefits related to IRS and the associated  state  liabilities had been adjusted
to $8.4 million,  excluding interest,  penalties and related income tax benefits
and would be recorded as a component of income tax expense if recognized. During
the third quarter of 2007,  we  derecognized  a previous  uncertain tax position
through negotiations with the state tax jurisdiction.  The negotiated settlement
resulted in a decrease of $1.4  million in  unrecognized  tax  benefits and $1.0
million in penalties.  After the above  adjustments,  the total unrecognized tax


                                       18



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

benefits as of September 30, 2007 were $8.4  million.  As of September 30, 2007,
the accrued interest and penalties were $7.5 million and $142,000, respectively,
excluding any related income tax benefits.

         In many cases,  the  uncertain  tax  positions are related to tax years
that remain subject to examination by the relevant tax authorities.  Federal and
state statutes are open from 1996 through the present period. Hong Kong statutes
are open from 2001, Luxembourg from 2003 and Mexico from 2001.

13.      NET INCOME (LOSS) PER SHARE

         Basic  and  diluted  income  (loss)  per  share  has been  computed  in
accordance  with SFAS No. 128,  "Earnings Per Share".  A  reconciliation  of the
numerator  and  denominator  of basic  earnings  (loss)  per share  and  diluted
earnings (loss) per share is as follows:



                                               THREE MONTHS ENDED            NINE MONTHS ENDED
                                                 SEPTEMBER 30,                  SEPTEMBER 30,
                                          ---------------------------    ---------------------------
                                              2007           2006            2007           2006
                                          ------------   ------------    ------------   ------------
                                                                            
Basic EPS Computation:
Numerator .............................   $  1,614,647   $(25,352,414)   $  1,422,991   $(23,904,758)
Denominator:
Weighted average common shares
outstanding ...........................     30,543,763     30,543,763      30,543,763     30,546,217
                                          ------------   ------------    ------------   ------------

Basic EPS .............................   $       0.05          (0.83)   $       0.05          (0.78)
                                          ============   ============    ============   ============

Diluted EPS Computation:
Numerator .............................   $  1,614,647   $(25,352,414)   $  1,422,991    (23,904,758)
Denominator:
Weighted average common share
outstanding ...........................     30,543,763     30,543,763      30,543,763     30,546,217
Options ...............................           --             --               112           --
                                          ------------   ------------    ------------   ------------

Total shares ..........................     30,543,763     30,543,763      30,543,875     30,546,217
                                          ------------   ------------    ------------   ------------

Diluted EPS ...........................   $       0.05   $      (0.83)   $       0.05   $      (0.78)
                                          ============   ============    ============   ============


         Only 112 shares of outstanding options were included in the computation
of income per share in the nine months ended  September 30, 2007 as the exercise
prices of the  remaining  shares were greater than the average  market price for
the nine months  ended  September  30, 2007.  All options  were  excluded in the
computation of income per share in the three months ended  September 30, 2007 as
the exercise prices of the remaining shares were greater than the average market
price for the three months ended  September 30, 2007.  All options were excluded
from the  computation  of net loss per share in the three months and nine months
ended September 30, 2006 as the impact would be anti-dilutive. All warrants were
excluded from the computation of net income (loss) per share in the three months
and nine months ended September 30, 2007 and 2006, as the exercise prices of the
warrants  were  greater  than the average  market price for the three months and
nine months ended  September  30, 2007 and 2006.  The following  table  presents
potentially  dilutive  securities  that were not included in the  computation of
income (loss) per share:

                                        AS OF SEPTEMBER 30,
                                     -----------------------
                                        2007         2006
                                     ----------   ----------
                   Options .......    8,299,347    7,946,859
                   Warrants ......    5,931,732    5,931,732
                                     ----------   ----------
                   Total .........   14,231,079   13,878,591
                                     ==========   ==========

14.      RELATED PARTY TRANSACTIONS

         As of September 30, 2007,  related party affiliates were indebted to us
in the amounts of $14.2 million. These include amounts due from Gerard Guez, our
Chairman and Interim Chief Executive Officer.  From time to time in the past, we


                                       19



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

had advanced funds to, Mr. Guez. These were net advances to Mr. Guez or payments
paid on his behalf before the enactment of the  Sarbanes-Oxley  Act in 2002. The
promissory note documenting  these advances contains a provision that the entire
amount  together with accrued  interest is immediately  due and payable upon our
written demand. The greatest outstanding balance of such advances to Mr. Guez in
the third quarter of 2007 was approximately  $2,069,000.  At September 30, 2007,
the entire  balance due from Mr. Guez  totaling  $2.0  million has been shown as
reductions to shareholders' equity in the accompanying financial statements. All
amounts due from Mr. Guez bore  interest at the rate of 7.75% during the period.
Total  interest  paid by Mr. Guez was  $120,000 and $129,000 for the nine months
ended September 30, 2007 and 2006,  respectively.  Mr. Guez paid expenses on our
behalf  of  approximately  $252,000  and  $226,000  for the  nine  months  ended
September 30, 2007 and 2006, respectively,  which amounts were applied to reduce
accrued  interest and principal on Mr. Guez's loan.  These amounts included fuel
and related expenses incurred by 477 Aviation, LLC, a company owned by Mr. Guez,
when our executives used this company's  aircraft for business  purposes.  Since
the enactment of the  Sarbanes-Oxley  Act in 2002, no further personal loans (or
amendments  to  existing  loans)  have  been or  will  be made to our  executive
officers or directors.

         Azteca Production International, Inc. ("Azteca") is a corporation owned
by the  brothers  of Gerard  Guez,  our  Chairman  and Interim  Chief  Executive
Officer. We purchased $499,000 and $0 of finished goods, fabric and service from
Azteca and its affiliates in the nine months ended  September 30, 2007 and 2006,
respectively. Our total sales of fabric and service to Azteca in the nine months
ended September 30, 2007 and 2006 were $0 and $9,000, respectively.

         At September 30, 2007, Messrs.  Guez and Kay beneficially owned 488,400
and 1,003,500  shares,  respectively,  of common stock of Tag-It  Pacific,  Inc.
("Tag-It"),  collectively  representing  approximately  8.0% of Tag-It's  common
stock.  Tag-It is a provider of brand  identity  programs to  manufacturers  and
retailers of apparel and accessories. We purchased $144,000 and $205,000 of trim
from Tag-It in the nine months ended September 30, 2007 and 2006,  respectively.
Our sales of garment  accessories to Tag-It were $76,000 and $39,000 in the nine
months ended September 30, 2007 and 2006, respectively.

         On September 1, 2006,  our  subsidiary  in Hong Kong,  Tarrant  Company
Limited,  entered into an agreement with Seven  Licensing  Company,  LLC ("Seven
Licensing")  to act as its buying  agent to source  apparel  merchandise.  Seven
Licensing is beneficially  owned by Gerard Guez.  Total sales to Seven Licensing
in the nine months ended  September 30, 2007 were $14.2 million.  Net amount due
from Azetca and Seven  Licensing as of September  30, 2007 and December 31, 2006
was $12.0 million and $7.5 million, respectively.

         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,  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,  with payments due on December 31, 2005 and
every year thereafter until December 31, 2014. The secured promissory notes were
payable in partial or total amounts  anytime prior to the maturity of each note.
As of September  30,  2006,  the  outstanding  balance of the notes and interest
receivables was $41.1 million prior to the reserve.  Historically, we had placed
orders for  purchases  of fabric from the  purchasers  pursuant to the  purchase
commitment  agreement  we  entered  into at the time of the  sale of the  Mexico
assets,  and  we had  satisfied  our  payment  obligations  for  the  fabric  by
offsetting  the amounts  payable  against the amounts due to us under the notes.
However,  during the third  quarter of 2006,  the  purchasers  ceased  providing
fabric and were not making  payments under the notes.  We further  evaluated the
recoverability  of  the  notes  receivable  and  recorded  a loss  on the  notes
receivable  in the third  quarter of 2006 in an amount equal to the  outstanding
balance less the value of the underlying assets securing the notes. The loss was
estimated to be  approximately  $27.1 million,  resulting in a notes  receivable
balance at September 30, 2006 of approximately $14 million. We believe there was
no  significant  change  subsequently  on the  value  of the  underlying  assets
securing the notes;  therefore,  we did not have  additional  reserve  after the
third quarter of 2006. Upon consummation of the sale, we entered into a purchase
commitment  agreement  with the  purchasers,  pursuant to which we had 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 did not purchase fabric from Acabados y Terminados in the nine
months ended  September 30, 2007 and 2006.  Net amount due from these parties as
of September 30, 2007 was $0.


                                       20



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

         On March 21, 2007,  our  wholly-owned  subsidiary,  Tarrant  Luxembourg
S.a.r.l.,  entered into a letter agreement with Solticio,  Inmobiliaria Cuadros,
S.A. de C.V.  ("Inmobiliaria"),  and Acotex,  (Acotex and together with Solticio
and Inmobiliaria,  the "Sellers"), and Tavex Algodonera, S.A. ("Tavex"). On July
19, 2007,  the parties  amended the letter  agreement.  On August 21,  2007,  we
received a payment of $17.75  million  from Tavex upon the  exercise by Tavex of
its  option  under the letter  agreement  among the  parties.  In return for the
Tavex's payment of $17.75 million,  we have taken the following actions pursuant
to the terms of the agreement:

         o        Tarrant   Luxembourg   terminated   the  Solticio  and  Acotex
                  promissory notes described above and released the Sellers from
                  any  further  obligations   thereunder,   and  terminated  and
                  released all liens on the collateral securing those notes;

         o        Tarrant  Luxembourg  and  the  Sellers  terminated  all  other
                  executory   obligations  among  the  parties,   including  any
                  obligation  of ours to  purchase  fabric  from  Soliticio  and
                  Acotex; and

         o        Tarrant Luxembourg agreed to purchase from Tavex at least U.S.
                  $1.25 million of fabric prior to the end of 2007,  and Tarrant
                  Luxembourg  agreed to deliver a  irrevocable  letter of credit
                  for the full purchase price.

         Upon closing of the  transaction  and  receiving  the payment of $17.75
million,  we recorded a gain of $3.75 million on our consolidated  statements of
operations  as other  income in the  third  quarter  of 2007.  See Note 6 of the
"Notes to Consolidated Financial Statements". We have placed a fabric order with
Tavex on August 21, 2007 for $1.25 million pursuant to the agreement.

         We lease our executive offices and warehouse in Los Angeles, California
from GET.  Additionally,  we lease our office  space and  warehouse in Hong Kong
from Lynx International  Limited.  GET and Lynx  International  Limited are each
owned by Gerard Guez, our Chairman and Interim Chief Executive Officer, and Todd
Kay, our Vice Chairman. We paid $847,000 and $807,000 in rent in the nine months
ended  September  30,  2007 and 2006,  respectively,  for office  and  warehouse
facilities.  On August 1, 2006, we entered into a lease  agreement  with GET for
the Los Angeles offices and warehouse, which lease has a term of five years with
an option to renew for an  additional  five year term.  On February 1, 2007,  we
entered into a one year lease agreement with Lynx International  Limited for our
office space and warehouse in Hong Kong.

         On May 1,  2006,  we sublet a portion  of our  executive  office in Los
Angeles, California and our sales office in New York to Seven Licensing Company,
LLC for a monthly payment of $25,000 on a month to month basis.  Seven Licensing
is  beneficially  owned by Gerard  Guez.  We received  $225,000  and $125,000 in
rental income from this sublease in the nine months ended September 30, 2007 and
2006, respectively.

         At September 30, 2007,  we had various  employee  receivables  totaling
$228,000 included in due from related parties.

         We  believe  that  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.

15.      COMMITMENTS AND CONTINGENCIES

         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.  The guaranteed  annual minimum
royalty is payable  in  advance in monthly  installments  during the term of the
agreement. The royalty owed to the licensor in excess of the guaranteed minimum,
if any,  is payable no later  than 30 days after the end of the  preceding  full
quarter with the amount for last quarter adjusted based on actual royalties owed
for the year. If a portion of the guaranteed  minimum  royalty is determined not


                                       21



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

to be recoverable, the unrecoverable portion is charged to expense at that time.
At September 30, 2007, the total  commitment on royalties  remaining on the term
was $7.8 million.

         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. This agreement had an initial three-year term,
and  provided  we were in  compliance  with  the  terms  of the  agreement,  was
renewable for one additional  two-year term.  Minimum net sales were $20 million
in year 1,  $25  million  in year 2 and $30  million  in year 3.  The  agreement
provided for payment of a sales royalty and  advertising  commitment at the rate
of 8% and 3%, respectively, of net sales, for a total minimum payment obligation
of $8.3 million over the initial term of the agreement. On July 19, 2005, Camuto
Consulting  Group  replaced J.S.  Brand  Management as the master  licensor.  In
December  2004, we advanced $2.2 million as payment for the first year's minimum
royalties.  We applied $1.1 million from the above  advance  against the royalty
and  marketing  expenses in 2005 and $884,000 in the first three months of 2006.
In March  2006,  we had  written off the  capitalized  balance of  $192,000  and
recognized a  corresponding  loss. The loss was classified as royalty expense on
our consolidated statements of operations.  In March 2006, we became involved in
a dispute with the  licensor of the Jessica  Simpson  brands over our  continued
rights to these  brands,  and we had been in litigation  with the licensor.  See
Note 17 of the  "Notes  to  Consolidated  Financial  Statements".  The  licensor
refused  to  accept   payments  and  maintained  that  the  agreement  has  been
terminated.  There have been no sales of new products since the licensor started
refusing  to approve  products  for  manufacture  and sale.  As a result of this
litigation,  in 2006 and in the first nine months of 2007, we did not accrue for
the payments of minimum  royalty,  sales royalty and  advertising  commitment of
$4.4 million  pursuant to the  agreement.  In November  2007,  we entered into a
settlement agreement with the licensor, Jessica Simpson and related parties with
respect to the litigation,  pursuant to which the parties agreed to dismiss with
prejudice all claims relating to these actions or the sublicense agreement. As a
result, we are no longer required to make the guaranteed  payments  contemplated
under the agreement.

          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 had 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 did not
purchase  fabric in the nine months ended September 30, 2007 and 2006. On August
21, 2007,  we received a payment of $17.75  million from Tavex upon the exercise
by Tavex of its  option,  and this  fabric  purchase  commitment  agreement  was
terminated.  Instead,  Tarrant Luxembourg agreed to purchase from Tavex at least
U.S.  $1.25 million of fabric prior to the end of 2007,  and Tarrant  Luxembourg
agreed to deliver an irrevocable  letter of credit for the full purchase  price.
We have placed a fabric  order with Tavex on August 21,  2007 for $1.25  million
pursuant to the agreement.  See Note 6 of the "Notes to  Consolidated  Financial
Statements".

         On September 1, 2006,  our  subsidiary  in Hong Kong,  Tarrant  Company
Limited,  entered into an agreement with Seven Licensing Company,  LLC to act as
its buying agent to source apparel merchandise.  Seven Licensing is beneficially
owned by Gerard  Guez.  Total sales to Seven  Licensing in the nine months ended
September 30, 2007 were $14.2 million.


                                       22



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

16.      OPERATIONS BY GEOGRAPHIC AREAS

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



                                                                ADJUSTMENTS
                                                                    AND
                              UNITED STATES        ASIA         ELIMINATIONS        TOTAL
                              -------------    -------------   -------------    -------------
                                                                    
THREE MONTHS ENDED
SEPTEMBER 30, 2007
Sales .....................   $  63,448,000    $   6,755,000   $        --      $  70,203,000
Inter-company sales .......            --         26,201,000     (26,201,000)            --
                              -------------    -------------   -------------    -------------
Total revenue .............   $  63,448,000    $  32,956,000   $ (26,201,000)   $  70,203,000
                              =============    =============   =============    =============

Income from operations (1).   $   1,797,000    $     864,000   $        --      $   2,661,000
                              =============    =============   =============    =============
Interest income ...........   $      39,000    $        --     $        --      $      39,000
                              =============    =============   =============    =============
Interest expense ..........   $   1,234,000    $      49,000   $        --      $   1,283,000
                              =============    =============   =============    =============
Provision for depreciation
 and amortization .........   $     567,000    $      36,000   $        --      $     603,000
                              =============    =============   =============    =============
Capital expenditures ......   $     135,000    $      69,000   $        --      $     204,000
                              =============    =============   =============    =============


THREE MONTHS ENDED
SEPTEMBER 30, 2006
Sales .....................   $  53,100,000    $   1,545,000   $        --      $  54,645,000
Inter-company sales .......            --         28,221,000     (28,221,000)            --
                              -------------    -------------   -------------    -------------
Total revenue .............   $  53,100,000    $  29,766,000   $ (28,221,000)   $  54,645,000
                              =============    =============   =============    =============

Income (loss)
 from operations (2) ......   $ (25,776,000)   $   1,057,000   $        --      $ (24,719,000)
                              =============    =============   =============    =============
Interest income (3) .......   $     165,000    $        --     $        --      $     165,000
                              =============    =============   =============    =============
Interest expense ..........   $   1,530,000    $      32,000   $        --      $   1,562,000
                              =============    =============   =============    =============
Provision for depreciation
 and amortization .........   $     574,000    $      28,000   $        --      $     602,000
                              =============    =============   =============    =============
Capital expenditures ......   $      31,000    $      36,000   $        --      $      67,000
                              =============    =============   =============    =============


NINE MONTHS ENDED
SEPTEMBER 30, 2007
Sales .....................   $ 171,239,000    $  15,171,000   $        --      $ 186,410,000
Inter-company sales .......            --         87,016,000     (87,016,000)            --
                              -------------    -------------   -------------    -------------
Total revenue .............   $ 171,239,000    $ 102,187,000   $ (87,016,000)   $ 186,410,000
                              =============    =============   =============    =============

Income from operations (4).   $   2,017,000    $   3,236,000   $        --      $   5,253,000
                              =============    =============   =============    =============
Interest income ...........   $     126,000    $       1,000   $        --      $     127,000
                              =============    =============   =============    =============
Interest expense ..........   $   3,707,000    $     139,000   $        --      $   3,846,000
                              =============    =============   =============    =============
Provision for depreciation
 and amortization .........   $   1,693,000    $      98,000   $        --      $   1,791,000
                              =============    =============   =============    =============
Capital expenditures ......   $     249,000    $     227,000   $        --      $     476,000
                              =============    =============   =============    =============

Total assets (5) ..........   $  61,438,000    $ 126,481,000   $ (99,838,000)   $  88,081,000
                              =============    =============   =============    =============


NINE MONTHS ENDED
SEPTEMBER 30, 2006
Sales .....................   $ 172,463,000    $   2,526,000   $        --      $ 174,989,000
Inter-company sales .......            --         89,145,000     (89,145,000)            --
                              -------------    -------------   -------------    -------------
Total revenue .............   $ 172,463,000    $  91,671,000   $ (89,145,000)   $ 174,989,000
                              =============    =============   =============    =============

Income (loss) from
 operations (6) ...........   $ (23,832,000)   $   3,367,000   $        --      $ (20,465,000)
                              =============    =============   =============    =============
Interest income (7) .......   $   1,130,000    $       2,000   $        --      $   1,132,000
                              =============    =============   =============    =============
Interest expense ..........   $   4,537,000    $     159,000   $        --      $   4,696,000
                              =============    =============   =============    =============
Provision for depreciation
 and amortization .........   $   2,302,000    $      82,000   $        --      $   2,384,000
                              =============    =============   =============    =============
Capital expenditures ......   $      63,000    $      67,000   $        --      $     130,000
                              =============    =============   =============    =============

Total assets (8) ..........   $ 101,354,000    $ 117,481,000   $(114,342,000)   $ 104,493,000
                              =============    =============   =============    =============



(1)  Income from operations in the U.S.  included a loss of $1,416,000  recorded
     in Luxembourg; of which $1,400,000 related to an inventory reserve taken on
     fabric which was sold in the subsequent quarter.


                                       23



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

(2)  Income (loss) from  operations in the U.S.  included a loss of  $27,142,000
     recorded  in  Luxembourg;  of which  $27,137,000  related  to loss on notes
     receivable - related parties.
(3)  Interest income in the U.S. included $28,000 interest earned from the notes
     receivable related to the sale of our fixed assets in Mexico of which notes
     were recorded in Luxembourg.
(4)  Income from operations in the U.S.  included a loss of $1,418,000  recorded
     in Luxembourg; of which $1,400,000 related to an inventory reserve taken on
     fabric which was sold in the subsequent quarter.
(5)  Total assets in the U.S.  included  $585,000 from Luxembourg and $1,318,000
     from Mexico.
(6)  Income (loss) from  operations in the U.S.  included a loss of  $27,144,000
     recorded  in  Luxembourg;  of which  $27,137,000  related  to loss on notes
     receivable - related parties.
(7)  Interest  income in the U.S.  included  $901,000  interest  earned from the
     notes receivable related to the sale of our fixed assets in Mexico of which
     notes were recorded in Luxembourg.
(8)  Total  assets  in  the  U.S.  included   $14,001,000  from  Luxembourg  and
     $8,509,000 from Mexico.

17.      LITIGATION

JESSICA SIMPSON & CAMUTO CONSULTING GROUP

          On or about April 6, 2006, we commenced an action against the licensor
of the  Jessica  Simpson  brands  (captioned  Tarrant  Apparel  Group v.  Camuto
Consulting  Group,  Inc.,  VCJS LLC, With You, Inc. and Jessica  Simpson) in the
Supreme  Court of the State of New York,  County  of New  York.  The suit  named
Camuto Consulting  Group,  Inc., VCJS LLC, With You, Inc. and Jessica Simpson as
defendants,  and asserts that the defendants  failed to provide promised support
in connection with our sublicense  agreement for the Jessica Simpson brands,  as
well as fraud  against  Camuto  Consulting.  The  complaint  was  amended to add
Vincent Camuto as a defendant and includes nine causes of action,  including two
seeking a declaration that the sublicense  agreement is exclusive and remains in
full force and effect,  as well as claims for breach of contract,  breach of the
duty of good faith and fair dealing and  fraudulent  inducement  against  Camuto
Consulting,   a  claim  against  Vincent  Camuto   individually  for  fraudulent
inducement,  and a claim against With You,  Inc. and Ms.  Simpson that we are an
intended  third party  beneficiary of the license  between those  defendants and
Camuto  Consulting.  On or about October 30, 2006, Camuto  Consulting,  VCJS and
Vincent  Camuto served their answer to the amended  complaint,  which included a
counterclaim  against  us for breach of the  sublicense  agreement  and  alleged
damages of no less than $100 million.  With You,  Inc. and Jessica  Simpson also
filed  counterclaims   against  us  alleging  trademark   infringement,   unfair
competition and business practices,  violation of the right of privacy and other
claims,  and seeking injunctive relief and damages in an amount to be determined
but no less than $100 million plus treble and punitive  damages.  By Order filed
January 17, 2007, the Court granted the motion of With You, Inc. and Ms. Simpson
to  discontinue   all  of  Ms.   Simpson's   counterclaims,   and  her  personal
counterclaims  were dismissed with  prejudice.  With You,  Inc.'s  counterclaims
remained. On or about February 27, 2007, we served a motion seeking dismissal of
two of With You, Inc.'s counterclaims.  With You, Inc. did not oppose the motion
and by Order dated March 22, 2007, the Court granted our motion,  dismissing two
of With You,  Inc.'s  counterclaims.  On July 5, 2007,  the trial Court denied a
motion filed in December 2006 by Camuto  Consulting,  VCJS and Vincent Camuto to
dismiss  our claims for  declaratory  judgment  seeking a  declaration  that the
sublicense  is exclusive  and remains in full force and effect and those aspects
of our claims that seek specific performance.  In November 2007, we entered into
a settlement  agreement with Camuto Consulting Group,  Inc., VCJS LLC, With You,
Inc. and Jessica  Simpson with respect to the litigation  regarding our previous
agreement to design,  manufacture  and distribute  Jessica Simpson branded jeans
and casual apparel.  Pursuant to the settlement agreement, the parties agreed to
dismiss with  prejudice all claims  relating to these actions or the  sublicense
agreement and we received a payment of $3 million.

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

18.      SUBSEQUENT EVENTS

         On November 2, 2007, we terminated our credit  agreement,  entered into
in June 2006 with certain  lenders and Guggenheim  Corporate  Funding,  LLC), as
administrative  agent and  collateral  agent  for the  lenders.  Previously,  on


                                       24



                              TARRANT APPAREL GROUP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

September  26, 2007,  we repaid all amounts due under the credit  facility  with
Guggenheim.  In connection with the pay-off of this credit facility,  Guggenheim
and the lenders agreed to waive the early prepayment penalty provided for in the
credit  agreement and the credit  agreement and other loan  documents  have been
terminated.

         In November  2007, we entered into a settlement  agreement  with Camuto
Consulting  Group,  Inc.,  VCJS LLC,  With You,  Inc.  and Jessica  Simpson with
respect  to  the  litigation   regarding  our  previous   agreement  to  design,
manufacture and distribute Jessica Simpson branded jeans and casual apparel. See
Note 17 of the "Notes to  Consolidated  Financial  Statements".  Pursuant to the
settlement  agreement,  the parties  agreed to dismiss with prejudice all claims
relating to these actions or the sublicense  agreement and we received a payment
of $3 million.


                                       25



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

         The  following  management's  discussion  and  analysis  should be read
together with the Consolidated Financial Statements of Tarrant Apparel Group and
the "Notes to Consolidated Financial Statements" included elsewhere in this Form
10-Q.  This  discussion   summarizes  the  significant   factors  affecting  the
consolidated operating results, financial condition and liquidity and cash flows
of  Tarrant  Apparel  Group for the  quarterly  periods  and year to date  ended
September  30, 2007 and 2006.  Except for  historical  information,  the matters
discussed in this  management's  discussion and analysis of financial  condition
and results of operations are forward looking  statements that involve risks and
uncertainties and are based upon judgments  concerning  various factors that are
beyond our control. See "Item 1A. Risk Factors" in Part II of this Form 10-Q.

BUSINESS OVERVIEW AND RECENT DEVELOPMENTS

         We are a design and  sourcing  company  for  private  label and private
brand casual apparel  serving mass  merchandisers,  department  stores,  branded
wholesalers  and specialty  chains located  primarily in the United States.  Our
major customers include retailers,  such as Macy's Merchandising Group, New York
& Co., Kohl's, Chico's, Mervyn's, Mothers Work, the Avenue, Wal-Mart,  Charlotte
Russe and Lane Bryant.  Our products are  manufactured in a variety of woven and
knit fabrications and include jeans wear, casual pants, shorts, skirts, dresses,
t-shirts, blouses, shirts and other tops and jackets. Our private brands include
American Rag CIE and Alain Weiz.

PRIVATE LABEL

         Private  label  business has been our core  competency  for over twenty
years, and involves a one to one relationship with a large, centrally controlled
retailer   with  whom  we  can   develop   product   lines  that  fit  with  the
characteristics of their particular  customer.  Private label sales in the first
nine months of 2007 were $154.3 million  compared to $135.8 million in the first
nine months of 2006.

PRIVATE BRANDS

         We launched our private brands initiative in 2003, pursuant to which we
acquire ownership of or license rights to a brand name and sell apparel products
under this brand,  generally  to a single  retail  company  within a  geographic
region. Private brands sales in the first nine months of 2007 were $32.1 million
compared to $39.2  million in the first nine months of 2006.  At  September  30,
2007, we owned or licensed rights to the following private brands:

         o        AMERICAN  RAG CIE:  During  the  first  quarter  of  2005,  we
                  extended our agreement with Macy's Merchandising Group through
                  2014, pursuant to which we exclusively distribute our American
                  Rag CIE brand through Macy's  Merchandising  Group's  national
                  Department  Store  organization  of more than 600 stores.  Net
                  sales  of  American  Rag CIE  branded  apparel  totaled  $31.6
                  million in the first  nine  months of 2007  compared  to $23.1
                  million in the first nine months of 2006.

         o        ALAIN  WEIZ:  We  have   previously  sold  Alan  Weiz  apparel
                  exclusively to Dillard's Department Stores. Net sales of Alain
                  Weiz  branded  apparel  totaled $4.6 million in the first nine
                  months of 2006. From January 1, 2007, we may sell our licensed
                  brand "Alain Weiz" to specialty stores and department  stores.
                  There were no sales in the first nine months of 2007.

THE BUFFALO GROUP

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

         Pursuant to the purchase  agreement,  we and our subsidiaries agreed to
acquire  (1) all the  outstanding  capital  stock  of four  principal  operating
subsidiaries of The Buffalo Group - Buffalo Inc.,  3163946 Canada Inc.,  3681441
Canada  Inc.  and  Buffalo  Corporation,  and  (2)  certain  assets,  consisting


                                       26



primarily of intellectual property rights and licenses,  from The Buffalo Trust,
for a total aggregate  purchase price of up to  approximately  $120 million.  At
signing of the purchase agreement, we delivered $5.0 million to the sellers as a
deposit against the purchase price payable under the agreement.

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

NOTES RECEIVABLE - RELATED PARTY RESERVE

         In connection  with the sale in 2004 of our assets and real property in
Mexico,   the  purchasers  of  the  Mexico  assets,   Solticio,   S.A.  de  C.V.
("Solticio"), and Acabados y Cortes Textiles, S.A. de C.V. ("Acotex"), issued us
unsecured  promissory  notes of $3,910,000 that matured on November 30, 2007 and
secured  promissory  notes of $40,204,000 with payments due on December 31, 2005
and every year thereafter until December 31, 2014. The secured  promissory notes
were payable in partial or total  amounts  anytime prior to the maturity of each
note. The secured notes were secured by the real and personal property in Mexico
that we sold to the  purchasers.  As of  September  30,  2006,  the  outstanding
balance of the notes and interest  receivables  was $41.1  million  prior to the
reserve.  Historically,  we had placed  orders for  purchases of fabric from the
purchasers pursuant to the purchase commitment  agreement we entered into at the
time  of the  sale  of the  Mexico  assets,  and we had  satisfied  our  payment
obligations for the fabric by offsetting the amounts payable against the amounts
due to us under the  notes.  However,  during  the third  quarter  of 2006,  the
purchasers ceased providing fabric and were not making payments under the notes.
We further  evaluated the  recoverability of the notes receivable and recorded a
loss on the notes  receivable in the third quarter of 2006 in an amount equal to
the  outstanding  balance less the value of the underlying  assets  securing the
notes. The loss was estimated to be approximately $27.1 million,  resulting in a
net notes receivable balance at September 30, 2006 of approximately $14 million.
We believe  there was no  significant  change  subsequently  on the value of the
underlying  assets  securing the notes;  therefore,  we did not have  additional
reserve after the third quarter of 2006.

         On March 21, 2007,  our  wholly-owned  subsidiary,  Tarrant  Luxembourg
S.a.r.l.,  entered into a letter agreement with Solticio,  Inmobiliaria Cuadros,
S.A. de C.V., and Acotex,  (Acotex and together with Solticio and  Inmobiliaria,
the "Sellers"), and Tavex Algodonera, S.A. On July 19, 2007, the parties amended
the letter agreement. Pursuant to the agreement, as amended, Tavex has the right
and option  (but not an  obligation),  at any time on or prior to  September  1,
2007, to pay to Tarrant  Luxembourg an aggregate of U.S. $17.75 million in cash,
whereupon, among other things:

o             Tarrant   Luxembourg  would  terminate  the  Solticio  and  Acotex
              promissory  notes described above and release the Sellers from any
              further  obligations  thereunder,  and  terminate  and release all
              liens on the collateral securing those notes;

o             Tarrant  Luxembourg  and the  Sellers  would  terminate  all other
              executory obligations among the parties,  including any obligation
              of ours to purchase fabric from Solticio and Acotex; and

o             Tarrant  Luxembourg  would agree to  purchase  from Tavex at least
              U.S. $1.25 million of fabric prior to the end of 2007, and Tarrant
              Luxembourg  would deliver a  irrevocable  letter of credit for the
              full purchase price.

         During the option  period,  we agreed that we would not seek to enforce
the  Solticio  and Acotex  promissory  notes,  including  by taking  action with
respect to the  collateral,  nor would we enter into any agreement  with a third
party that would  adversely  affect  Tavex's  rights  under the  agreement.  The
Sellers also agreed during the option period,  to work exclusively with Tavex in
respect of the payment of the Solticio and Acotex promissory notes and the other


                                       27



transactions  contemplated  by the letter  agreement,  and not to enter into any
agreement  with any person other than Tavex with  respect to the payment  and/or
assignment  of the Solticio  and Acotex  promissory  notes and the  transactions
contemplated by the agreement.

         On August 21, 2007, we received a payment of $17.75  million from Tavex
upon the  exercise  by Tavex of its  option  in  accordance  with the  agreement
described  above. In return for the Tavex's  payment of $17.75 million,  we have
taken the following actions pursuant to the terms of the agreement:

         o        Tarrant   Luxembourg   terminated   the  Solticio  and  Acotex
                  promissory notes described above and released the Sellers from
                  any  further  obligations   thereunder,   and  terminated  and
                  released all liens on the collateral securing those notes;

         o        Tarrant  Luxembourg  and  the  Sellers  terminated  all  other
                  executory   obligations  among  the  parties,   including  any
                  obligation  of ours to  purchase  fabric  from  Soliticio  and
                  Acotex; and

         o        Tarrant Luxembourg agreed to purchase from Tavex at least U.S.
                  $1.25 million of fabric prior to the end of 2007,  and Tarrant
                  Luxembourg  agreed to deliver an irrevocable  letter of credit
                  for the full purchase price.

         Upon closing of the  transaction  and  receiving  the payment of $17.75
million,  we recorded a gain of $3.75 million on our consolidated  statements of
operations as other income in the third quarter of 2007. We have placed a fabric
order with Tavex on August 21, 2007 for $1.25 million pursuant to the agreement.

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 allowance for returns, discounts
and bad debts, inventory,  notes receivable - related parties reserve, valuation
of long-lived and intangible  assets and goodwill,  income taxes,  stock options
valuation,  contingencies  and  litigation.  We base our estimates on historical
experience and on various  assumptions  believed to be applicable and reasonable
under the  circumstances.  These  estimates may change as new events  occur,  as
additional  information is obtained and as our operating environment changes. In
addition,  management is periodically faced with uncertainties,  the outcomes of
which are not within its control and will not be known for  prolonged  period of
time.

         We believe our  financial  statements  are fairly  stated in accordance
with 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, 2006.

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


                                       28



against  amounts  due to reduce  the net  recognized  receivable  to the  amount
reasonably  expected to be  collected.  For all other  customers,  we  recognize
reserves  for bad  debts  and  chargebacks  based on our  historical  collection
experience.  If our collection  experience  deteriorates (for example, due to an
unexpected  material  adverse change in a major  customer's  ability to meet its
financial obligations to us), the estimates of the recoverability of amounts due
us could be reduced by a material amount.

         As of September  30, 2007,  the balance in the  allowance  for returns,
discounts and bad debts reserves was $2.2 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 September 30, 2007, 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,   we  are  required  to  estimate   income  taxes  in  each  of  the
jurisdictions  in which we  operate.  The  process  involves  estimating  actual
current tax expense along with assessing  temporary  differences  resulting from
differing treatment of items for book and tax purposes. These timing differences
result in  deferred  tax  assets  and  liabilities,  which are  included  in our
consolidated  balance sheet.  We record a valuation  allowance to reduce our net
deferred  tax assets to the amount that is more likely than not to be  realized.
We have considered future taxable income and ongoing tax planning  strategies in
assessing  the need for the  valuation  allowance.  Increases  in the  valuation
allowance result in additional  expense to be reflected within the tax provision
in the consolidated statement of operations.

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


                                       29



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

         We and several of our subsidiaries file income tax returns in the U.S.,
Hong Kong, Luxembourg, Mexico and various state jurisdictions.  We are currently
subject to an IRS audit for the years  including  1996 through 2002 and State of
New York  audit for the years 2002 to 2005 but are not being  audited  for other
states or  non-U.S.  income  tax  examinations  for years  open in those  taxing
jurisdictions.

         In January  2004,  the IRS  completed  its  examination  of our Federal
income tax returns for the years ended  December 31, 1996 through 2001.  The IRS
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.  We are
currently at the appellate level of the IRS and believe the proposed adjustments
made to our federal  income tax returns  for the years ended 1996  through  2002
will be  resolved  within the next  twelve  months and if so,  unrecognized  tax
benefits  related to U.S.  tax  positions  may decrease by up to $7.8 million by
December  31,  2007.  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  under the caption  "Income  Taxes".  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.

         The total  unrecognized  tax  benefits  as of January 1, 2007 were $8.9
million, excluding interest, penalties and related income tax benefits and would
be recorded as a component  of income tax expense if  recognized.  We  recognize
interest  accrued  related to  unrecognized  tax  benefits  and  penalties  as a
component of income tax expense. As of January 1, 2007, the accrued interest and
penalties  were $8.0  million  and $1.2  million,  respectively,  excluding  any
related income tax benefits.  In the third quarter of 2007, the unrecognized tax
benefits related to IRS and the associated  state  liabilities had been adjusted
to $8.4 million,  excluding interest,  penalties and related income tax benefits
and would be recorded as a component of income tax expense if recognized. During
the third quarter of 2007,  we  derecognized  a previous  uncertain tax position
through negotiations with the state tax jurisdiction.  The negotiated settlement
resulted in a decrease of $1.4  million in  unrecognized  tax  benefits and $1.0
million in penalties.  After the above  adjustments,  the total unrecognized tax
benefits as of September 30, 2007 were $8.4  million.  As of September 30, 2007,
the accrued interest and penalties were $7.5 million and $142,000, respectively,
excluding any related income tax benefits.

         In many cases,  the  uncertain  tax  positions are related to tax years
that remain subject to examination by the relevant tax authorities.  Federal and
state statutes are open from 1996 through the present period. Hong Kong statutes
are open from 2001, Luxembourg from 2003 and Mexico from 2001.

DEBT COVENANTS

         Our debt agreements require certain covenants including a minimum level
of EBITDA and specified tangible net worth; and required interest coverage ratio
and  leverage  ratio  as  discussed  in  Note 9 of the  "Notes  to  Consolidated
Financial Statements." If our results of operations erode and we are not able to
obtain  waivers from the  lenders,  the debt would be in default and callable by
our  lenders.  In  addition,  due  to  cross-default   provisions  in  our  debt
agreements,  substantially all of our long-term debt would become due in full if
any of the debt is in default.  In anticipation of us not being able to meet the
required  covenants due to various  reasons,  we either negotiate for changes in
the relative  covenants or obtain an advance  waiver or reclassify  the relevant


                                       30



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.  As of
September 30, 2007, we were in compliance of covenants, as amended.

NEW ACCOUNTING PRONOUNCEMENTS

         For a description  of recent  accounting  pronouncements  including the
respective  expected  dates of adoption and effects on results of operations and
financial  condition,  see  Note  11 of the  "Notes  to  Consolidated  Financial
Statements."

RESULTS OF OPERATIONS

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



                                                  THREE MONTHS ENDED            NINE MONTHS ENDED
                                                     SEPTEMBER 30,                SEPTEMBER 30,
                                              -------------------------     -------------------------
                                                 2007           2006           2007           2006
                                              ----------     ----------     ----------     ----------
                                                                                    
Total net sales ...........................        100.0%         100.0%         100.0%         100.0%
Total cost of sales .......................         81.6           78.4           79.7           78.9
                                              ----------     ----------     ----------     ----------
Gross profit ..............................         18.4           21.6           20.3           21.1
Selling and distribution expenses .........          5.3            4.7            5.7            4.7
General and administration expenses .......          8.7           12.0           10.1           11.4
Royalty expenses ..........................          0.6            0.5            0.6            1.2
Loss on notes receivable - related parties          --             49.7           --             15.5
Terminated acquisition expenses ...........         --             --              1.1           --
                                              ----------     ----------     ----------     ----------
Income (loss) from operations .............          3.8          (45.3)           2.8          (11.7)
Interest expense ..........................         (1.8)          (2.8)          (2.1)          (2.7)
Interest Income ...........................          0.1            0.3            0.1            0.7
Interest in income (loss) of equity method
   investee ...............................          0.0            0.0            0.1            0.1
Other income ..............................          5.5            0.2            2.2            0.1
Adjustment to fair value of derivative ....         (0.0)           1.3            0.1            0.3
Other expense .............................         (7.1)          (0.0)          (2.7)          (0.2)
                                              ----------     ----------     ----------     ----------
Income (loss) before provision (credit) for
   income taxes ...........................          0.5          (46.3)           0.5          (13.4)
Provision (credit) for income taxes .......         (1.8)           0.1           (0.3)           0.2
Minority interest in consolidated
   subsidiary .............................          0.0            0.0            0.0            0.0
                                              ----------     ----------     ----------     ----------
Net income (loss) .........................          2.3%         (46.4)%          0.8%         (13.6)%
                                              ==========     ==========     ==========     ==========



THIRD QUARTER 2007 COMPARED TO THIRD QUARTER 2006

         Net sales increased by $15.6 million, or 28.5%, to $70.2 million in the
third quarter of 2007 from $54.6 million in the third quarter of 2006.  Sales of
private label in the third quarter of 2007 were $58.2 million  compared to $46.1
million in the same period of 2006 with the increase  resulting  primarily  from
increased  sales to New York & Co and Seven  Licensing  in the third  quarter of
2007.  Sales of private  brands in the third  quarter of 2007 were $12.0 million
compared to $8.5 million in the same period of 2006 with the increase  resulting
primarily  from  increased  sales of American Rag brand to Macy's  Merchandising
Group in the third quarter of 2007.

         Gross profit  consists of net sales less product  costs,  direct labor,
duty, quota, freight in, and brokerage,  warehouse handling and markdown.  Gross
profit  increased by $1.1 million to $12.9  million in the third quarter of 2007
from $11.8  million in the third  quarter of 2006.  The increase in gross profit
occurred  primarily  because of the increase in sales.  As a  percentage  of net
sales,  gross profit  decreased from 21.6% in the third quarter of 2006 to 18.4%
in the third quarter of 2007.  The decrease in gross margin in the third quarter
of 2007 was due  primarily  to an  inventory  reserve of $1.4  million  taken on
fabric which was sold in the subsequent quarter.


                                       31



         Selling and distribution  expenses increased by $1.2 million, or 46.2%,
to $3.8  million  in the third  quarter  of 2007 from $2.6  million in the third
quarter of 2006. As a percentage of net sales,  these expenses increased to 5.3%
in the  third  quarter  of 2007  from 4.7% in the  third  quarter  of 2006.  The
increase in selling and  distribution  expenses  was  primarily  due to overhead
related  to a new label and  increased  advertising  expenses  during  the third
quarter of 2007.

         General and administrative  expenses decreased by $440,000, or 6.7%, to
$6.1 million in the third quarter of 2007 from $6.6 million in the third quarter
of 2006. As a percentage of net sales,  these expenses  decreased to 8.7% in the
third quarter of 2007 from 12.0% in the third quarter of 2006.

         Royalty  expenses  increased by $158,000,  or 59.9%, to $421,000 in the
third quarter of 2007 from  $264,000 in the third quarter of 2006.  The increase
was primarily due to an increase in sales under  American Rag brand in the third
quarter of 2007. As a percentage of net sales,  these expenses increased to 0.6%
in the third quarter of 2007 from 0.5% in the third quarter of 2006.

         Loss on notes receivable - related parties was $27.1 million,  or 49.7%
of net sales, in the third quarter of 2006,  compared to $0 in the third quarter
of 2007.  During the third quarter of 2006,  the purchasers of the Mexico assets
ceased  providing  fabric  and were not  making  payments  under the  notes.  We
evaluated the  recoverability of the notes receivable and recorded a loss on the
notes receivable in an amount equal to the outstanding balance less the value of
the  underlying  assets  securing  the  notes.  See  Note  6 of  the  "Notes  to
Consolidated Financial Statements".

         Operating income in the third quarter of 2007 was $2.7 million, or 3.8%
of net sales,  compared to operating  loss of $24.7  million,  or (45.3)% of net
sales, in the comparable period of 2006, because of the factors discussed above.

         Interest  expense  decreased by $280,000,  or 17.9%, to $1.3 million in
the third  quarter of 2007 from $1.6 million in the third  quarter of 2006. As a
percentage of net sales,  this expense decreased to 1.8% in the third quarter of
2007  from 2.8% in the third  quarter  of 2006.  Interest  income  decreased  by
$126,000, or 76.1%, to $39,000 in the third quarter of 2007 from $165,000 in the
third quarter of 2006.

         Interest in income (loss) of equity method  investee was $15,000 in the
third  quarter  of 2007,  compared  to  $(7,000)  in the third  quarter of 2006.
Interest in income (loss) of equity method investee represented our 45% share of
equity  interest  in the  owner  of the  trademark  "American  Rag  CIE" and the
operator of American  Rag retail  stores.  Other  income was $3.9 million in the
third quarter of 2007,  compared to $109,000 in the third quarter of 2006. Other
income in the third  quarter of 2007  included  a gain of $3.8  million on notes
receivable - related parties. See Note 6 of the "Notes to Consolidated Financial
Statements".  Adjustment to fair value of  derivative  was $729,000 in the third
quarter of 2006,  compared to $0 in the third quarter of 2007. Other expense was
$5.0 million in the third  quarter of 2007,  compared to $0 in the third quarter
of 2006.  Other  expense in the third  quarter of 2007  included $5.0 million of
expenses of financing and related costs and the remaining  value of the warrants
to credit  facility and placement agent upon repaying our term loan in full. See
Note 9 of the "Notes to Consolidated Financial Statements".

         Loss  allocated to minority  interest in the third  quarter of 2007 was
$3,000,  compared  to $14,000 in the third  quarter  of 2006,  representing  the
minority partner's share of losses in PBG7.

FIRST NINE MONTHS OF 2007 COMPARED TO FIRST NINE MONTHS OF 2006

         Net sales increased by $11.4 million, or 6.5%, to $186.4 million in the
first nine months of 2007 from $175.0  million in the first nine months of 2006.
Sales of private  label in the first  nine  months of 2007 were  $154.3  million
compared  to  $135.8  million  in the same  period  of 2006,  with the  increase
resulting  primarily from increased sales to New York & Co and Seven  Licensing,
and partially offset by decreased sales to Kohl's and Mervyn's in the first nine
months of 2007.  Sales of private  brands in the first nine  months of 2007 were
$32.1 million  compared to $39.2 million in the same period of 2006. The decline
in private brands sales was the result of sales of Alain Weiz,  Jessica  Simpson
and House of Dereon brands in the first nine months of 2006, compared to no such
sales in the first nine months of 2007,  and partially  offset by an increase in
sales of  American  Rag brand to Macy's  Merchandising  Group in the first  nine
months of 2007.


                                       32



         Gross profit  consists of net sales less product  costs,  direct labor,
duty, quota, freight in, and brokerage,  warehouse handling and markdown.  Gross
profit  increased by $867,000 to $37.8  million in the first nine months of 2007
from $37.0  million  in the first nine  months of 2006.  The  increase  in gross
profit occurred  primarily  because of the increase in sales. As a percentage of
net sales, gross profit decreased from 21.1% in the first nine months of 2006 to
20.3% in the first nine  months of 2007.  The  decrease  in gross  margin in the
current period is primarily attributable to an inventory reserve of $1.4 million
taken on fabric which was sold in the subsequent quarter.

         Selling and distribution  expenses increased by $2.2 million, or 27.1%,
to $10.5 million in the first nine months of 2007 from $8.3 million in the first
nine months of 2006. As a percentage of net sales, these expenses increased from
4.7% for the first  nine  months of 2006 to 5.7% for the  first  nine  months of
2007.  The increase in selling and  distribution  expenses was  primarily due to
overhead  related to a new label and increased  advertising  expenses during the
first nine months of 2007.

         General and administrative expenses decreased by $1.1 million, or 5.4%,
to $18.8  million  in the first nine  months of 2007 from  $19.9  million in the
first  nine  months  of 2006.  As a  percentage  of net  sales,  these  expenses
decreased to 10.1% in the first nine months of 2007 from 11.4% in the first nine
months of 2006. General and administrative  expenses in the first nine months of
2006 included $284,000 of expenses of financing cost paid to the placement agent
and the  remaining  value of the  warrants to  placement  agent and  $171,000 of
prepayment penalty paid to the debenture holders as a result of the repayment of
the debentures in June 2006.

         Royalty and  marketing  allowance  expenses  decreased by $887,000,  or
42.2%, to $1.2 million in the first nine months of 2007 from $2.1 million in the
first  nine  months  of 2006.  As a  percentage  of net  sales,  these  expenses
decreased  to 0.6% in the first nine  months of 2007 from 1.2% in the first nine
months of 2006 due to royalties on sales under the licensed  Jessica Simpson and
Alain Weiz brands in the first nine months of 2006, for which there were no such
sales in the first nine months of 2007,  and partially  offset by an increase in
sales under American Rag brand in the first nine months of 2007.

         Loss on notes receivable - related parties was $27.1 million,  or 15.5%
of net sales, in the first nine months of 2006, compared to $0 in the first nine
months of 2007.  During the third quarter of 2006,  the purchasers of the Mexico
assets ceased  providing fabric and were not making payments under the notes. We
evaluated the  recoverability of the notes receivable and recorded a loss on the
notes receivable in an amount equal to the outstanding balance less the value of
the  underlying  assets  securing  the  notes.  See  Note  6 of  the  "Notes  to
Consolidated Financial Statements".

         Terminated  acquisition  expenses in the first nine months of 2007 were
$2.0  million,  or 1.1% of net sales,  compared to no such  expense in the first
nine months of 2006. These expenses  consisted of the non-refunded  portion of a
deposit in the amount of  $250,000  and other due  diligence  fees  incurred  in
connection with the proposed acquisition of The Buffalo Group, which transaction
was mutually terminated on April 19, 2007.

         Operating income for the first nine months of 2007 was $5.3 million, or
2.8% of net sales,  compared to operating loss of $20.5  million,  or (11.7)% of
net sales,  in the  comparable  prior  period of 2006 as a result of the factors
discussed above.

         Interest expense decreased by $851,000 or 18.1%, to $3.8 million in the
first nine months of 2007 from $4.7 million in the first nine months of 2006. As
a percentage of net sales,  interest expense decreased to 2.1% in the first nine
months of 2007 from 2.7% in the first  nine  months of 2006.  The  decrease  was
primarily due to expensing  $711,000 in the nine months of 2006 of debt discount
related to the intrinsic  value of the  conversion  option of debentures and the
remaining  value of the warrants  issued to holders of debentures as a result of
the repayment of the debentures in June 2006.  Interest income decreased by $1.0
million,  or  88.7%,  to  $127,000  in the first  nine  months of 2007 from $1.1
million in the first nine months of 2006.  The  decrease in interest  income was
primarily due to the interest  earned from the notes  receivable  related to the
sale of our fixed assets in Mexico in the first nine months of 2006, but no such
income in the first nine months of 2007.

         Interest in income of equity method  investee was $142,000 in the first
nine  months of 2007,  compared  to  $103,000  in the first nine months of 2006.
Interest in income of equity method investee represented our 45% share of equity
interest in the owner of the  trademark  "American  Rag CIE" and the operator of


                                       33



American  Rag retail  stores.  Other  income was $4.0  million in the first nine
months of 2007,  compared to  $233,000  in the first nine months of 2006.  Other
income in the first nine months of 2007 included a gain of $3.8 million on notes
receivable - related parties. See Note 6 of the "Notes to Consolidated Financial
Statements".  Adjustment to fair value of  derivative  was $196,000 in the first
nine  months of 2007,  compared  to  $511,000  in the first nine months of 2006.
Other  expense was $5.0  million in the first nine  months of 2007,  compared to
$400,000  in the first  nine  months of 2006.  Other  expense  in the first nine
months of 2007  included $5.0 million of expenses of financing and related costs
and the remaining  value of the warrants to credit  facility and placement agent
upon  repaying our term loan in full.  See Note 9 of the "Notes to  Consolidated
Financial Statements".

         Loss  allocated  to  minority  interest  in the nine months of 2007 was
$4,000,  representing  the  minority  partner's  share of losses  in PBG7.  Loss
allocated to minority interest in the first nine months of 2006 was $18,000.

LIQUIDITY AND CAPITAL RESOURCES

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

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

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

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

         o        decreases in market prices for our products;

         o        increases in costs of raw materials; 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.

         As of  September  30,  2007,  we had  $1.6  million  in cash  and  cash
equivalents  as noted on our  consolidated  balance  sheet and statement of cash
flows.  This represented an increase of $740,000 or 81.8% compared to a total of
$905,000 as of December 31, 2006.

         In  September  2007,  we repaid in full the  outstanding  term loan due
under our credit facility with Guggenheim  Corporate Funding,  LLC, as agent. We
used  proceeds  received  from Tavex upon exercise of its option with respect to
the notes receivable to repay the term loan.


                                       34



         Cash flows for the nine months ended  September  30, 2007 and 2006 were
as follows (dollars in thousands):

CASH FLOWS:                                                2007          2006
                                                         --------      --------
Net cash provided by operating activities ..........     $  4,083      $ 10,297
Net cash provided by investing activities ..........     $ 21,456      $  1,125
Net cash used in financing activities ..............     $(24,800)     $(12,087)

         During the first nine months of 2007,  net cash  provided by  operating
activities  was $4.1  million,  as  compared to net cash  provided by  operating
activities  of $10.3  million for the same period in 2006.  Net cash provided by
operating  activities in the first nine months of 2007 resulted primarily from a
net  income  of  $1.4  million,   a  decrease  of  inventory  of  $6.9  million,
depreciation  and  amortization  expense of $1.8  million and a $2.0 million due
diligence  fees  expensed  in  connection  with   termination  of  our  proposed
acquisition  of The Buffalo  Group  offset by a decrease of accounts  payable of
$3.7 million and a $3.8 million gain on notes receivable.

         During the first nine months of 2007,  net cash  provided by  investing
activities  was $21.5  million,  as compared to net cash  provided by  investing
activities  of $1.1  million for the same period in 2006.  Net cash  provided by
investing  activities in the first nine months of 2007 resulted  primarily  from
$17.8  million  proceeds from notes  receivable  and a return of $4.8 million of
deposit  offset by  approximately  $700,000 of due  diligence  fees  incurred in
connection with previously proposed acquisition of The Buffalo Group.

         During  the  first  nine  months of 2007,  net cash  used in  financing
activities  was  $24.8  million,  as  compared  to net  cash  used in  financing
activities  of $12.1  million  for the same  period  in 2006.  Net cash  used in
financing  activities in the first nine months of 2007 resulted  primarily  from
the re-payment of $15.5 million of our term loan,  $8.3 million of our long-term
bank borrowings and $1.0 million on our short-term bank borrowings.

CONTRACTUAL OBLIGATIONS AND COMMITMENTS

         Following is a summary of our  contractual  obligations  and commercial
commitments available to us as of September 30, 2007 (in millions):



                                                               PAYMENTS DUE BY PERIOD
                                              ---------------------------------------------------------
                                                          Less than    Between     Between      After
CONTRACTUAL OBLIGATIONS                         Total      1 year     2-3 years   4-5 years    5 years
-------------------------------------------   ---------   ---------   ---------   ---------   ---------
                                                                               
Long-term debt (1) ........................   $    12.2   $    12.2   $    --     $    --     $    --
Operating leases ..........................         8.0         1.5         2.6         1.9         2.0
Minimum royalties (2) .....................        13.9         6.9         2.1         2.8         2.1
Purchase commitment .......................         1.3         1.3        --          --          --
                                              ---------   ---------   ---------   ---------   ---------
Total Contractual Cash Obligations.. ......   $    35.4   $    21.9   $     4.7   $     4.7   $     4.1


(1)      Includes interest on long-term debt  obligations.  Based on outstanding
         borrowings as of September 30, 2007, 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 $933,000.
(2)      Includes minimum royalties of $6.1 million under the agreement with the
         licensor of the Jessica  Simpson  brands.  In November 2007, we entered
         into a settlement  agreement  with the  licensor,  Jessica  Simpson and
         related parties with respect to the  litigation,  pursuant to which the
         parties agreed to dismiss with  prejudice all claims  relating to these
         actions  or the  sublicense  agreement.  As a result,  we are no longer
         required  to  make  the  guaranteed  payments  contemplated  under  the
         agreement.



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



                                       35



         Since March 2003,  DBS Bank (Hong  Kong)  Limited had made  available a
letter of credit facility of up to HKD 20 million (equivalent to US $2.6 million
at  September  30,  2007) to our  subsidiaries  in Hong Kong.  This was a demand
facility and was secured by the pledge of our office property, which is owned by
Gerard Guez, our Chairman and Interim Chief Executive Officer, 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.  In September
2006, a tax loan for HKD 8.438 million  (equivalent to US $1.1 million) was also
made  available  to our Hong Kong  subsidiaries  and bears  interest at the rate
equal to the Hong Kong prime rate plus 1% and are subject to the same  security.
It bore  interest at 8.75% per annum at September  30, 2007. As of September 30,
2007, $188,000 was outstanding under this tax loan.

         In June 2006, our  subsidiaries in Hong Kong,  Tarrant Company Limited,
Marble  Limited  and Trade  Link  Holdings  Limited,  entered  into a new credit
facility with DBS. Under this facility, we may arrange for letters of credit and
acceptances. The maximum amount our Hong Kong subsidiaries may borrow under this
facility at any time is US $25 million.  The  interest  rate under the letter of
credit  facility is equal to the Standard Bills Rate quoted by DBS minus 0.5% if
paid in Hong  Kong  Dollars,  which  the  interest  rate was  8.25% per annum at
September 30, 2007,  or the Standard  Bills Rate quoted by DBS plus 0.5% if paid
in any other currency,  which the interest rate was 8.38% per annum at September
30, 2007. This is a demand facility and is secured by a security interest in all
the assets of the Hong Kong  subsidiaries;  by a pledge of our  office  property
where our Hong Kong  office is  located,  which is owned by Gerard Guez and Todd
Kay;  and  by  our  guarantee.  The  DBS  facility  includes  customary  default
provisions.  In  addition,  we are  subject  to certain  restrictive  covenants,
including that we maintain a specified  tangible net worth,  and a minimum level
of EBITDA at December 31, 2006,  interest  coverage  ratio,  leverage  ratio and
limitations on additional indebtedness.  We are in the process of revising these
covenants  for 2007. As of September  30, 2007,  $11.8  million was  outstanding
under this  facility.  In addition,  $9.5 million of open letters of credit were
outstanding and $3.7 million was available for future borrowings as of September
30, 2007.

         On October 1, 2004,  we amended and  restated our  previously  existing
credit  facility  with  GMAC  Commercial  Finance  LLC  by  entering  into a new
factoring  agreement  with GMAC CF. 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 CF. Pursuant to the terms of the factoring agreement, we and
our  subsidiaries  agree to assign and sell to GMAC CF, 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 CF, in its  discretion,  may make
advances  to us up to the lesser of (a) up to 90% of our  accounts on which GMAC
CF has the risk of loss or (b) $40 million,  minus in each case, any amount owed
by us to GMAC CF. In May 2005, we amended our factoring  agreement  with GMAC CF
to permit our  subsidiaries  party thereto and us, to borrow up to the lesser of
$3 million or 50% of the value of eligible  inventory.  In connection  with this
amendment,  we granted GMAC CF a lien on certain of our inventory located in the
United States.  On January 23, 2006, we further amended our factoring  agreement
with GMAC CF to increase  the amount we might  borrow  against  inventory to the
lesser of $5 million or 50% of the value of eligible  inventory.  The $5 million
limit was reduced to $4 million on April 1, 2006.

         On June 16,  2006,  we  expanded  our credit  facility  with GMAC CF by
entering  into a new Loan and Security  Agreement and amending and restating our
previously existing Factoring Agreement with GMAC CF. UPS Capital Corporation is
also a lender under the Loan and Security Agreement.  This is a revolving credit
facility  and has a term of 3 years.  The amount we may borrow under this credit
facility is  determined  by a percentage  of eligible  accounts  receivable  and
inventory,  up to a maximum  of $55  million,  and  includes  a letter of credit
facility of up to $4 million.  Interest on outstanding  amount under this credit
facility is payable  monthly  and  accrues at the rate of the "prime  rate" plus
0.5%. Our obligations under the GMAC CF credit facility are secured by a lien on
substantially  all our domestic  assets,  including a first priority lien on our
accounts  receivable  and inventory.  This credit  facility  contains  customary
financial  covenants,  including  covenants  that we maintain  minimum levels of
EBITDA and interest coverage ratios and limitations on additional  indebtedness.
On November  2, 2007,  the minimum  level of EBITDA for  September  30, 2007 was
amended.   This  facility  includes  customary  default   provisions,   and  all
outstanding obligations may become immediately due and payable in the event of a
default. The facility bore interest at 8.25% per annum at September 30, 2007. As
of September 30, 2007, we were in compliance with the covenants,  as amended.  A
total of $11.3  million was  outstanding  with respect to  receivables  factored
under the GMAC CF facility at September 30, 2007.


                                       36



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

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

         In connection with  Guggenheim  credit  facility,  on June 16, 2006, we
issued the lenders under this  facility  warrants to purchase up to an aggregate
of 3,857,143 shares of our common stock. These warrants have a term of 10 years.
These warrants are exercisable at a price of $1.88 per share with respect to 20%
of the  shares,  $2.00 per share with  respect to 20% of the  shares,  $3.00 per
share with respect to 20% of the shares,  $3.75 per share with respect to 20% of
the shares and $4.50 per share with  respect to 20% of the shares.  The exercise
prices are subject to adjustment for certain dilutive  issuances pursuant to the
terms of the warrants.  These warrants are  exercisable  for 3,500,000,  and the
remaining 357,143 shares of the warrants will not become  exercisable  because a
specified  portion of the initial term loan was not funded by the  lenders.  The
warrants were evaluated  under SFAS No. 133 and EITF No. 00-19,  "Accounting for
Derivative  Financial  Instruments  Indexed  to, and  Potentially  Settled in, a
Company's Own Stock" and determined to be a derivative instrument due to certain
registration  rights.  As such, the warrants  excluding the ones not exercisable
were valued at $4.9 million  using the  Black-Scholes  model with the  following
assumptions:  risk-free interest rate of 5.1%; dividend yields of 0%; volatility
factors  of the  expected  market  price  of  our  common  stock  of  0.70;  and
contractual term of ten years. We also paid to Guggenheim 2.25% of the committed
principal  amount of the loans which was $563,000 on June 16, 2006. The $563,000
fee paid to  Guggenheim  was included in the deferred  financing  cost,  and the
value of the warrants to purchase 3.5 million shares of our common stock of $4.9
million was recorded as debt discount, both of them were amortized over the life
of the  loan.  For the nine  months  ended  September  30,  2007,  $906,000  was
amortized.

         Durham Capital  Corporation acted as our advisor in connection with the
Guggenheim credit facility.  As compensation for its services,  we agreed to pay
Durham a cash fee in an amount equal to 1% of the committed  principal amount of
the loans under the Guggenheim credit facility.  As a result,  $250,000 was paid
on June 16, 2006.  In addition,  we issued  Durham a warrant to purchase  77,143
shares  of our  common  stock.  This  warrant  has a  term  of 10  years  and is
exercisable  at a price of $1.88 per share,  subject to  adjustment  for certain
dilutive  issuances.  This warrant is  exercisable  for 70,000  shares,  and the
remaining  7,143 shares of this warrant  will not become  exercisable  because a
specified  portion of the initial term loan was not funded by the  lenders.  The
warrants were evaluated under SFAS No. 133 and EITF 00-19 and determined to be a
derivative  instrument due to certain registration rights. As such, the warrants
excluding  the  ones  not   exercisable   were  valued  at  $105,000  using  the
Black-Scholes model with the following  assumptions:  risk-free interest rate of
5.1%;  dividend yields of 0%; volatility factors of the expected market price of
our common stock of 0.70; and  contractual  term of ten years.  The $250,000 fee
paid to Durham and the value of the  warrants to purchase  70,000  shares of our
common stock of $105,000 was included in the deferred  financing  cost,  and was
amortized  over the life of the loan.  For the nine months ended  September  30,
2007, $59,000 was amortized.


                                       37



         On September 26, 2007, we repaid in full the term loan of $15.5 million
outstanding under the Guggenheim credit facility.  Upon paying off the loan, the
unamortized loan fee paid to Guggenheim of $401,000 and the unamortized value of
the warrants to purchase 3.5 million  shares of our common stock of $3.5 million
was  expensed.  The  unamortized  loan fee paid to  Durham of  $178,000  and the
unamortized  value of the warrants to purchase 70,000 shares of our common stock
of $75,000 was also expensed.  Other unamortized expenses of $822,000 related to
obtaining the loan were also expensed.  All the above expenses  amounted to $5.0
million were  recorded on our  consolidated  statements  of  operations as other
expense in the third  quarter of 2007. On November 2, 2007, we executed a payoff
letter  with  Guggenheim  and the  lenders,  which  released  all liens  held by
Guggenheim and the lenders.

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

         We had three equipment loans  outstanding at September 30, 2007. One of
these  equipment  loans bore interest at 15.8% payable in  installments  through
2007.  The second loan bears interest at 6.15% payable in  installments  through
2007 and the third loan bears interest at 4.75% payable in installments  through
2008.  As of  September  30,  2007,  $15,000  was  outstanding  under  the three
remaining loans.

         From time to time, we open letters of credit under an uncommitted  line
of credit from Aurora Capital  Associates  which issues these letters of credits
out of Israeli Discount Bank. As of September 30, 2007, $870,000 was outstanding
under  this  facility  and  $765,000  of  letters  of credit was open under this
arrangement.  We pay a commission  fee of 2.25% on all letters of credits issued
under this arrangement.

         We have  financed our  operations  from our cash flow from  operations,
borrowings  under our bank and other  credit  facilities,  issuance of long-term
debt, and sales of equity and debt  securities.  Our  short-term  funding relies
very heavily on our major customers, banks, and suppliers. From time to time, we
have had temporary  over-advances from our banks. Any withdrawal of support from
these parties will have serious consequences on our liquidity.

         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.

         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. In addition, in July 2004, the IRS initiated an
examination  of our Federal  income tax return for the year ended  December  31,
2002.  We are  currently  at the  appellate  level  of the IRS and  believe  the
proposed  adjustments made to our federal income tax returns for the years ended
1996  through  2002 will be resolved  within the next  twelve  months and if so,
unrecognized  tax benefits  related to U.S. tax  positions may decrease by up to
$7.8  million by December  31,  2007.  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  under the caption  "Income  Taxes".  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.

         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.


                                       38



RELATED PARTY TRANSACTIONS

         We lease our executive offices and warehouse in Los Angeles, California
from GET.  Additionally,  we leased office space and warehouse in Hong Kong from
Lynx International Limited. GET and Lynx International Limited are each owned by
Gerard Guez, our Chairman and Interim Chief Executive Officer, and Todd Kay, our
Vice Chairman.  We believe,  at the time the leases were entered into, the rents
on these  properties were  comparable to then  prevailing  market rents. We paid
$847,000 and $807,000 in rent in the nine months  ended  September  30, 2007 and
2006, respectively,  for office and warehouse facilities.  On August 1, 2006, we
entered  into a  lease  agreement  with  GET for the  Los  Angeles  offices  and
warehouse,  which  lease has a term of five years with an option to renew for an
additional five year term. On February 1, 2007, we entered into a one year lease
agreement with Lynx International  Limited for our office space and warehouse in
Hong Kong.

         On May 1,  2006,  we sublet a portion  of our  executive  office in Los
Angeles, California and our sales office in New York to Seven Licensing Company,
LLC for a monthly payment of $25,000 on a month to month basis.  Seven Licensing
is  beneficially  owned by Gerard  Guez.  We received  $225,000  and $125,000 in
rental income from this sublease in the nine months ended September 30, 2007 and
2006, respectively.

         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,  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,  with payments due on December 31, 2005 and
every year thereafter until December 31, 2014. The secured promissory notes were
payable in partial or total amounts  anytime prior to the maturity of each note.
As of September  30,  2006,  the  outstanding  balance of the notes and interest
receivables was $41.1 million prior to the reserve.  Historically, we had placed
orders for  purchases  of fabric from the  purchasers  pursuant to the  purchase
commitment  agreement  we  entered  into at the time of the  sale of the  Mexico
assets,  and  we had  satisfied  our  payment  obligations  for  the  fabric  by
offsetting  the amounts  payable  against the amounts due to us under the notes.
However,  during the third  quarter of 2006,  the  purchasers  ceased  providing
fabric and were not making  payments under the notes.  We further  evaluated the
recoverability  of  the  notes  receivable  and  recorded  a loss  on the  notes
receivable  in the third  quarter of 2006 in an amount equal to the  outstanding
balance less the value of the underlying assets securing the notes. The loss was
estimated to be  approximately  $27.1 million,  resulting in a notes  receivable
balance at September 30, 2006 of approximately $14 million. We believe there was
no  significant  change  subsequently  on the  value  of the  underlying  assets
securing the notes;  therefore,  we did not have  additional  reserve  after the
third quarter of 2006. Upon consummation of the sale, we entered into a purchase
commitment  agreement  with the  purchasers,  pursuant to which we had 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 did not purchase fabric from Acabados y Terminados in the nine
months ended  September 30, 2007 and 2006.  Net amount due from these parties as
of September 30, 2007 was $0.

         On March 21, 2007,  our  wholly-owned  subsidiary,  Tarrant  Luxembourg
S.a.r.l.,  entered into a letter agreement with Solticio,  Inmobiliaria Cuadros,
S.A. de C.V.  ("Inmobiliaria"),  and Acotex,  (Acotex and together with Solticio
and Inmobiliaria,  the "Sellers"), and Tavex Algodonera, S.A. ("Tavex"). On July
19, 2007,  the parties  amended the letter  agreement.  On August 21,  2007,  we
received a payment of $17.75  million  from Tavex upon the  exercise by Tavex of
its  option  under the letter  agreement  among the  parties.  In return for the
Tavex's payment of $17.75 million,  we have taken the following actions pursuant
to the terms of the agreement:

         o        Tarrant   Luxembourg   terminated   the  Solticio  and  Acotex
                  promissory notes described above and released the Sellers from
                  any  further  obligations   thereunder,   and  terminated  and
                  released all liens on the collateral securing those notes;

         o        Tarrant  Luxembourg  and  the  Sellers  terminated  all  other
                  executory   obligations  among  the  parties,   including  any
                  obligation  of ours to  purchase  fabric  from  Soliticio  and
                  Acotex; and


                                       39



         o        Tarrant Luxembourg agreed to purchase from Tavex at least U.S.
                  $1.25 million of fabric prior to the end of 2007,  and Tarrant
                  Luxembourg  agreed to deliver an irrevocable  letter of credit
                  for the full purchase price.

         Upon closing of the  transaction  and  receiving  the payment of $17.75
million,  we recorded a gain of $3.75 million on our consolidated  statements of
operations  as other  income in the  third  quarter  of 2007.  See Note 6 of the
"Notes to Consolidated Financial Statements". We have placed a fabric order with
Tavex on August 21, 2007 for $1.25 million pursuant to the agreement.

         From time to time in the past, we had advanced funds to Mr. Guez. These
were  net  advances  to Mr.  Guez or  payments  paid on his  behalf  before  the
enactment of the  Sarbanes-Oxley  Act in 2002. The promissory  note  documenting
these advances contains a provision that the entire amount together with accrued
interest is immediately  due and payable upon our written  demand.  The greatest
outstanding  balance of such  advances to Mr. Guez in the third  quarter of 2007
was approximately $2,069,000. At September 30, 2007, the entire balance due from
Mr.  Guez  totaling  $2.0  million  is  payable  on demand and has been shown as
reductions to shareholders' equity in the accompanying financial statements. All
amounts due from Mr. Guez bore  interest at the rate of 7.75% during the period.
Total  interest  paid by Mr. Guez was  $120,000 and $129,000 for the nine months
ended September 30, 2007 and 2006,  respectively.  Mr. Guez paid expenses on our
behalf  of  approximately  $252,000  and  $226,000  for the  nine  months  ended
September 30, 2007 and 2006, respectively,  which amounts were applied to reduce
accrued  interest and principal on Mr. Guez's loan.  These amounts included fuel
and related expenses incurred by 477 Aviation, LLC, a company owned by Mr. Guez,
when our executives used this company's  aircraft for business  purposes.  Since
the enactment of the  Sarbanes-Oxley  Act in 2002, no further personal loans (or
amendments  to  existing  loans)  have  been or  will  be made to our  executive
officers or directors.

         Azteca  Production  International,  Inc. is a corporation  owned by the
brothers of Gerard Guez, our Chairman and Interim Chief  Executive  Officer.  We
purchased $499,000 and $0 of finished goods,  fabric and service from Azteca and
its  affiliates  in  the  nine  months  ended   September  30,  2007  and  2006,
respectively. Our total sales of fabric and service to Azteca in the nine months
ended September 30, 2007 and 2006 were $0 and $9,000, respectively.

         On September 1, 2006,  our  subsidiary  in Hong Kong,  Tarrant  Company
Limited,  entered into an agreement with Seven Licensing Company,  LLC to act as
its buying agent to source apparel merchandise.  Seven Licensing is beneficially
owned by Gerard  Guez.  Total sales to Seven  Licensing in the nine months ended
September 30, 2007 and 2006 were $14.2  million.  Net amount due from Azetca and
Seven Licensing as of September 30, 2007 and December 31, 2006 was $12.0 million
and $7.5 million, respectively.

         We  believe  that  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.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

         FOREIGN CURRENCY RISK. Our earnings are affected by fluctuations in the
value of the U.S. dollar as compared to foreign  currencies as a result of doing
business  in foreign  jurisdictions.  As a result,  we bear the risk of exchange
rate gains and losses  that may result in the  future.  At times we use  forward
exchange contracts to reduce the effect of fluctuations of foreign currencies on
purchases  and  commitments.   These  short-term   assets  and  commitments  are
principally related to trade payables  positions.  At September 30, 2007, we had
no  open  foreign  exchange  forward  contracts.  We do not  utilize  derivative
financial  instruments for trading or other  speculative  purposes.  We actively
evaluate the  creditworthiness  of the financial  institutions  that are counter
parties to derivative  financial  instruments,  and we do not expect any counter
parties to fail to meet their obligations.

         INTEREST RATE RISK.  Because our  obligations  under our various credit
agreements  bear  interest at floating  rates,  we are  sensitive  to changes in
prevailing  interest  rates.  Any major increase or decrease in market  interest


                                       40



rates that  affect our  financial  instruments  would have a material  impact on
earning or cash flows during the next fiscal year.

         Our interest  expense is  sensitive to changes in the general  level of
U.S.  interest  rates.  In this regard,  changes in U.S.  interest  rates affect
interest paid on our debt. A majority of our credit  facilities  are at variable
rates.  As of September 30, 2007, we had $884,000 of fixed-rate  borrowings  and
$23.1 million of variable-rate  borrowings  outstanding.  A one percentage point
increase in interest  rates would result in an  annualized  increase to interest
expense of approximately $231,000 on our variable-rate borrowings.

ITEM 4.  CONTROLS AND PROCEDURES.

EVALUATION OF CONTROLS AND PROCEDURES

         Members of the our  management,  including our Interim Chief  Executive
Officer and Chief Financial  Officer,  have evaluated the  effectiveness  of our
disclosure controls and procedures,  as defined by paragraph (e) of Exchange Act
Rule 13a-15,  as of September  30, 2007,  the end of the period  covered by this
report.  Members of the our  management,  including our Interim Chief  Executive
Officer  and Chief  Financial  Officer,  also  conducted  an  evaluation  of our
internal  control over  financial  reporting  to  determine  whether any changes
occurred during the third quarter of 2007 that have materially affected,  or are
reasonably  likely to materially  affect,  our internal  control over  financial
reporting.  Based upon that evaluation,  the Interim Chief Executive Officer and
Chief Financial  Officer  concluded that our disclosure  controls and procedures
are effective.

CHANGES IN CONTROLS AND PROCEDURES

         During  the third  quarter  ended  September  30,  2007,  there were no
changes in our internal  control over financial  accounting  that has materially
affected,  or is reasonably  likely to materially  affect,  our internal control
over financial reporting.

SARBANES-OXLEY ACT OF 2002 SECTION 404 COMPLIANCE

         In 2003,  we began  our  efforts  to  comply  with  Section  404 of the
Sarbanes-Oxley  Act  of  2002  ("SOX  404"),  which  requires  detailed  review,
documentation  and testing of our internal  controls over  financial  reporting.
This detailed  review,  documentation  and testing includes an assessment of the
risks that could  adversely  affect the timely and accurate  preparation  of our
financial  statements  and the  identification  of  internal  controls  that are
currently in place to mitigate the risks of untimely or  inaccurate  preparation
of these  financial  statements.  We will be  required  to  include  a report on
management's  assessment of internal  controls over  financial  reporting in our
annual report on Form 10-K for the fiscal year ended December 31, 2007.

         At the end of 2008, our independent  registered public accountants will
be  required  to  audit  management's  assessment.  We  are in  the  process  of
performing the system and process documentation, evaluation and testing required
for management to make this assessment and for its independent registered public
accountants  to provide their  attestation  report.  We have not completed  this
process or its assessment,  and this process will require significant amounts of
management  time  and  resources.  In the  course  of  evaluation  and  testing,
management  may  identify  deficiencies  that  will  need  to be  addressed  and
remediated.  We have invested significant internal resources and time in the SOX
404  compliance  process,  and we believe that we are on schedule to comply with
SOX 404.


                                       41



                          PART II -- OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

         On or about April 6, 2006, we commenced an action  against the licensor
of the  Jessica  Simpson  brands  (captioned  Tarrant  Apparel  Group v.  Camuto
Consulting  Group,  Inc.,  VCJS LLC, With You, Inc. and Jessica  Simpson) in the
Supreme  Court of the State of New York,  County  of New  York.  The suit  named
Camuto Consulting  Group,  Inc., VCJS LLC, With You, Inc. and Jessica Simpson as
defendants,  and asserts that the defendants  failed to provide promised support
in connection with our sublicense  agreement for the Jessica Simpson brands,  as
well as fraud  against  Camuto  Consulting.  The  complaint  was  amended to add
Vincent Camuto as a defendant and includes nine causes of action,  including two
seeking a declaration that the sublicense  agreement is exclusive and remains in
full force and effect,  as well as claims for breach of contract,  breach of the
duty of good faith and fair dealing and  fraudulent  inducement  against  Camuto
Consulting,   a  claim  against  Vincent  Camuto   individually  for  fraudulent
inducement,  and a claim against With You,  Inc. and Ms.  Simpson that we are an
intended  third party  beneficiary of the license  between those  defendants and
Camuto  Consulting.  On or about October 30, 2006, Camuto  Consulting,  VCJS and
Vincent  Camuto served their answer to the amended  complaint,  which included a
counterclaim  against  us for breach of the  sublicense  agreement  and  alleged
damages of no less than $100 million.  With You,  Inc. and Jessica  Simpson also
filed  counterclaims   against  us  alleging  trademark   infringement,   unfair
competition and business practices,  violation of the right of privacy and other
claims,  and seeking injunctive relief and damages in an amount to be determined
but no less than $100 million plus treble and punitive  damages.  By Order filed
January 17, 2007, the Court granted the motion of With You, Inc. and Ms. Simpson
to  discontinue   all  of  Ms.   Simpson's   counterclaims,   and  her  personal
counterclaims  were dismissed with  prejudice.  With You,  Inc.'s  counterclaims
remained. On or about February 27, 2007, we served a motion seeking dismissal of
two of With You, Inc.'s counterclaims.  With You, Inc. did not oppose the motion
and by Order dated March 22, 2007, the Court granted our motion,  dismissing two
of With You,  Inc.'s  counterclaims.  On July 5, 2007,  the trial Court denied a
motion filed in December 2006 by Camuto  Consulting,  VCJS and Vincent Camuto to
dismiss  our claims for  declaratory  judgment  seeking a  declaration  that the
sublicense  is exclusive  and remains in full force and effect and those aspects
of our claims that seek specific performance.  In November 2007, we entered into
a settlement  agreement with Camuto Consulting Group,  Inc., VCJS LLC, With You,
Inc. and Jessica  Simpson with respect to the litigation  regarding our previous
agreement to design,  manufacture  and distribute  Jessica Simpson branded jeans
and casual apparel.  Pursuant to the settlement agreement, the parties agreed to
dismiss with  prejudice all claims  relating to these actions or the  sublicense
agreement and we received a payment of $3 million.

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

ITEM 1A. RISK FACTORS.

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

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.

         Three  customers  accounted for  approximately  43% of our net sales in
first nine months of 2007. 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 except for Macy's  Merchandising  Group for
American Rag CIE.  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,


                                       42



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.
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 affect our results of operations.

UNPREDICTABLE  DELAYS  AS  THE  RESULT  OF  INCREASED  AND  INTENSIFIED  CUSTOMS
ACTIVITY.

         U.S.  Customs has stepped up efforts to  scrutinize  imports  from Hong
Kong in order to verify all details of  shipments  under the OPA rules  allowing
certain  processes to be performed in China without shipping under China country
of origin  documentation.  Such "detentions" are unpredictable and cause serious
interruption of normally expected freight movement timetables.

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

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

OUR OPERATING RESULTS MAY FLUCTUATE SIGNIFICANTLY.

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


                                       43



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 and equity  securities,  and proceeds from the exercise of stock
options to fund existing operations for the foreseeable future.  However, in the
future we may need to raise  additional  funds through equity or debt financings
or collaborative relationships. This additional funding may not be available or,
if  available,  it may not be available on  economically  reasonable  terms.  In
addition,  any additional funding may result in significant dilution to existing
shareholders. If adequate funds are not available, we may be required to curtail
our operations or obtain funds through  collaborative  partners that may require
us to release material rights to our products.

OUR BUSINESS IS SUBJECT TO RISKS ASSOCIATED WITH IMPORTING PRODUCTS.

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

         Our operations are also subject to the effects of  international  trade
agreements and regulations such as the North American Free Trade Agreement,  and
the activities and regulations of the World Trade Organization. Generally, these
trade  agreements  benefit our  business by reducing or  eliminating  the duties
assessed  on products  manufactured  in a  particular  country.  However,  trade
agreements can also impose requirements that adversely affect our business, such
as limiting the  countries  from which we can purchase raw materials and setting
duties or  restrictions  on products that may be imported into the United States
from a  particular  country.  In  addition,  the World  Trade  Organization  may
commence a new round of trade  negotiations  that  liberalize  textile  trade by
further  eliminating  or reducing  tariffs.  The  elimination of quotas on World
Trade Organization  member countries in 2005 has resulted in explosive growth in
textile imports from China, and subsequent  safeguard measures including embargo
of  certain  China  country of origin  products.  Actions  taken to avoid  these
measures caused disruption, and a negative impact on margins. In 2006, quota was
temporarily  reinstated  for China  until 2008 for  certain  import  merchandise
categories.  Such disruptions and the temporary  measures may continue to affect
us to some extent in the future.

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


                                       44



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

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

         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  merchandise;  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


                                       45



design,  merchandising  and marketing staff.  Competition for these personnel is
intense,  and we  cannot be sure that we will be able to  attract  and  retain a
sufficient number of qualified personnel in future periods.

OUR BUSINESS IS SUBJECT TO SEASONAL TRENDS.

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

OTHER RISKS RELATED TO AN INVESTMENT IN OUR COMMON STOCK

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

         In January 2004, the Internal Revenue Service 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.  We are  currently  at the  appellate  level  of the IRS and  believe  the
proposed  adjustments made to our federal income tax returns for the years ended
1996  through  2002 will be resolved  within the next  twelve  months and if so,
unrecognized  tax benefits  related to U.S. tax  positions may decrease by up to
$7.8  million by December  31,  2007.  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  under the caption  "Income  Taxes".  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.

THE  REQUIREMENTS  OF  THE  SARBANES-OXLEY   ACT,  INCLUDING  SECTION  404,  ARE
BURDENSOME,  AND OUR FAILURE TO COMPLY  WITH THEM COULD HAVE A MATERIAL  ADVERSE
AFFECT ON OUR BUSINESS AND STOCK PRICE.

         Effective internal control over financial reporting is necessary for us
to provide reliable financial reports and effectively prevent fraud. Section 404
of the  Sarbanes-Oxley  Act of 2002  requires us to  evaluate  and report on our
internal  control over financial  reporting  beginning with our annual report on
Form  10-K for the  fiscal  year  ending  December  31,  2007.  Our  independent
registered   public  accounting  firm  will  need  to  annually  attest  to  our
evaluation,  and issue their own opinion on our internal  control over financial
reporting  beginning  with our annual  report on Form 10-K for the  fiscal  year
ending  December 31, 2008. We are preparing for  compliance  with Section 404 by
strengthening,  assessing  and  testing  our  system of  internal  control  over
financial  reporting  to  provide  the  basis for our  report.  The  process  of
strengthening  our internal control over financial  reporting and complying with
Section 404 is expensive and time consuming, and requires significant management
attention.  We cannot be certain that the measures we will undertake will ensure
that we will  maintain  adequate  controls  over  our  financial  processes  and
reporting in the future. Failure to implement required controls, or difficulties
encountered in their  implementation,  could harm our operating results or cause
us to fail to meet our reporting  obligations.  If we or our auditors discover a
material  weakness  in  our  internal  control  over  financial  reporting,  the
disclosure  of that  fact,  even if the  weakness  is  quickly  remedied,  could
diminish  investors'  confidence in our financial  statements and harm our stock
price.  In  addition,  non-compliance  with  Section  404 could  subject us to a
variety of  administrative  sanctions,  including  the  suspension  of  trading,
ineligibility for listing on NASDAQ or one of the national securities exchanges,
and the  inability of registered  broker-dealers  to make a market in our common
stock, which would further reduce our stock price.

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

         As of November 9, 2007, our executive  officers and directors and their
affiliates  owned  approximately  43% of our  common  stock.  Gerard  Guez,  our
Chairman and Interim Chief Executive  Officer,  and Todd Kay, our Vice Chairman,
alone  own  approximately  33% and 8%,  respectively,  of our  common  stock  at
November 9, 2007.  Accordingly,  our executive  officers and directors  have the
ability to affect the  outcome of, or exert  considerable  influence  over,  all


                                       46



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

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

ABSENCE OF DIVIDENDS COULD REDUCE OUR ATTRACTIVENESS TO YOU.

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


                                       47



ITEM 6.  EXHIBITS.

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

         3.2               Restated  Bylaws.  (Incorporated  by reference to the
                           Registrant's Registration Statement on Form S-1 filed
                           on May 4, 1995.)

         3.2.1             Amendment  to  Restated  Bylaws  of  Tarrant  Apparel
                           Group,   dated  August  9,  2007.   (Incorporated  by
                           reference to the Registrant's  Current Report on Form
                           8-K filed on August 10, 2007.)

         10.31.1           Amendment,  dated July 19, 2007, to Letter  Agreement
                           dated  March  21,  2007,  among  Tarrant   Luxembourg
                           S.a.r.l.,   Solticio,   S.A.  de  C.V.,  Inmobiliaria
                           Cuadros,  S.A. de C.V. , Acabados y Cortes  Textiles,
                           S.A. de. C.V., and Tavex Algodonera, S.A.

         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.


                                       48



                                   SIGNATURES


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

                                         TARRANT APPAREL GROUP

Date:    November 13, 2007               By:       /s/    David Burke
                                               ---------------------------------
                                                          David Burke,
                                                     Chief Financial Officer


Date:    November 13, 2007               By:       /s/    Gerard Guez
                                               ---------------------------------
                                                          Gerard Guez,
                                                 Interim Chief Executive Officer



                                       49