FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

[X]             QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


For the Quarterly period ended              July 31, 2004
                               -------------------------------------------------

                                       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                           0-18183
                      ----------------------------------------------------------

                            G-III APPAREL GROUP, LTD.
             (Exact name of registrant as specified in its charter)


            Delaware                                            41-1590959
- --------------------------------                           --------------------
(State or other jurisdiction of                              (I.R.S. Employer
 incorporation or organization)                             Identification No.)

                  512 Seventh Avenue, New York, New York 10018
               ---------------------------------------------------
               (Address of Principal Executive Offices) (Zip Code)



                                 (212) 403-0500
              ----------------------------------------------------
              (Registrant's telephone number, including area code)


- --------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed since last report)

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 checkmark if the registrant is an accelerated filer (as defined in
Rule 12b-2 of the Act).

                               Yes [ ]     No [X]

As of September 1, 2004 there were 7,181,983 common shares outstanding.










Part I          FINANCIAL INFORMATION                                                 Page No.


    Item 1.   Financial Statements (Unaudited)

                Condensed Consolidated Balance Sheets -
                        July 31, 2004 and January 31, 2004.................................3

                Condensed Consolidated Statements of Operations -
                        For the Three Months Ended July 31, 2004 and 2003..................4

                Condensed Consolidated Statements of Operations -
                        For the Six Months Ended July 31, 2004 and 2003....................5

                Condensed Consolidated Statements of Cash Flows -
                        For the Six Months Ended July 31, 2004 and 2003....................6

                Notes to Condensed Consolidated Financial Statements.......................7


    Item 2.   Management's Discussion and Analysis of
                Financial Condition and Results of Operations.............................12

     Item 3.  Quantitative and Qualitative Disclosures About Market Risk..................17

     Item 4.  Controls and Procedures.....................................................17


Part II         OTHER INFORMATION

    Item 4.   Submission of Matters to a Vote of Stockholders.............................18

    Item 6.   Exhibits and Reports on Form 8-K............................................19









                                      -2-


ITEM 1. FINANCIAL STATEMENTS

                   G-III APPAREL GROUP, LTD. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS
               (in thousands, except share and per share amounts)



                                                                     JULY 31,     JANUARY 31,
                                                                       2004          2004
                                                                    ---------     -----------
                                                                   (unaudited)

                                    ASSETS

CURRENT ASSETS
      Cash and cash equivalents                                     $     680      $  16,072
      Accounts receivable, net of allowance for doubtful accounts
       and sales discounts of $6,503 and $8,922,  respectively         34,195         19,304
      Inventories, net                                                 50,507         28,361
      Deferred income taxes                                             5,895          5,895
      Prepaid expenses and other current assets                         8,429          2,928
                                                                    ---------      ---------
           Total current assets                                        99,706         72,560
PROPERTY, PLANT AND EQUIPMENT, NET                                      1,770          1,969
DEFERRED INCOME TAXES                                                   1,940          1,940
OTHER ASSETS                                                            3,021          4,227
                                                                    ---------      ---------
                                                                    $ 106,437      $  80,696
                                                                    =========      =========

                     LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
    Notes payable                                                   $  21,765      $     770
    Current maturities of obligations under capital leases                 37             82
    Income taxes payable                                                               1,659
    Accounts payable                                                   19,916          6,155
    Accrued expenses                                                    5,330          6,506
                                                                    ---------      ---------
           Total current liabilities                                   47,048         15,172
                                                                    ---------      ---------
LONG-TERM LIABILITIES                                                     247            252
                                                                    ---------      ---------
STOCKHOLDERS' EQUITY
    Preferred stock, 1,000,000 shares authorized;
        no shares issued and outstanding
    Common stock - $.01 par value; 20,000,000 shares
       authorized; 7,414,950 and 7,347,815 shares issued                   74             73
    Additional paid-in capital                                         27,672         27,325
    Accumulated other comprehensive income                                 56             47
    Retained earnings                                                  32,310         38,797
                                                                    ---------      ---------
                                                                       60,112         66,242
    Treasury stock - 244,817 shares at cost                              (970)          (970)
                                                                    ---------      ---------
                                                                       59,142         65,272
                                                                    ---------      ---------
                                                                    $ 106,437      $  80,696
                                                                    =========      =========



The accompanying notes are an integral part of these statements.



                                      -3-


                   G-III APPAREL GROUP, LTD. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
               (in thousands, except share and per share amounts)



                                                                        THREE MONTHS ENDED JULY 31,
                                                                        ---------------------------
                                                                                (Unaudited)
                                                                          2004            2003
                                                                          ----            ----

Net sales                                                             $    43,892    $    45,299

Cost of goods sold                                                         33,354         29,618
                                                                      -----------    -----------

          Gross profit                                                     10,538         15,681

Selling, general and administrative expenses                               11,707         10,844
Write-down of equity investment                                               882           --
                                                                      -----------    -----------

          Operating income (loss)                                          (2,051)         4,837

Interest and financing charges, net                                           197            230
                                                                      -----------    -----------

          Income (loss) before income taxes                                (2,248)         4,607

Income tax expense (benefit)                                                 (588)         1,889
                                                                      -----------    -----------

          Net income (loss)                                           $    (1,660)   $     2,718
                                                                      ===========    ===========


NET INCOME (LOSS) PER COMMON SHARE:

Basic:

          Net income (loss) per common share                          $     (0.23)   $      0.40
                                                                      ===========    ===========

          Weighted average number of shares outstanding                 7,162,000      6,880,000
                                                                      ===========    ===========

Diluted:

          Net income (loss) per common share                          $     (0.23)   $      0.37
                                                                      ===========    ===========

          Weighted average number of shares outstanding                 7,162,000      7,385,000
                                                                      ===========    ===========






The accompanying notes are an integral part of these statements.


                                      -4-



                   G-III APPAREL GROUP, LTD. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
               (in thousands, except share and per share amounts)



                                                                   SIX MONTHS ENDED JULY 31,
                                                                         (Unaudited)
                                                                   -------------------------
                                                                     2004           2003
                                                                  -----------    -----------

Net sales                                                         $    60,413    $    64,011

Cost of goods sold                                                     48,113         43,976
                                                                  -----------    -----------

         Gross profit                                                  12,300         20,035

Selling, general and administrative expenses                           21,864         19,603
Write-down of equity investment                                           882           --
                                                                  -----------    -----------

         Operating income (loss)                                      (10,446)           432

Interest and financing charges, net                                       270            278
                                                                  -----------    -----------

         Income (loss) before income taxes                            (10,716)           154

Income tax expense (benefit)                                           (4,229)            63
                                                                  -----------    -----------

         Net income (loss)                                        $    (6,487)   $        91
                                                                  ===========    ===========



NET INCOME (LOSS) PER COMMON SHARE:

    Basic:

        Net income (loss) per common share                        $     (0.91)   $      0.01
                                                                  ===========    ===========

        Weighted average number of shares outstanding               7,141,000      6,878,000
                                                                  ===========    ===========

    Diluted:

        Net income (loss) per common share                        $     (0.91)   $      0.01
                                                                  ===========    ===========

        Weighted average number of shares outstanding               7,141,000      7,325,000
                                                                  ===========    ===========



The accompanying notes are an integral part of these statements.


                                      -5-


                   G-III APPAREL GROUP, LTD. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)



                                                                      SIX MONTHS ENDED JULY 31,
                                                                      -------------------------
                                                                             (Unaudited)
                                                                         2004           2003
                                                                         ----           ----

Cash flows from operating activities
   Net income (loss)                                                  $ (6,487)      $     91
   Adjustments to reconcile net income (loss) to net cash
     used in operating activities
        Depreciation and amortization                                      635            640
        Write-down of equity investment                                    882           --
        Changes in operating assets and liabilities
           Accounts receivable                                         (14,891)       (16,292)
           Inventories, net                                            (22,146)       (28,445)
           Income taxes, net                                            (4,576)          (459)
           Prepaid expenses and other current assets                    (2,584)        (2,443)
           Other assets                                                     81           (135)
           Accounts payable and accrued expenses                        12,585         11,918
                                                                      --------       --------

        Net cash used in operating activities                          (36,501)       (35,125)
                                                                      --------       --------

Cash flows from investing activities
   Capital expenditures                                                   (193)          (360)
                                                                      --------       --------
          Net cash used in investing activities                           (193)          (360)
                                                                      --------       --------

Cash flows from financing activities
    Increase in notes payable, net                                      20,995         32,528
    Payments for capital lease obligations                                 (50)           (52)
    Proceeds from exercise of stock options                                348             18
                                                                      --------       --------
        Net cash provided by financing activities                       21,293         32,494
                                                                      --------       --------

Effect of exchange rate changes on cash and cash equivalents                 9             17
                                                                      --------       --------

      Net decrease in cash and cash equivalents                        (15,392)        (2,974)

Cash and cash equivalents at beginning of period                        16,072          3,408
                                                                      --------       --------

Cash and cash equivalents at end of period                            $    680       $    434
                                                                      ========       ========

Supplemental disclosures of cash flow information: Cash paid
   during the period for:
     Interest                                                         $    279       $    423
     Income taxes                                                     $    328       $    575



The accompanying notes are an integral part of these statements.


                                      -6-


                   G-III APPAREL GROUP, LTD. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


Note 1 - General Discussion

As used in these financial statements, the term "Company" refers to G-III
Apparel Group, Ltd. and its majority-owned subsidiaries. The results for the
three and six month periods ended July 31, 2004 are not necessarily indicative
of the results expected for the entire fiscal year, given the seasonal nature of
the Company's business. The accompanying financial statements included herein
are unaudited. In the opinion of management, all adjustments (consisting of only
normal recurring adjustments) necessary for a fair presentation of the financial
position, results of operations and cash flows for the interim periods presented
have been reflected.

The Company consolidates the accounts of all its wholly-owned subsidiaries. All
material intercompany balances and transactions have been eliminated.

The accompanying financial statements should be read in conjunction with the
financial statements and notes included in the Company's Annual Report on Form
10-K filed with the Securities and Exchange Commission for the year ended
January 31, 2004.


Note 2 - Proposed Sale of Joint Venture Interest and Related Write-Down

   On September 7, 2004, we committed to attempt to sell our 39% interest in a
joint venture which operates a factory located in Qingdao, China. As a result of
this decision, we recorded a non-cash charge of $882,000 that is reflected in
our results of operations for the three months ended July 31, 2004.

As of July 31, 2004, the carrying amount of our investment in this joint venture
was approximately $1.1 million. We accounted for our interest in this joint
venture based on the equity method and recorded a loss on the joint venture of
approximately $129,000 for the six months ended July 31, 2004. This loss
represents 39% of the total net losses of $330,000 of the joint venture for the
six months ended July 31, 2004 compared to a net profit for the joint venture of
$167,000 for the six months ended July 31, 2003.

Our joint venture partner has advised us that, based on the factory's current
operations, the joint venture may continue to generate losses for the
foreseeable future. A review of the operations of the factory is being
undertaken by management of the joint venture to determine whether cost cutting
measures or other operating efficiencies could return the factory to
profitability. There are no assurances that this review will result in future
profits for the joint venture.

Based upon the prospect of the factory continuing to generate losses, we believe
that the best course of action for us is to attempt to sell our interest in the
joint venture. Our estimate of the charge represents the difference between our
investment in the joint venture as of July 31, 2004 and the estimated proceeds
we would receive on sale of this joint venture interest. We do not believe that
this charge will result in future cash expenditures.

                                      -7-


Note 2 - Proposed Sale of Joint Venture Interest and Related Write-Down (cont'd)

We believe that we will be able to complete a sale of the joint venture interest
by January 31, 2005, the end of our current fiscal year. However, there is no
assurance that we will be able to complete this sale by that date, if at all, or
at the sale price we have estimated.


Note 3 - Inventories

Inventories consist of:
                                                   JULY 31,          January 31,
                                                     2004               2004
                                                     ----               ----
                                                         (in thousands)

       Finished goods                              $ 44,312           $ 21,777
       Work-in-process                                1,647                125
       Raw materials                                  4,548              6,459
                                                   --------            -------
                                                   $ 50,507           $ 28,361
                                                    =======            =======


Note 4 - Net Income (Loss) per Common Share

Basic net income (loss) per share has been computed using the weighted average
number of common shares outstanding during each period. When applicable, diluted
income per share amounts are computed using the weighted average number of
common shares and potential dilutive common shares, consisting of stock options,
outstanding during the period.


Note 5 - Stock-based Compensation

The Company has granted stock options for a fixed number of shares to employees
and directors with an exercise price equal to or greater than the fair value of
the shares at the date of grant. The Company has adopted the disclosure-only
provision of Statements of Financial Accounting Standards ("SFAS") No. 123,
"Accounting for Stock-Based Compensation," which permits the Company to account
for stock option grants in accordance with Accounting Principles Board ("APB")
Opinion No. 25, "Accounting for Stock Issued to Employees." Accordingly, the
Company recognizes no compensation expense for the stock option grants.



                                      -8-


Note 5 - Stock-based Compensation (cont'd)

Pro forma disclosures, as required by SFAS No. 148, "Accounting for Stock Based
Compensation - Transition and Disclosure," are computed as if the Company
recorded compensation expense based on the fair value for stock-based awards at
grant date. The following pro forma information includes the effects of these
options:



                                                       Three Months ended July 31,    Six Months ended July 31,
                                                       ---------------------------    -------------------------
                                                             2004       2003                2004      2003
                                                           -------    -------             -------    -------
                                                                (in thousands, except per share amounts)


Net income (loss) - as reported                            $(1,660)   $ 2,718             $(6,487)   $    91
Deduct:  Stock-based employee compensation expense
determined under fair value method, net of related
tax effects                                                     88        101                 174        151
                                                           -------    -------             -------    -------


Pro-forma net income (loss)                                $(1,748)   $ 2,617             $(6,661)   $   (60)
                                                           =======    =======             =======    =======


  Basic income (loss) per share - as reported              $ (0.23)   $  0.40             $ (0.91)   $    .01
  Pro-forma basic income (loss) per share                  $ (0.24)   $  0.38             $ (0.93)   $   (.01)

  Diluted income (loss) per share - as reported            $ (0.23)   $  0.37             $ (0.91)   $    .01
  Pro-forma diluted income (loss) per share                $ (0.24)   $  0.35             $ (0.93)   $   (.01)



Note 6 - Notes Payable

The Company's domestic loan agreement, which expires on May 31, 2005, is a
collateralized working capital line of credit with six banks that provides for
an aggregate maximum line of credit in amounts that range from $45 million to
$90 million at specific times during the year. The line of credit provides for
maximum direct borrowings ranging from $40 million to $72 million during the
year. The unused balance may be used for letters of credit. Amounts available
for borrowing are subject to borrowing base formulas and overadvances as
specified in the agreement. The line of credit includes a requirement that the
Company have no loans and acceptances outstanding for 45 consecutive days each
year of the lending agreement. The Company met this requirement. There was $21.0
million of outstanding borrowings at July 31, 2004 and no balance outstanding at
January 31, 2004 under this agreement.

We requested and obtained from our bank group an amendment to our loan
agreement. The amendment modified financial covenants related to tangible net
worth and earnings before interest, taxes, depreciation and amortization through
the remaining term of the agreement. As a result of the amendment, we were in
compliance with all covenants as of July 31, 2004.

Notes payable also includes a foreign note payable by PT Balihides, the
Company's inactive Indonesian subsidiary.



                                      -9-


Note 7 - Closing of Manufacturing Facility

The reserve associated with the Indonesian manufacturing facility closed in
December 2002 is included in "Accrued expenses" in the accompanying Consolidated
Balance Sheets. The status of the components of the reserve is as follows:



                                                                                    RESERVE
                                             Reserve                                JULY 31,
                                         January 31, 2004         Utilized            2004
                                         ----------------         --------          --------
                                         ------------------(in thousands)-------------------

       Severance                             $   81                                   $  81
       Accrued expenses and other               431                $  47                384
                                               ----                 ----              -----
                                              $ 512                $  47              $ 465
                                               ====                 ====              =====



Based on current estimates, management believes that existing accruals are
adequate.


Note 8 - Segments

The Company's reportable segments are business units that offer different
products and are managed separately. The Company operates in two segments,
licensed and non-licensed apparel. The following information is presented for
the three- and six- month periods indicated below:



                                                       THREE MONTHS ENDED JULY 31,
                                                       ---------------------------
                                                       2004                  2003
                                                       ----                  ----
                                                             NON-                  Non-
                                               LICENSED    LICENSED   Licensed   Licensed
                                               --------    --------   --------   --------

         Net sales                             $ 29,194    $ 14,698   $ 33,435   $ 11,864

         Cost of goods sold                      22,958      10,396     21,950      7,668
                                               --------    --------   --------   --------

         Gross profit                             6,236       4,302     11,485      4,196

         Selling, general and administrative      9,209       2,498      8,256      2,588
         Write-down of equity investment           --           882       --         --
                                               --------    --------   --------   --------

         Operating income (loss)                 (2,973)        922      3,229      1,608

         Interest expense, net                      154          43        142         88
                                               --------    --------   --------   --------

         Income (loss) before income taxes     $ (3,127)   $    879   $  3,087   $  1,520
                                               ========    ========   ========   ========



                                      -10-


Note 8 - Segments (cont'd)



                                                        SIX MONTHS ENDED JULY 31,
                                                        -------------------------
                                                       2004                   2003
                                                       ----                   ----
                                                                         NON-       Non-
                                               LICENSED    LICENSED    Licensed   Licensed
                                               --------    --------    --------   --------

         Net sales                             $ 43,437    $ 16,976    $ 49,787   $ 14,224

         Cost of goods sold                      34,923      13,190      33,733     10,243
                                               --------    --------    --------   --------

         Gross profit                             8,514       3,786      16,054      3,981

         Selling, general and administrative     16,604       5,260      14,660      4,943
         Write-down of equity investment           --           882        --         --
                                               --------    --------    --------   --------

         Operating income (loss)                 (8,090)     (2,356)      1,394       (962)

         Interest expense, net                      197          73         165        113
                                               --------    --------    --------   --------

         Income (loss) before income taxes     $ (8,287)   $ (2,429)   $  1,229   $ (1,075)
                                               ========    ========    ========   ========



                                      -11-


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


Unless the context otherwise requires, "G-III", "us", "we" and "our" refer to
G-III Apparel Group, Ltd. and its subsidiaries. References to fiscal years refer
to the year ended or ending on January 31 of that year.

Statements in this Quarterly Report on Form 10-Q concerning our business outlook
or future economic performance; anticipated revenues, expenses or other
financial items; product introductions and plans and objectives related thereto;
and statements concerning assumptions made or expectations as to any future
events, conditions, performance or other matter, are "forward-looking
statements" as that term is defined under the Federal securities laws.
Forward-looking statements are subject to risks, uncertainties and other factors
which could cause actual results to differ materially from those stated in such
statements. Such risks, uncertainties and factors include, but are not limited
to, reliance on foreign manufacturers, risks of doing business abroad, the
nature of the apparel industry, including changing consumer demand and tastes,
reliance on licensed product, seasonality, customer acceptance of new products,
the impact of competitive products and pricing, dependence on existing
management, general economic conditions, as well as other risks detailed in the
Company's filings with the Securities and Exchange Commission, including this
Quarterly Report on Form 10-Q.


OVERVIEW

G-III designs, manufactures, imports and markets an extensive range of outerwear
and sportswear including coats, jackets, pants, skirts, handbags and other
sportswear items under licensed labels, our own proprietary labels and private
retail labels. Our products are distributed through a broad mix of retail
partners at a variety of price points. We sell to approximately 3,000 retail
customers in the United States, including most major department stores, mass
merchants and specialty retail stores.

We operate our business in two segments, licensed apparel and non-licensed
apparel. The licensed apparel segment includes sales of apparel brands licensed
by us from third parties. The non-licensed apparel segment includes sales of
apparel under our own brands and private label brands, as well as commission fee
income received on sales that are financed by and shipped directly to our
customers.

Effective April 1, 2005, we entered into a two-year renewal of our license with
the National Football League through March 31, 2007. Additionally, we signed a
license agreement with Cece Cord for apparel and accessories with initial
efforts focused on the design and marketing of a line of high-end handbags. We
have also added licenses with NASCAR for active wear and outerwear for men and
women, the World Poker Tour for men's and women's casual sportswear and
outerwear and the Collegiate Licensing Company for The Yard, a branding program
dedicated to the tradition and culture of historically black colleges and
universities.

On September 7, 2004, we committed to attempt to sell our 39% interest in a
joint venture which operates a factory located in Qingdao, China. As a result of
this decision, we recorded a charge of $882,000 that is reflected in our results
of operations for the three months ended July 31, 2004.

                                      -12-


OVERVIEW (CONT'D)

As of July 31, 2004, the carrying amount of our investment in this joint venture
was approximately $1.1 million. We accounted for our interest in this joint
venture based on the equity method and recorded a loss on the joint venture of
approximately $129,000 for the six months ended July 31, 2004. This loss
represents 39% of the total net losses of $330,000 of the joint venture for the
six months ended July 31, 2004 compared to a net profit for the joint venture of
$167,000 for the six months ended July 31, 2003.

Our joint venture partner has advised us that, based on the factory's current
operations, the joint venture may continue to generate losses for the
foreseeable future. A review of the operations of the factory is being
undertaken by management of the joint venture to determine whether cost cutting
measures or other operating efficiencies could return the factory to
profitability. There are no assurances that this review will result in future
profits for the joint venture.

Based upon the prospect of the factory continuing to generate losses, we believe
that the best course of action for us is to attempt to sell our interest in the
joint venture. We believe this decision will also provide us with more
flexibility by allowing us to outsource all of our manufacturing. Our estimate
of the charge represents the difference between our investment in the joint
venture as of July 31, 2004 and the estimated proceeds we would receive on sale
of this joint venture interest. We do not believe that this charge will result
in future cash expenditures.

We believe that we will be able to complete a sale of the joint venture interest
by January 31, 2005, the end of our current fiscal year. However, there is no
assurance that we will be able to complete this sale by that date, if at all, or
at the sale price we have estimated.


RESULTS OF OPERATIONS

Three months ended July 31, 2004 compared to three months ended July 31, 2003

Net sales for the three months ended July 31, 2004 were $43.9 million compared
to $45.3 million for the same period last year. Net sales of licensed apparel
decreased $4.2 million to $29.2 million from $33.4 million in the same period
last year, primarily as a result of decreased sales of fashion sports apparel
partially offset by increased sales under other licenses, primarily Cole Haan,
Nine West and Kenneth Cole. Net sales of non-licensed apparel increased $2.8
million to $14.7 million from $11.9 million in the same period last year as a
result of one of our major customers buying men's outerwear under one of our own
labels rather than under a licensed label as was done last year and increased
sales of our Black Rivet brand, which was launched last year.

Gross profit was $10.5 million, or 24.0% of net sales, for the three months
ended July 31, 2004 compared to $15.7 million, or 34.6% of net sales, for the
same period last year. Gross profit of licensed apparel decreased to $6.2
million (21.4% of net sales) from $11.5 million (34.3% of net sales) in the same
period last year. The decrease in gross profit, both in amount and percentage,
in the licensed apparel segment for the three-months ended July 31, 2004 was
primarily the result of the decline in sales in our higher margin fashion sports
apparel business. Gross profit of non-licensed apparel was $4.3 million (29.3%
of net sales) compared to $4.2 million (35.4% of net sales) in the same period
last year. The decrease in the gross profit percentage in our non-licensed
apparel segment resulted primarily from lower commission based sales. Commission
fee income, which is primarily generated in the non-licensed apparel segment,
decreased to $839,000 during

                                      -13-



Three months ended July 31, 2004 compared to three months ended July 31, 2003
(cont'd)

the three months ended July 31, 2004 from $1.6 million in the comparable period
of the prior year. There is no cost of goods sold component associated with
commission transactions. The gross profit margin percentage for the prior
comparable period was also favorably impacted by a $1.2 million decrease in our
receivable reserves in the second quarter of fiscal 2004 which predominantly
impacted our licensed apparel segment. These reserves were established in the
fourth quarter of fiscal 2003, but were no longer deemed necessary as actual
discounts and allowances were less than anticipated.

Selling, general and administrative expenses for the three months ended July 31,
2004 were $11.7 million compared to $10.8 million in the three months ended July
31, 2003. This increase primarily resulted from increased expenses in personnel
costs, ($550,000), design and product development ($475,000) and advertising and
promotion ($450,000) offset by a decrease in sales commission expense
($615,000). The increase in personnel costs was attributable to additional
personnel hired last year as well as increases in the cost of our health
benefits. Design and product development expenses increased primarily due to
more extensive sample development in our sports, Cole Haan and Black Rivet
lines. Advertising and promotion expenses increased primarily due to contractual
advertising contributions with respect to our licensed product and anticipated
increases in our co-operative advertising. The decrease in sales commissions
resulted from lower sales of fashion sports apparel which are made primarily by
an outside sales force.

For the three months ended July 31, 2004, we recorded a non-cash charge to
operations in the amount of $882,000 associated with our decision to sell our
joint venture interest in a factory located in China. We have taken no tax
benefit for this charge.

Interest expense and finance charges for the three months ended July 31, 2004
were $197,000 compared to $230,000 in the same period last year. The decrease in
interest expense in the three month period resulted primarily from lower average
debt levels as a result of carrying less inventory and our borrowing beginning
later in the season due to higher year end cash balances.

We had an income tax benefit of $588,000 for the three months ended July 31,
2004 compared to income tax expense of $1.9 million in the same period in the
prior year. Our effective tax rate was 26% for the three month period ended July
31, 2004 compared to 41% for the same period in the prior year. The lower
effective tax rate in the period ended July 31, 2004 reflects the charge of
$882,000 for which we did not record a tax benefit, offset by increased state
and local income taxes as a result of changes in the tax laws in certain states.

Six months ended July 31, 2004 compared to six months ended July 31, 2003

Net sales for the six months ended July 31, 2004 were $60.4 million compared to
$64.0 million for the same period in the prior year. Net sales of licensed
apparel decreased $6.4 million to $43.4 million from $49.8 million in the same
period last year, primarily as a result of decreased sales of our fashion sports
apparel partially offset by increased sales under other licenses, primarily Cole
Haan, Nine West and Kenneth Cole. Net sales of non-licensed apparel increased
$2.8 million to $17.0 million from $14.2 million in the same period last year as
a result of one of our major customers buying men's outerwear under one of our
own labels rather than under a licensed label as was done last year and
increased sales of our Black Rivet brand, which was launched last year.


                                      -14-


Six months ended July 31, 2004 compared to six months ended July 31, 2003
(cont'd)

Gross profit was $12.3 million, or 20.4% of net sales, for the six months ended
July 31, 2004 compared to $20.0 million, or 31.3% of net sales, for the same
period last year. Gross profit of licensed apparel was $8.5 million (19.6% of
net sales) compared to $16.1 million (32.2% of net sales) in the same period
last year. The decrease in gross profit, both in amount and percentage, in the
licensed apparel segment for the six-months ended July 31, 2004 was primarily
the result of the decline in sales in our higher margin fashion sports apparel
business. Gross profit of non-licensed apparel was $3.8 million (22.3% of net
sales) compared to $4.0 million (28.0% of net sales) in the same period last
year. The decrease in gross profit percentage in our non-licensed apparel
segment resulted primarily from lower commission based sales. Commission fee
income, which is primarily generated in the non-licensed apparel segment,
decreased to $1.0 million during the six months ended July 31, 2004 from $1.6
million in the comparable period of the prior year. There is no cost of goods
sold component associated with these commission transactions. The gross profit
margin percentage in the prior period was favorably impacted by a $1.2 million
decrease in our receivable reserves in the second quarter of fiscal 2003 which
predominantly impacted our licensed apparel segment. These reserves were
established in the fourth quarter of fiscal 2003, but were no longer deemed
necessary as actual discounts and allowances were less than anticipated.

Selling, general and administrative expenses for the six months ended July 31,
2004 were $21.9 million compared to $19.6 million for the same period last year.
This increase resulted primarily from increased personnel costs, including
health insurance benefits ($1.3 million). Increases in other expenses include
advertising and promotion ($700,000) and design and product development
($560,000) offset by a decrease in sales commission expense ($940,000). The
increase in personnel costs was attributable to additional personnel hired last
year as well as increases in the cost of our health benefits. Design and product
development expenses increased primarily due to more extensive sample
development in our sports, Cole Haan and Black Rivet lines. Advertising and
promotion expenses increased primarily due to contractual advertising
contributions with respect to our licensed product and anticipated increases in
our co-operative advertising. The decrease in sales commissions resulted from
lower sales of fashion sports apparel which are made primarily by an outside
sales force.

In the three months ended July 31, 2004, we recorded a non-cash charge to
operations in the amount of $882,000 associated with our decision to sell our
joint venture interest in a factory located in China. This charge is also
reflected in our results of operations for the six months ended July 31, 2004.
We have taken no tax benefit for this charge.

Interest expense and finance charges were $270,000 for the six-months ended July
31, 2004 compared to $278,000 in the same period last year.

We had an income tax benefit of $4.2 million for the six months ended July 31,
2004 compared to an income tax expense of $63,000 in the same period last year.
Our effective tax rate was 39% in the six month period ended July 31, 2004
compared to 41% in the same period last year. The lower effective tax rate in
the period ended July 31, 2004 reflects the charge of $882,000 for which we did
not record a tax benefit, offset by increased state and local income taxes as a
result of changes in the tax laws in certain states.

                                      -15-



LIQUIDITY AND CAPITAL RESOURCES

Our loan agreement, which expires on May 31, 2005, is a collateralized working
capital line of credit with six banks that provides for a maximum line of credit
in amounts that range from $45 million to $90 million at specific times during
the year. The line of credit provides for maximum direct borrowings ranging from
$40 million to $72 million during the year. The unused balance may be used for
letters of credit. Amounts available for borrowing are subject to borrowing base
formulas and overadvances as specified in the agreement.

Direct borrowings under the line of credit bear interest at our option at either
the prevailing prime rate (4.5% as of September 2, 2004) or LIBOR plus 225 basis
points (4.1% at September 2, 2004). Our assets collateralize all borrowings. The
loan agreement requires us, among other covenants, to maintain specified
earnings and tangible net worth levels, and prohibits the payment of cash
dividends. We requested and obtained from our bank group an amendment to our
loan agreement. The amendment modified financial covenants related to tangible
net worth and earnings before interest, taxes, depreciation and amortization. As
a result of the amendment, we were in compliance with all covenants as of July
31, 2004.

The amount borrowed under the line of credit varies based on our seasonal
requirements. As of July 31, 2004, direct borrowings were $21.0 million and
contingent liability under open letters of credit was approximately $27.7
million compared to direct borrowings of $33.3 million and contingent liability
under open letters of credit of approximately $29.5 million as of July 31, 2003.

At July 31, 2004, we had cash and cash equivalents of $680,000. We generally use
significant cash in the first half of our fiscal year as we prepare for the
third quarter, which is generally our highest sales volume quarter. We used
$36.5 million of cash in operating activities in the six months ended July 31,
2004, resulting primarily from our net loss of $6.5 million, income tax benefit
of $4.2 million, and increases in accounts receivable of $14.9 million and in
inventory of $22.1 million, offset by an increase in accounts payable and
accrued expenses of $12.6 million. Cash flows generated by financing activities
in the six months ended July 31, 2004 were primarily from direct borrowings
under our line of credit in the amount of $21.0 million. Capital expenditures
were not significant during the six months ended July 31, 2004.


CRITICAL ACCOUNTING POLICIES

Our discussion of results of operations and financial condition relies on our
consolidated financial statements that are prepared based on certain critical
accounting policies that require management to make judgments and estimates that
are subject to varying degrees of uncertainty. We believe that investors need to
be aware of these policies and how they impact our financial statements as a
whole, as well as our related discussion and analysis presented herein. While we
believe that these accounting policies are based on sound measurement criteria,
actual future events can and often do result in outcomes that can be materially
different from these estimates or forecasts. The accounting policies and related
risks described in our Annual Report on Form 10-K for the year ended January 31,
2004 are those that depend most heavily on these judgments and estimates. As of
July 31, 2004, there have been no material changes to any of these critical
accounting policies.

                                      -16-


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There are no material changes to the disclosure made with respect to these
matters in our Annual Report on Form 10-K for the year ended January 31, 2004.


ITEM 4.  CONTROLS AND PROCEDURES

As of the end of the period covered by this report, our management, including
the Chief Executive Officer and Chief Financial Officer, carried out an
evaluation of the effectiveness of the design and operation of the Company's
disclosure controls and procedures. Based on that evaluation, the Company's
Chief Executive Officer and Chief Financial Officer concluded that our
disclosure controls and procedures are effective in alerting them to material
information, on a timely basis, required to be included in our periodic SEC
filings. During our last fiscal quarter, there were no changes in our internal
control over financial reporting that have materially affected, or are
reasonably likely to materially affect, our internal control over financial
reporting.


                                      -17-


PART II                     OTHER INFORMATION

ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF STOCKHOLDERS

           (a) Our Annual Meeting of Stockholders was held on June 10, 2004.

           (b) The following matters were voted on and approved by our
               stockholders at the Annual Meeting:

               (i)  The election of eight directors to serve for the ensuing
                    year. The following nominees were elected as directors
                    (with our stockholders having voted as set forth below):



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

                            NOMINEE             VOTES FOR          WITHHELD AUTHORITY TO VOTE
                ------------------------------------------------------------------------------------

                Morris Goldfarb                 6,182,226                  330,489
                ------------------------------------------------------------------------------------

                Aron Goldfarb                   6,182,226                  330,489
                ------------------------------------------------------------------------------------

                Thomas J. Brosig                6,487,917                   24,798
                ------------------------------------------------------------------------------------

                Alan Feller                     6,169,226                  343,489
                ------------------------------------------------------------------------------------

                Carl Katz                       6,182,226                  330,489
                ------------------------------------------------------------------------------------

                Willem van Bokhorst             6,487,917                   24,798
                ------------------------------------------------------------------------------------

                Richard White                   6,488,022                   24,693
                ------------------------------------------------------------------------------------

                George J. Winchell              6,487,917                   24,798
                ====================================================================================



               (ii) The ratification of the appointment of Ernst & Young LLP as
                    our independent certified public accountants for the fiscal
                    year ending January 31, 2005. Our stockholders voted as
                    follows:

                            FOR:                        6,496,842
                            AGAINST:                       14,873
                            ABSTENTIONS:                    1,000


                                      -18-


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

              Exhibits:

              10.3(d) Amendment No. 4 to Sixth Amended and Restated Loan
                      Agreement, dated July 31, 2004, by and among G-III, the
                      Banks and Fleet Bank

              31.1    Certification by Morris Goldfarb, Chief Executive Officer
                      of G-III Apparel Group, Ltd., pursuant to Section 302 of
                      the Sarbanes-Oxley Act of 2002, in connection with G-III
                      Apparel Group, Ltd.'s Quarterly Report on Form 10-Q for
                      the fiscal quarter ended July 31, 2004.

              31.2    Certification by Wayne S. Miller, Chief Financial Officer
                      of G-III Apparel Group, Ltd., pursuant to Section 302 of
                      the Sarbanes-Oxley Act of 2002, in connection with G-III
                      Apparel Group, Ltd.'s Quarterly Report on Form 10-Q for
                      the fiscal quarter ended July 31, 2004.

              32.1    Certification by Morris Goldfarb, Chief Executive Officer
                      of G-III Apparel Group, Ltd., pursuant to 18 U.S.C.
                      Section 1350, as adopted pursuant to Section 906 of the
                      Sarbanes-Oxley Act of 2002, in connection with G-III
                      Apparel Group, Ltd.'s Quarterly Report on Form 10-Q for
                      the fiscal quarter ended July 31, 2004.

              32.2    Certification by Wayne S. Miller, Chief Financial Officer
                      of G-III Apparel Group, Ltd., pursuant to 18 U.S.C.
                      Section 1350, as adopted pursuant to Section 906 of the
                      Sarbanes-Oxley Act of 2002, in connection with G-III
                      Apparel Group, Ltd.'s Quarterly Report on Form 10-Q for
                      the quarter ended July 31, 2004.



                                      -19-


                                   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.


                                         G-III APPAREL GROUP, LTD.
                                                (Registrant)



Date:    September 13, 2004              By: /s/ Morris Goldfarb
         ------------------                  -----------------------------------
                                         Morris Goldfarb
                                         Chief Executive Officer



Date:    September 13, 2004              By: /s/ Wayne Miller
         ------------------                  -----------------------------------
                                         Wayne S. Miller
                                         Chief Financial Officer


                                      -20-



                               AMENDMENT NO. 4 TO
                    SIXTH AMENDED AND RESTATED LOAN AGREEMENT

         AGREEMENT, made as of the 31st day of July, 2004 (this "FOURTH
AMENDMENT"), by and among:

         G-III LEATHER FASHIONS, INC., a New York corporation (the "BORROWER");

         The Lenders that have executed the signature pages hereto
(individually, a "LENDER" and, collectively, the "LENDERS"); and

         FLEET NATIONAL BANK, a Bank of America company, a national banking
association, as Agent for the Lenders (in such capacity, together with its
successors in such capacity, the "AGENT").


                              W I T N E S S E T H :
                              - - - - - - - - - -

         WHEREAS:

         (A) The Borrower, the Lenders and the Agent are parties to a certain
Sixth Amended and Restated Loan Agreement dated as of April 29, 2002 (as amended
through the date hereof, the "ORIGINAL LOAN AGREEMENT"; the Original Loan
Agreement, as amended hereby and as it may from time to time be further amended,
restated, supplemented or otherwise modified, the "LOAN AGREEMENT");

         (B) The Borrower has requested that the Lenders and the Agent amend
certain provisions of the Original Loan Agreement, and the Lenders and the Agent
are willing do so, all on the terms and conditions hereinafter set forth; and

         (C) All capitalized terms used herein which are not otherwise defined
herein shall have the respective meanings ascribed thereto in the Original Loan
Agreement;

         NOW, THEREFORE, the parties hereto agree as follows:

         ARTICLE 1. AMENDMENTS TO ORIGINAL LOAN AGREEMENT.

         SECTION 1.1 DEFINITIONS.

              (a) The definition of "EBITDA" appearing in Article 1 of the
Original Loan Agreement is deleted in its entirety and the following is
substituted therefor:

                           "EBITDA" - for any period, net income of the Parent
         and its Subsidiaries for such period, determined on a consolidated
         basis in accordance with generally accepted accounting principles, plus
         the sum of, without duplication, (a) interest expense for such period,
         (b) provision for income taxes accrued for such period, (c)
         depreciation, amortization and other non-cash charges of the Parent and
         its Subsidiaries, (d) for any period occurring on or after the decision
         by the board of directors or management of the Parent to terminate the

                                       -1-


         business of Balihides, an amount of up to $1,500,000 (representing
         charges taken in connection with such decision to terminate) and (e)
         for any period occurring on or after the decision by the board of
         directors or management of the Parent to terminate the business of, or
         sell its investment in, the joint venture of the Parent in the People's
         Republic of China, or in the absence of such decision, the recording of
         a write-down of the investment, an amount of up to $1,200,000
         (representing charges taken in connection with such decision or
         write-down), each to the extent deducted in determining such net income
         for such period, without giving effect to extraordinary gains or losses
         from the sales, exchanges and other dispositions of assets (other than
         from sales of Inventory in the ordinary course of business).

              (b) The definition of "Tangible Net Worth" appearing in Article 1
of the Original Loan Agreement is deleted in its entirety and the following is
substituted therefor:

                           "Tangible Net Worth" - the sum of capital surplus,
         earned surplus and capital stock, less intangibles and treasury stock,
         all as determined in accordance with generally accepted accounting
         principles consistently applied, provided, however, for any date of
         determination of Tangible Net Worth occurring on or after (i) the
         decision by the board of directors or management of the Parent to
         terminate the business of Balihides, there shall be added to Tangible
         Net Worth an amount of up to $900,000, representing on an after-tax
         basis, charges taken in connection with such decision, to the extent
         such charges have caused a reduction in Tangible Net Worth and (ii) the
         decision by the board of directors or management of the Parent to
         terminate the business of, or sell its investment in, the joint venture
         of the Parent in the People's Republic of China, or in the absence of
         such decision, the recording of a write-down of the investment, there
         shall be added to Tangible Net Worth an amount of up to $1,200,000,
         representing on an after-tax basis, charges taken in connection with
         such decision or write-down, to the extent such charges have caused a
         reduction in Tangible Net Worth.

              (c) Article 1 of the Original Loan Agreement is hereby amended by
adding the following new definitions in the appropriate alphabetical order:

                   "Fourth Amendment" - shall mean Amendment No. 4 to Sixth
         Amended and Restated Loan Agreement dated as of July 31, 2004, by and
         among the Borrower, the Lenders and the Agent.

         SECTION 1.2 FINANCIAL COVENANTS.

              (a) Section 6.9(a) of the Original Loan Agreement is deleted in
its entirety and the following is substituted therefor:

                           (a) Have or maintain, with respect to the Parent on a
         consolidated basis, EBITDA on a cumulative basis from the first day of
         each fiscal year through the date set forth below at not less than, or,
         in the case of a loss, not more

                                      -2-


         than, the respective amounts set forth below opposite each such last
         day of the fiscal quarter:

                          Date                                 EBITDA
                          ----                                 ------
             April 30, 2004                                 ($9,400,000)
             July 31, 2004                                 ($12,700,000)
             October 31, 2004                                $4,500,000
             January 31, 2005                                $4,500,000

         and the respective amounts for the Stub Period shall be preliminarily
         determined by the Majority Lenders and the Borrower based on the
         Projections and business plan (in each case delivered pursuant to
         Section 5.10(e)) for Fiscal Year 2006 and the unaudited financial
         statements (delivered pursuant to Section 5.10(e)) for Fiscal Year
         2005, but in no event shall the periods be of different durations or
         the amounts be less than (if such amount is negative) or greater than
         (if such amount is positive) the amounts for the periods corresponding
         to the periods set forth above unless the Majority Lenders determine
         (in their reasonable discretion) that such periods and amounts warrant
         adjustment based on the financial condition of the Borrower as set
         forth in the applicable Projections, business plan or unaudited
         financial statements, which preliminary determination shall be made
         within 60 days of receipt by the Lenders of such Projections, business
         plan and unaudited financial statements, and such determination shall
         become effective after receipt and satisfactory review by the Lenders
         of the Financial Statements for Fiscal Year 2005.

              (b) Section 6.9(b) of the Original Loan Agreement is deleted in
its entirety and the following is substituted therefor:


                           (b) Have or maintain, with respect to the Parent on a
         consolidated basis, Tangible Net Worth as of the dates set forth below
         at not less than the respective amounts set forth below opposite each
         such date:

                                                               Minimum
                             Date                         Tangible Net Worth
                             ----                         ------------------
                        April 30, 2004                       $56,200,000
                         July 31, 2004                       $55,600,000
                       October 31, 2004                      $65,100,000
                       January 31, 2005                      $64,800,000

                                      -3-


         and the respective amounts for the Stub Period shall be determined in
         the sole discretion of the Majority Lenders within 60 days of receipt
         by the Lenders of the Projections and business plan (in each case
         delivered pursuant to Section 5.10(e)) for Fiscal Year 2006 and the
         unaudited financial statements (delivered pursuant to Section 5.10(e))
         for Fiscal Year 2005, and such determination shall become effective
         after receipt and satisfactory review by the Lenders of the Financial
         Statements for Fiscal Year 2005; provided, however, in the event that
         the Borrower shall consummate a Permitted Acquisition, the amounts set
         forth above for each period occurring after the date of such Permitted
         Acquisition shall be reduced by an amount equal to the lesser of (x)
         $3,000,000 and (y) the intangibles acquired in connection with such
         Permitted Acquisition to the extent such intangibles have caused a
         reduction in Tangible Net Worth, determined in accordance with
         generally accepted accounting principles consistently applied.

         SECTION 1.3 GENERAL.

              (a) All references in the Original Loan Agreement or any other
Loan Document to the "Loan(s)" and the "Loan Documents" shall be deemed to refer
respectively, to the Loan(s) as amended hereby and the Loan Documents as defined
in the Original Loan Agreement together with, and as amended by, this Fourth
Amendment and all agreements, documents and instruments delivered pursuant
thereto or in connection therewith.

              (b) All references in the Original Loan Agreement and the other
Loan Documents to the "Loan Agreement", and also in the case of the Original
Loan Agreement to "this Agreement", shall be deemed to refer to the Original
Loan Agreement, as amended hereby.

         SECTION 1.4 FURTHER AMENDMENT TO LOAN DOCUMENTS. The Original Loan
Agreement and the other Loan Documents shall each be deemed amended and
supplemented hereby to the extent necessary, if any, to give effect to the
provisions of this Fourth Amendment.

         ARTICLE 2. REPRESENTATIONS AND WARRANTIES.

                  Each of the Borrower and the other Loan Parties hereby
represents and warrants to the Lenders and the Agent that:

         SECTION 2.1 ARTICLE 3 OF ORIGINAL LOAN AGREEMENT; NO DEFAULTS.


              (a) Each and every one of the representations and warranties set
forth in Article 3 of the Original Loan Agreement is true in all respects as of
the date hereof, except for changes which, either singly or in the aggregate,
are not materially adverse to the business or financial condition of the Parent
and its Subsidiaries, taken as a whole.

              (b) As of the date hereof, after giving effect to this Fourth
Amendment, there exists no Event of Default under the Loan Agreement, and no
event which, with the giving of notice or lapse of time or both, would
constitute such an Event of Default.

                                      -4-


         SECTION 2.2 POWER, AUTHORITY, CONSENTS.

              The Borrower and each other Loan Party has the power to execute,
deliver and perform this Fourth Amendment. The Borrower has the power to borrow
under the Original Loan Agreement as amended hereby and has taken all necessary
corporate action to authorize the borrowing thereunder. Other than due
authorization by the Board of Directors of the Borrower and each other Loan
Party, each of which has been duly obtained, no consent or approval of any
Person (including, without limitation, any stockholder of any corporate Loan
Party or any partner in any partnership Loan Party), no consent or approval of
any landlord or mortgagee, no waiver of any Lien or right of distraint or other
similar right and no consent, license, approval, authorization or declaration of
any governmental authority, bureau or agency, is or will be required in
connection with the execution, delivery or performance by the Borrower or any
other Loan Party, or the validity or enforcement of this Fourth Amendment.

         SECTION 2.3 NO VIOLATION OF LAW OR AGREEMENTS.

              The execution and delivery by the Borrower and each other Loan
Party of this Fourth Amendment and the performance by each of them hereunder,
will not violate any provision of law or conflict with or result in a breach of
any order, writ, injunction, ordinance, resolution, decree or other similar
document or instrument of any court or governmental authority, bureau or agency,
domestic or foreign, or the certificate of incorporation or by-laws of the
Borrower or any other corporate Loan Party or the partnership agreement or any
other organizational document of any Loan Party that is not a corporation, or
create (with or without the giving of notice or lapse of time, or both) a
default under or breach of any agreement, bond, note or indenture to which the
Borrower or any Loan Party is a party, or by which any of them is bound or any
of their respective properties or assets is affected (which default or breach
would have a material adverse effect on the business, financial conditions or
operations of the Borrower, the Parent and the Subsidiaries taken as a whole),
or result in the imposition of any Lien of any nature whatsoever upon any of the
properties or assets owned by or used in connection with the business of any of
them except for the Liens created and granted pursuant to the Security
Documents, as confirmed hereby.

         SECTION 2.4 DUE EXECUTION, VALIDITY, ENFORCEABILITY.

              This Fourth Amendment has been duly executed and delivered by each
Loan Party which is a party hereto and each constitutes the valid and legally
binding obligation of the Borrower or such other Loan Party that is a party
thereto, enforceable in accordance with its terms; provided, however, that
enforcement may be limited by applicable bankruptcy, insolvency, reorganization,
moratorium, or other similar laws, now or hereafter in effect, relating to or
affecting the enforcement of creditors' rights generally and the remedy of
specific performance and other equitable remedies are subject to judicial
discretion.

         ARTICLE 3. ACKNOWLEDGMENTS, CONFIRMATIONS, CONSENTS.

              (a) The Borrower hereby acknowledges and confirms that (i) the
Liens and security interests granted pursuant to the Security Documents to which
it is a party secure, without limitation, the due payment and performance of all
of the Indebtedness, liabilities and

                                      -5-


obligations of the Borrower to the Lenders and the Agent under the Original Loan
Agreement, as amended hereby, whether or not so stated in each of the Security
Documents, and (ii) the term "Obligations" as used in the Security Documents (or
any other term used therein to describe or refer to the Indebtedness,
liabilities and obligations of the Borrower to the Lenders and the Agent)
includes, without limitation, the Indebtedness, liabilities and obligations of
the Borrower to the Lenders and the Agent under the Original Loan Agreement, as
amended hereby.

              (b) Each Guarantor hereby consents in all respects to the
execution by the Borrower of this Fourth Amendment and acknowledges and confirms
that (i) the Guarantee Agreement guarantees, without limitation, the full
payment and performance of the Indebtedness, liabilities and obligations of the
Borrower under the Original Loan Agreement, as amended hereby, and (ii) the term
"Obligations" as used in the Guarantee Agreement (or any other term used therein
to describe or refer to the Indebtedness, liabilities and obligations of the
Borrower or the Guarantor(s) to the Lenders and the Agent) includes, without
limitation, all of the Indebtedness, liabilities and obligations of the Borrower
to the Lenders and the Agent under the Original Loan Agreement, as amended
hereby.

              (c) Each Corporate Guarantor hereby acknowledges and confirms that
(i) the Liens and security interests granted pursuant to the Security Documents
to which it is a party, secure, without limitation, all of the Indebtedness,
liabilities and obligations of such Corporate Guarantor to the Lenders and the
Agent under the Guarantee Agreement, as confirmed hereby, and (ii) the term
"Obligations" as used in the Security Documents (or any other term used therein
to describe or refer to the Indebtedness, liabilities and obligations of such
Corporate Guarantor to the Lenders and the Agent) includes, without limitation,
the Indebtedness, liabilities and obligations of such Corporate Guarantor under
the Guarantee Agreement, as confirmed hereby.

        ARTICLE 4. CONDITIONS TO EFFECTIVENESS OF THIS FOURTH AMENDMENT.

              This Fourth Amendment shall become effective on the date of the
fulfillment (to the satisfaction of the Agent) of the following conditions
precedent:

                   (a) This Fourth Amendment shall have been executed and
delivered to the Agent by a duly authorized representative of the Borrower, the
Agent and the Majority Lenders.

                   (b) The Agent shall have received a Compliance Certificate
from the Borrower dated the date hereof and the matters certified therein,
including, without limitation, that after giving effect to the terms and
conditions of this Fourth Amendment, no Default or Event of Default shall exist,
shall be true.

                   (c) All legal matters incident hereto shall be satisfactory
to the Agent and its counsel.

         ARTICLE 5. MISCELLANEOUS.

         SECTION 5.1 ARTICLE 10 OF THE ORIGINAL LOAN AGREEMENT. The
miscellaneous provisions under Article 10 of the Original Loan Agreement,
together with the definition of all terms used therein, and all other sections
of the Original Loan Agreement to which Article 10

                                      -6-


refers are hereby incorporated by reference as if the provisions thereof were
set forth in full herein, except that (i) the term "Loan Agreement", shall be
deemed to refer to the Original Loan Agreement, as amended hereby; (ii) the term
"this Agreement" shall be deemed to refer to this Fourth Amendment; and (iii)
the terms "hereunder" and "hereto" shall be deemed to refer to this Fourth
Amendment.

         SECTION 5.2 CONTINUED EFFECTIVENESS. Except as amended hereby, the
Original Loan Agreement and the other Loan Documents are hereby ratified and
confirmed in all respects and shall remain in full force and effect in
accordance with their respective terms.

         SECTION 5.3 COUNTERPARTS. This Fourth Amendment may be executed by the
parties hereto in one or more counterparts, each of which shall be an original
and all of which shall constitute one and the same agreement.

                            [Signature pages follow.]


                                      -7-



         IN WITNESS WHEREOF, the parties hereto have caused this Fourth
Amendment to be duly executed on the date first above written.


                                      G-III LEATHER FASHIONS, INC.


                                      BY: /S/ NEAL S. NACKMAN
                                          ------------------------
                                          NAME:  NEAL S. NACKMAN
                                          TITLE: VICE PRESIDENT - FINANCE



Agreed:

G-III HONG KONG LTD.


By: /s/ Wayne S. Miller
    -------------------------------
                           Director
G-III APPAREL GROUP, LTD.


By: /s/ Neal S. Nackman
    -------------------------------
                     Vice President


SIENA LEATHER LTD.


By: /s/ Neal S. Nackman
    -------------------------------
                     Vice President


GLOBAL INTERNATIONAL TRADING
COMPANY


By: /s/ Neal S. Nackman
    -------------------------------
                     Vice President


INDAWA HOLDING CORP.


By: /s/ Neal S. Nackman
    -------------------------------
                     Vice President


                          G-III Leather Fashions, Inc.
                        Signature Page to Amendment No. 4
     to Sixth Amended and Restated Loan Agreement dated as of July 31, 2004




GLOBAL APPAREL SOURCING, LTD.


By: /s/ Neal S. Nackman
    -------------------------------
                     Vice President

G-III RETAIL OUTLETS INC.


By: /s/ Neal S. Nackman
    -------------------------------
                     Vice President


P.T. BALIHIDES


By: /s/ Keith Sutton-Jones
    -------------------------------
             President and Director


WEE BEEZ INTERNATIONAL LIMITED


By: /s/ Wayne S. Miller
    -------------------------------
                           Director

KOSTROMA LTD.


By: /s/ Wayne S. Miller
    -------------------------------
                           Director

G-III LICENSE COMPANY, LLC
BY G-III APPAREL GROUP, LTD. AS MANAGER


By: /s/ Wayne S. Miller
    -------------------------------
              Senior Vice President
G-III BRANDS, LTD.


By: /s/ Neal S. Nackman
    -------------------------------
           Vice President - Finance




                          G-III Leather Fashions, Inc.
                        Signature Page to Amendment No. 4
     to Sixth Amended and Restated Loan Agreement dated as of July 31, 2004



                                                     FLEET NATIONAL BANK, A BANK
                                                     OF AMERICA COMPANY, AS
                                                     AGENT, COLLATERAL
                                                     MONITORING AGENT, ISSUING
                                                     BANK AND AS A LENDER


                                                     BY: /s/ DAVID RODRIGUEZ
                                                         -----------------------
                                                         NAME: DAVID RODRIGUEZ
                                                         TITLE: VICE PRESIDENT



                          G-III Leather Fashions, Inc.
                        Signature Page to Amendment No. 4
     to Sixth Amended and Restated Loan Agreement dated as of July 31, 2004



                                                     JPMORGAN CHASE BANK




                                                     BY: /s/ PAUL O'NEILL
                                                         --------------------
                                                         NAME: PAUL O'NEILL
                                                         TITLE: VICE PRESIDENT




                          G-III Leather Fashions, Inc.
                        Signature Page to Amendment No. 4
     to Sixth Amended and Restated Loan Agreement dated as of July 31, 2004





                                                     THE CIT GROUP/COMMERCIAL
                                                     SERVICES, INC.



                                                     BY: /s/ LIZBETH MCCARTHY
                                                        ------------------------
                                                         NAME: LIZBETH MCCARTHY
                                                         TITLE: VICE PRESIDENT


                          G-III Leather Fashions, Inc.
                        Signature Page to Amendment No. 4
     to Sixth Amended and Restated Loan Agreement dated as of July 31, 2004




                                         ISRAEL DISCOUNT BANK OF NEW YORK


                                         BY: /s/ MATILDE REYES
                                             ---------------------
                                             NAME: MATILDE REYES
                                             TITLE: FIRST VICE PRESIDENT



                                         BY: /s/ HOWARD WEINBERG
                                             ---------------------
                                             NAME: HOWARD WEINBERG
                                             TITLE: SENIOR VICE PRESIDENT I











                          G-III Leather Fashions, Inc.
                        Signature Page to Amendment No. 4
     to Sixth Amended and Restated Loan Agreement dated as of July 31, 2004



                                           HSBC BANK USA



                                           BY: /s/ MICHAEL P. BEHUNIAK, JR.
                                               --------------------------------
                                               NAME: MICHAEL P. BEHUNIAK, JR.
                                               TITLE: VICE PRESIDENT






                          G-III Leather Fashions, Inc.
                        Signature Page to Amendment No. 4
     to Sixth Amended and Restated Loan Agreement dated as of July 31, 2004




                                            BANK LEUMI USA




                                            BY: /s/ JOHN KOENIGSBERG
                                                ------------------------
                                                NAME: JOHN KOENIGSBERG
                                                TITLE: FIRST VICE PRESIDENT



                                            BY: /s/ PHYLLIS ROSENFELD
                                                ------------------------
                                                NAME: PHYLLIS ROSENFELD
                                                TITLE: VICE PRESIDENT









                          G-III Leather Fashions, Inc.
                        Signature Page to Amendment No. 4
     to Sixth Amended and Restated Loan Agreement dated as of July 31, 2004







                                  EXHIBIT 31.1

                            CERTIFICATION PURSUANT TO
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


I, Morris Goldfarb, certify that:

1.  I have reviewed this quarterly report on Form 10-Q of G-III Apparel Group,
    Ltd.;

2.  Based on my knowledge, this report does not contain any untrue statement of
    a material fact or omit to state a material fact necessary to make the
    statements made, in light of the circumstances under which such statements
    were made, not misleading with respect to the period covered by this report;

3.  Based on my knowledge, the financial statements, and other financial
    information included in this report, fairly present in all material respects
    the financial condition, results of operations and cash flows of the
    registrant as of, and for, the periods presented in this report;

4.  The registrant's other certifying officer and I are responsible for
    establishing and maintaining disclosure controls and procedures (as defined
    in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

    a)   Designed such disclosure controls and procedures, or caused such
         disclosure controls and procedures to be designed under our
         supervision, to ensure that material information relating to the
         registrant, including its consolidated subsidiaries, is made known to
         us by others within those entities, particularly during the period in
         which this report is being prepared;

    b)   Evaluated the effectiveness of the registrant's disclosure controls and
         procedures and presented in this report our conclusions about the
         effectiveness of the disclosure controls and procedures, as of the end
         of the period covered by this report based on such evaluation; and

    c)   Disclosed in this report any change in the registrant's internal
         control over financial reporting that occurred during the registrant's
         most recent fiscal quarter that has materially affected, or is
         reasonably likely to materially affect, the registrant's internal
         control over financial reporting; and

5.  The registrant's other certifying officer and I have disclosed, based on our
    most recent evaluation of internal control over financial reporting, to the
    registrant's auditors and the audit committee of the registrant's board of
    directors:

    a)   All significant deficiencies and material weaknesses in the design or
         operation of internal control over financial reporting which are
         reasonably likely to adversely affect the registrant's ability to
         record, process, summarize and report financial information; and

    b)   Any fraud, whether or not material, that involves management or other
         employees who have a significant role in the registrant's internal
         control over financial reporting.


Date:    September 13, 2004

                                                  /s/ Morris Goldfarb
                                                  -------------------
                                                  Morris Goldfarb
                                                  Chief Executive Officer







                                  EXHIBIT 31.2

                            CERTIFICATION PURSUANT TO
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


I, Wayne S. Miller, certify that:

    1.   I have reviewed this quarterly report on Form 10-Q of G-III Apparel
         Group, Ltd.;

    2.   Based on my knowledge, this report does not contain any untrue
         statement of a material fact or omit to state a material fact necessary
         to make the statements made, in light of the circumstances under which
         such statements were made, not misleading with respect to the period
         covered by this report;

    3.   Based on my knowledge, the financial statements, and other financial
         information included in this report, fairly present in all material
         respects the financial condition, results of operations and cash flows
         of the registrant as of, and for, the periods presented in this report;

    4.   The registrant's other certifying officer and I are responsible for
         establishing and maintaining disclosure controls and procedures (as
         defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the
         registrant and have:

         a)  Designed such disclosure controls and procedures, or caused such
             disclosure controls and procedures to be designed under our
             supervision, to ensure that material information relating to the
             registrant, including its consolidated subsidiaries, is made known
             to us by others within those entities, particularly during the
             period in which this report is being prepared.

         b)  Evaluated the effectiveness of the registrant's disclosure controls
             and procedures and presented in this report our conclusions about
             the effectiveness of the disclosure controls and procedures, as of
             the end of the period covered by this report based on such
             evaluation; and

         c)  Disclosed in this report any change in the registrant's internal
             control over financial reporting that occurred during the
             registrant's most recent fiscal quarter that has materially
             affected, or is reasonably likely to materially affect, the
             registrant's internal control over financial reporting, and

    5.   The registrant's other certifying officer and I have disclosed, based
         on our most recent evaluation of internal control over financial
         reporting, to the registrant`s auditors and the audit committee of the
         registrant's board of directors:

         a)  All significant deficiencies and material weaknesses in the design
             or operation of internal control over financial reporting which are
             reasonably likely to adversely affect the registrant's ability to
             record, process, summarize and report financial information; and

         b)  Any fraud, whether or not material, that involves management or
             other employees who have a significant role in the registrant's
             internal control over financial reporting.


Date: September 13, 2004


                                                      /s/ Wayne Miller
                                                      ----------------
                                                      Wayne S. Miller
                                                      Chief Financial Officer







                                  EXHIBIT 32.1

                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


         In connection with the Quarterly Report of G-III Apparel Group, Ltd.
(the "Company") on Form 10-Q for the quarterly period ended July 31, 2004, as
filed with the Securities and Exchange Commission (the "Report"), I, Morris
Goldfarb, Chief Executive Officer of the Company, hereby certify that, to my
knowledge, (a) the Report fully complies with the requirements of Section 13(a)
or 15(d) of the Securities Exchange Act of 1934 and (b) the information
contained in the Report fairly presents, in all material respects, the financial
condition and results of operations of the Company.



                                                        /s/ Morris Goldfarb
                                                        -------------------
                                                        Morris Goldfarb
                                                        Chief Executive Officer


Date:    September 13, 2004

A signed original of this written statement required by Section 906 has been
provided to the Company and will be retained by the Company and furnished to the
Securities and Exchange Commission or its staff upon request.






                                  EXHIBIT 32.2


                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


         In connection with the Quarterly Report of G-III Apparel Group, Ltd.
(the "Company") on Form 10-Q for the quarterly period ended July 31, 2004, as
filed with the Securities and Exchange Commission (the "Report"), I, Wayne
Miller, Chief Financial Officer of the Company, hereby certify that, to my
knowledge, (a) the Report fully complies with the requirements of Section 13(a)
or 15(d) of the Securities Exchange Act of 1934 and (b) the information
contained in the Report fairly presents, in all material respects, the financial
condition and results of operations of the Company.




                                                          /s/ Wayne Miller
                                                          ----------------
                                                          Wayne S. Miller
                                                          Chief Financial Officer

Date:    September 13, 2004

A signed original of this written statement required by Section 906 has been
provided to the Company and will be retained by the Company and furnished to the
Securities and Exchange Commission or its staff upon request.