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, 2005
                               -------------------------------------------------

                                       OR

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

For the transition period from                       to
                              -----------------------  -------------------------

Commission File Number                       0-18183
                      ----------------------------------------------------------

                            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 Exchange Act).

                           Yes               No       X
                              ----------       ------------

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


As of September 1, 2005, there were 8,167,764 common shares outstanding.




Part I       FINANCIAL INFORMATION                                      Page No.


    Item 1.  Financial Statements (Unaudited)

             Condensed Consolidated Balance Sheets -
               July 31, 2005, July 31, 2004 and January 31, 2005 ..............3

             Condensed Consolidated Statements of Operations -
               For the Three Months Ended July 31, 2005 and 2004...............4

             Condensed Consolidated Statements of Operations -
               For the Six Months Ended July 31, 2005 and 2004.................5

             Condensed Consolidated Statements of Cash Flows -
               For the Six Months Ended July 31, 2005 and 2004.................6

             Notes to Condensed Consolidated Financial Statements..............8


    Item 2.  Management's Discussion and Analysis of
               Financial Condition and Results of Operations..................13

    Item 3.  Quantitative and Qualitative Disclosures About Market Risk.......19

    Item 4.  Controls and Procedures..........................................19


Part II      OTHER INFORMATION

    Item 4.  Submission of Matters to a Vote of Stockholders..................20

    Item 6.  Exhibits.........................................................21




                                       2




ITEM 1. FINANCIAL STATEMENTS

                   G-III APPAREL GROUP, LTD. AND SUBSIDIARIES
                   ------------------------------------------

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

<TABLE>


                                                                                  JULY 31,         JULY 31,         JANUARY 31,
                                                                                   2005              2004              2005
                                                                                   ----              ----              ----
                                                                                (unaudited)      (unaudited)

                                     ASSETS
CURRENT ASSETS
    Cash and cash equivalents                                                     $   1,194         $     680        $  16,574
    Accounts receivable, net of allowance for doubtful accounts and sales
      discounts of $4,211, $6,503 and $6,690, respectively                           53,078            34,195           24,783
     Inventories, net                                                                72,727            50,507           24,108
     Deferred income taxes                                                            3,357             5,895            3,357
     Prepaid expenses and other current assets                                       15,145             8,429            3,887
                                                                                 ----------       -----------        ----------
           Total current assets                                                     145,501            99,706           72,709
PROPERTY, PLANT AND EQUIPMENT, NET                                                    3,581             1,770            2,350
DEFERRED INCOME TAXES                                                                 2,050             1,940            2,050
INTANGIBLES                                                                          29,288                 -                -
OTHER ASSETS                                                                          4,201             3,021            3,486
                                                                                 ----------       -----------        ----------
                                                                                  $ 184,621         $ 106,437        $  80,595
                                                                                 ==========       ===========        ==========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
    Notes payable                                                                $   48,906        $   21,765       $      770
    Current maturities of obligations under capital leases                              151                37              202
    Income taxes payable                                                                  -                 -              104
    Accounts payable                                                                 31,336            19,916            6,565
    Accrued expenses                                                                  7,688             5,330            5,200
                                                                                 ----------       -----------        ----------
           Total current liabilities                                                 88,081            47,048           12,841
NOTES PAYABLE, NON-CURRENT                                                           28,350                 -                -
OTHER NON-CURRENT LIABILITIES                                                           774               247              824
                                                                                 ----------       -----------        ----------
                                                                                    117,205            47,295           13,665
                                                                                 ----------       -----------        ----------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY
    Preferred stock, 1,000,000 shares authorized;
      no shares issued and outstanding in all periods
    Common stock - $.01 par value; 20,000,000 shares authorized; 8,387,581,
      7,414,950 and 7,521,915 shares issued,
      respectively                                                                       84                74               75
    Additional paid-in capital                                                       33,709            27,672           28,275
    Accumulated other comprehensive income                                               62                56               50
    Retained earnings                                                                34,531            32,310           39,500
                                                                                 ----------       -----------        ----------
                                                                                     68,386            60,112           67,900
    Less common stock held in treasury - 244,817 shares at cost                        (970)             (970)            (970)
                                                                                 ----------       -----------        ----------
                                                                                     67,416            59,142           66,930
                                                                                 ----------       -----------        ----------
                                                                                  $ 184,621         $ 106,437        $  80,595
                                                                                 ==========       ===========        ==========
</TABLE>

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)

<TABLE>

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

                                                                     2005                 2004
                                                                     ----                 ----
Net sales                                                        $ 54,553             $ 43,975
Cost of goods sold                                                 41,804               33,354
                                                              -----------           ----------
Gross profit                                                       12,749               10,621
Selling, general and administrative expenses                       12,600               11,790
Write-down of equity investment                                         -                  882
                                                              -----------           ----------
     Operating income (loss)                                          149               (2,051)
Interest and financing charges, net                                   527                  197
                                                              -----------           ----------
     Loss before income taxes                                        (378)              (2,248)
Income tax benefit                                                    (77)                (588)
                                                              -----------           ----------
     Net loss                                                   $    (301)            $ (1,660)
                                                              ===========           ==========

LOSS PER COMMON SHARE:

Basic and Diluted:
- ------------------

     Net loss per common share                                 $    (0.04)          $    (0.23)
                                                              ===========           ==========
     Weighted average number of shares outstanding              7,491,000            7,162,000
                                                              ===========           ==========

</TABLE>

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)

<TABLE>

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

                                                                    2005              2004
                                                                    ----              ----
Net sales                                                      $  68,320         $  60,473
Cost of goods sold                                                54,656            48,113
                                                             -----------       -----------
Gross profit                                                      13,664            12,360
Selling, general and administrative expenses                      21,703            21,924
Write-down of equity investment                                        -               882
                                                             -----------       -----------
     Operating loss                                               (8,039)          (10,446)
Interest and financing charges, net                                  530               270
                                                             -----------       -----------
     Loss before income taxes                                     (8,569)          (10,716)
Income tax benefit                                                (3,599)           (4,229)
                                                             -----------       -----------
     Net loss                                                  $  (4,970)        $  (6,487)
                                                             ===========       ===========

LOSS PER COMMON SHARE:

Basic and Diluted:
- ------------------
     Net loss per common share                                 $   (0.68)        $   (0.91)
                                                               =========        ==========
     Weighted average number of shares outstanding             7,338,000         7,141,000
                                                               =========         =========
</TABLE>


The accompanying notes are an integral part of these statements.



                                       5


<TABLE>



                   G-III APPAREL GROUP, LTD. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)

                                                                                 SIX MONTHS ENDED JULY 31,
                                                                                 -------------------------
                                                                                        (Unaudited)
                                                                                        -----------
                                                                                 2005                  2004
                                                                                 ----                  ----

  Cash flows from operating activities
     Net loss                                                                $   (4,970)          $    (6,487)
     Adjustments to reconcile net loss to net cash
       used in operating activities, net of assets and
       liabilities acquired:
          Depreciation and amortization                                             781                   635
          Deferred financing charges                                                131
          Write-down of equity investment                                                                 882
          Changes in operating assets and liabilities:
             Accounts receivable                                                (20,160)              (14,891)
             Inventories, net                                                   (30,106)              (22,146)
             Income taxes, net                                                       50                (4,576)
             Prepaid expenses and other current assets                          (10,799)               (2,584)
             Other assets                                                        (1,062)                   81
             Accounts payable and accrued expenses                               16,989                12,585
                                                                          -------------          ------------

         Net cash used in operating activities                                 (49,146)              (36,501)
                                                                          -------------          ------------
  Cash flows from investing activities
     Capital expenditures                                                          (648)                 (193)
     Acquisition of Marvin Richards, net of cash acquired                       (19,623)
     Acquisition of Winlit                                                         (580)
                                                                          -------------
           Net cash used in investing activities                                (20,851)                 (193)
                                                                          -------------          ------------

  Cash flows from financing activities
     Increase in notes payable, net                                                                    20,995
     Repayment of terminated credit facility                                    (12,457)
     Proceeds from new credit facility                                           36,405
     Proceeds from term loan                                                     30,000
     Payments for capital lease obligations                                        (101)                  (50)
     Proceeds from sale of common stock                                             675
     Proceeds from exercise of stock options                                         83                   348
                                                                          -------------          ------------
        Net cash provided by financing activities                                54,605                21,293
                                                                          -------------          ------------
  Effect of exchange rate changes on cash and cash equivalents                       12                     9
                                                                          -------------          ------------
        Net decrease in cash and cash equivalents                               (15,380)              (15,392)
  Cash and cash equivalents at beginning of period                               16,574                16,072
                                                                          -------------          ------------
  Cash and cash equivalents at end of period                                 $    1,194           $       680
                                                                          =============          ============
</TABLE>


                                       6





                   G-III APPAREL GROUP, LTD. AND SUBSIDIARIES

            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONT'D)
                                 (in thousands)
<TABLE>


                                                                                    SIX MONTHS ENDED JULY 31,
                                                                                    -------------------------
                                                                                          (Unaudited)
                                                                                          -----------
                                                                                   2005                 2004
                                                                                   ----                 ----

  Supplemental disclosures of cash flow information:
     Cash paid during the period for:
       Interest                                                              $      545              $   279
       Income taxes                                                                 308                  328

  Supplemental schedule of non-cash investing and financing activities:
     Shares issued in connection with the Marvin Richards acquisition        $    4,685
     Debt assumed in connection with the Winlit asset acquisition                 6,697

  Detail of the Marvin Richards and Winlit acquisitions:
     Acquired intangibles                                                    $   27,819
     Fair value of other assets acquired                                         29,743
                                                                            -----------
     Fair value of total assets acquired                                         57,562
     Liabilities assumed                                                        (32,655)
     Common stock issued                                                         (4,685)
                                                                            -----------
     Net cash paid for acquisitions                                              20,222
     Cash acquired                                                                   19
                                                                            -----------
     Cash paid for acquisitions                                              $   20,203
                                                                            ===========
</TABLE>


The accompanying notes are an integral part of these statements.



                                       7



                   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, 2005 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.

Certain amounts in the Condensed Consolidated Statements of Operations for the
three and six months ended July 31, 2004 have been reclassified to conform to
the current period presentation.

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, 2005.


Note 2 - Effects of Recently Issued Accounting Pronouncements
- -------------------------------------------------------------

In December 2004, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 123 (Revised 2004), "Share-based Payment" that will require the Company to
expense costs related to share-based payment transactions with employees. With
limited exceptions, SFAS No. 123(R) requires that the fair value of share-based
payments to employees be expensed over the period service is received. The
Company is currently evaluating the requirements and impact of SFAS No. 123 (R)
on the Company's consolidated financial statements. The Company believes the pro
forma disclosures in Note 5 - Stock-Based Compensation provide an appropriate
short-term indicator as to the level of expense that will be recognized in
accordance with SFAS No. 123(R). SFAS No. 123(R) becomes effective for the
Company on February 1, 2006.

In November 2004, the FASB issued SFAS No. 151, "Inventory Costs, an amendment
of ARB No. 43, Chapter 4." SFAS No. 151 requires certain abnormal expenditures
to be recognized as expenses in the current period. It also requires that the
amount of fixed production overhead allocated to inventory be based on the
normal capacity of the production facility. The standard is effective for fiscal
years beginning on or after January 1, 2006. We do not expect SFAS No. 151 to
have a material effect on the Company's Consolidated Financial Statements.


                                       8



Note 3 - Acquisitions of Marvin Richards and Winlit Group
- ---------------------------------------------------------

MARVIN RICHARDS
- ---------------

On July 11, 2005, the Company acquired all of the outstanding capital stock of
J. Percy for Marvin Richards, Ltd., all of the membership interests of CK
Outerwear, LLC and 50% of the membership interests in Fabio Licensing, LLC,
collectively referred to as Marvin Richards, for aggregate consideration
consisting of (i) $19,185,000 in cash, (ii) 466,666 shares of the Company's
common stock and (iii) 150,000 shares of the Company's common stock that may
vest based on the future market price of the Common Stock through the fiscal
year ending January 31, 2009. In August 2005, 25,000 of the unvested shares
vested. The sellers are also entitled to receive additional purchase price based
on the performance of the Company's new Marvin Richards business through the
fiscal year ending January 31, 2009. The Company will account for its interest
in the operations of Fabio Licensing, LLC, which is not material, using the
equity method of accounting.

The total consideration paid by the Company in connection with the acquisition
of Marvin Richards was $24.5 million, including associated fees and expenses.
The cost to acquire Marvin Richards has been preliminarily allocated to the
assets and liabilities assumed according to estimated fair values and is subject
to adjustment when additional information concerning asset and liability
valuations is finalized. The preliminary allocation has resulted in acquired
intangibles of $21.9 million related to the acquisition of Marvin Richards.

Marvin Richards has been an outerwear manufacturer and supplier for over 20
years under the Marvin Richards brand name. In addition, it has licenses for
men's and women's outerwear under the Calvin Klein and ck Calvin Klein brand
name and women's outerwear under the St. John brand name. Marvin Richards also
conducts a variety of private label programs.

WINLIT
- ------

On July 11, 2005, the Company acquired certain operating assets of Winlit Group,
Ltd. for aggregate consideration consisting of $580,000 in cash and the
assumption of $6.7 million of Winlit's bank debt that became part of the
revolving credit debt under the Company's new financing agreement (see Note 7).
Winlit is entitled to receive additional purchase price based on the performance
of the Company's new Winlit business through January 31, 2009.

The total consideration paid by the Company in connection with the acquisition
of Winlit was $7.4 million, including associated fees and expenses. The cost to
acquire Winlit has been preliminarily allocated to the assets and liabilities
assumed according to estimated fair values and is subject to adjustment when
additional information concerning asset and liability valuations is finalized.
The preliminary allocation has resulted in acquired intangibles of $5.9 million
related to the acquisition of Winlit assets.

Winlit has been a supplier of outerwear for over 35 years. As a result of
acquiring Winlit's assets, the Company has licenses for men's and women's
outerwear under the Guess? brand and leather outerwear under the Tommy Hilfiger
brand, as well as licenses for Ellen Tracy, London Fog, Pacific Trail and BCBG
by Max Azria. Winlit also sells apparel under the Winlit, LNR, and NY 10018
owned names and through private label programs.



                                       9


The following unaudited pro forma information presents the results of operations
of the Company as if the Marvin Richards and Winlit acquisitions had taken place
on February 1, 2004:

                          Three Months ended July 31,  Six Months ended July 31,
                          ---------------------------  -------------------------
                               2005         2004         2005          2004
                               ----         ----         ----          ----
                                    (in thousands, except per share amounts)

 Net sales                 $ 54,360    $  50,946     $ 76,543      $ 72,098

 Net loss                    (4,978)      (5,176)     (12,990)      (12,860)

 Loss per share:

    Basic and diluted      $  (0.61)   $   (0.67)    $  (1.63)     $  (1.66)

The unaudited pro forma results shown above reflect the assumption that the
Company would have financed the acquisitions under identical terms and
conditions as the actual financing and do not reflect any anticipated cost
savings that may result from combining the entities. The unaudited pro forma
results of operations have been prepared for comparative purposes only and do
not purport to be indicative of the results of operations which actually would
have resulted had the Marvin Richards and Winlit acquisitions occurred as of
February 1, 2004.

The operating results of Marvin Richards and Winlit have been included in the
Company's financial statements since July 11, 2005.


Note 4 - Inventories
- --------------------

Inventories consist of:
                                JULY 31,          July 31,        January 31,
                                 2005              2004               2005
                                 ----              ----               ----
                                             (in thousands)

     Finished goods             $ 64,624         $ 44,312          $ 20,761
     Work-in-process                 593            1,647                83
     Raw materials                 7,510            4,548             3,264
                                --------         --------          --------
                                $ 72,727         $ 50,507          $ 24,108
                                ========         ========          ========


Note 5 - Net Loss per Common Share
- ----------------------------------

Basic net 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 6 - 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 market price
of the shares at the date of grant. The Company has adopted the disclosure-only
provision of Statement 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.

                                       10


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:
<TABLE>


                                                       Three Months ended July 31,      Six Months ended July 31,
                                                       ---------------------------      -------------------------
                                                            2005           2004            2005           2004
                                                            ----           ----            ----           ----
                                                                    (in thousands, except per share amounts)


  Net loss - as reported                                  $  (301)      $  (1,660)       $ (4,970)     $  (6,487)
  Deduct:  Stock-based employee compensation expense
     determined under fair value method, net of
     related tax effects                                       79              88             154            174
                                                          -------       ---------        --------      ---------
  Pro forma net loss                                      $  (380)      $  (1,748)       $ (5,124)     $  (6,661)
                                                          =======       =========        ========      =========
  Loss per share:
     Basic and diluted - as reported                      $ (0.04)      $   (0.23)       $  (0.68)     $   (0.91)
     Basic and diluted - adjusted                         $ (0.05)      $   (0.24)       $  (0.70)     $   (0.93)
</TABLE>


Note 7 - Notes Payable
- ----------------------

On July 11, 2005, the Company entered into a financing agreement with The CIT
Group/Commercial Services, Inc., as Agent, for a consortium of banks. The
financing agreement is a three year senior secured credit facility providing for
borrowings in the aggregate principal amount of up to $195 million. The facility
consists of a revolving line of credit and a term loan.

The revolving line of credit provides for a maximum line ranging from $45
million to $165 million at specific times during the year, provided that there
are no borrowings outstanding for at least 45 days during the period from
December 1 through April 30 each year. Amounts available under the line are
subject to borrowing base formulas and over advances as specified in the
financing agreement. Borrowings under the line of credit bear interest at the
Company's option at the prime rate or LIBOR plus 2.25%.

The term loan is in the principal amount of $30 million payable over three years
with eleven quarterly installments of principal in the amount of $1,650,000,
commencing on December 31, 2005, and the remaining balance of $11,850,000 due on
maturity of the loan. Mandatory prepayments are required under the term loan
commencing with the fiscal year ending January 31, 2007 to the extent of 50% of
excess cash flow, as defined. The term loan bears interest, at the Company's
option, at prime plus 1% or LIBOR plus 3.25%.

The financing agreement requires the Company, among other covenants, to maintain
certain earnings, tangible net worth and minimum fixed charge coverage ratios as
defined. It also limits payments for cash dividends and stock redemption to $1.5
million plus an additional amount for stock redemptions based on the proceeds of
sales of equity securities. The financing agreement is secured by all of the
assets of the Company.

On July 11, 2005, in connection with the financing agreement entered into on
that date, the Company repaid in full all borrowings under its previously
existing secured working capital line of credit. As a result, that line of
credit was terminated.

Notes payable also includes a foreign note payable ($770,000) by PT Balihides,
the Company's inactive Indonesian subsidiary.

                                       11


Note 8 - Closing of Manufacturing Facility
- ------------------------------------------

The unpaid portion of the non-recurring charge associated with the closing of
our Indonesian manufacturing facility in December 2002 is included in "Accrued
expenses" in the accompanying Consolidated Balance Sheets. The balance in the
reserve at July 31, 2005 and January 31, 2005 is $403,000 and $411,000,
respectively, and represents accrued expenses, severance and other miscellaneous
costs. Based on current estimates, management believes that existing accruals
are adequate.

Note 9 - 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:

<TABLE>

                                                                          THREE MONTHS ENDED JULY 31,
                                                                          ---------------------------
                                                                   2005                                 2004
                                                                   ----                                 ----

                                                                           NON-                                Non-
                                                         LICENSED        LICENSED             Licensed       Licensed
                                                         --------        --------             --------       --------

     Net sales                                          $  27,046         $ 27,507             $ 26,684      $  17,291
     Cost of goods sold                                    20,332           21,472               20,805         12,549
                                                        ---------        ---------             --------      ---------
     Gross profit                                           6,714            6,035                5,879          4,742
     Selling, general and administrative                    8,363            4,237                8,370          3,420
     Write-down of equity investment                            -               -                     -            882
                                                        ---------        ---------             --------      ---------
     Operating profit (loss)                               (1,649)           1,798               (2,491)           440
     Interest expense, net                                    445               82                  179             18
                                                        ---------        ---------             --------      ---------

     Income (loss) before income taxes                  $  (2,094)       $   1,716             $ (2,670)     $     422
                                                        =========        =========             ========      =========


                                                                           SIX MONTHS ENDED JULY 31,
                                                                           -------------------------
                                                                   2005                                     2004
                                                                   ----                                     ----
                                                                           NON-                                Non-
                                                         LICENSED        LICENSED             Licensed       Licensed
                                                         --------        --------             --------       --------
     Net sales                                           $ 38,143        $  30,177            $  40,937      $  19,536
     Cost of goods sold                                    30,333           24,323               32,769         15,344
                                                         --------        ---------            ---------      ---------
     Gross profit                                           7,810            5,854                8,168          4,192
     Selling, general and administrative                   14,655            7,048               15,771          6,153
     Write-down of equity investment                            -                -                    -            882
                                                         --------        ---------            ---------      ---------
     Operating loss                                        (6,845)          (1,194)              (7,603)        (2,843)
     Interest expense, net                                    512               18                  265              5
                                                         --------        ---------            ---------      ---------
     Loss before income taxes                            $ (7,357)       $  (1,212)           $  (7,868)     $  (2,848)
                                                         ========        =========            =========      =========
</TABLE>


                                       12


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, possible business disruption from acquisitions, 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.

The sale of licensed product has been a key element of our business strategy for
many years. As part of this strategy, we are continually adding new fashion and
sports apparel licenses and are continuously seeking new licensing
opportunities. We believe that consumers prefer to buy brands they know and we
have sought licenses that would increase the portfolio of name brands we can
offer through different tiers of retail distribution and at a variety of price
points.

On July 11, 2005, we acquired the business of Marvin Richards for aggregate
consideration consisting of (i) $19,185,000 in cash, (ii) 466,666 shares of our
common stock and (iii) 150,000 shares of our common stock that may vest based on
the future market price of our common stock through the fiscal year ending
January 31, 2009. In August 2005, 25,000 of the unvested shares vested. The
sellers are also entitled to receive additional purchase price based on the
performance of our new Marvin Richards business through the fiscal year ending
January 31, 2009.

Marvin Richards has been an outerwear manufacturer and supplier for over 20
years under the Marvin Richards brand name. In addition, it has licenses for
men's and women's outerwear under the Calvin Klein and ck Calvin Klein brand
name and women's outerwear under the St. John brand name. Marvin Richards also
conducts a variety of private label programs.

                                       13


On July 11, 2005, we also acquired specified operating assets of Winlit Group,
Ltd. for aggregate consideration consisting of $580,000 in cash and the
assumption of $6.7 million of Winlit's bank debt. Winlit is entitled to receive
additional purchase price based on the performance of our new Winlit business
through January 31, 2009.

Winlit has been a supplier of outerwear for over 35 years. As a result of
acquiring Winlit's assets, we have licenses for men's and women's outerwear
under the Guess? brand and leather outerwear under the Tommy Hilfiger brand, as
well as licenses for Ellen Tracy, London Fog, Pacific Trail and BCBG by Max
Azria. Winlit also sells apparel under the Winlit, LNR, and NY 10018 owned names
and through private label programs.

The operating results of Marvin Richards and Winlit have been included in our
financial statements since July 11, 2005.

These acquisitions are consistent with our strategy to increase the portfolio of
brands that we offer through different tiers of retail distribution and at a
variety of price points. Both transactions are expected to complement our
existing group of licensed brands, G-III owned labels and private label
programs. These acquisitions are expected to result in opportunities for expense
leverage, economies of scale, and sales growth.

We entered into a new financing agreement on July 11, 2005 to fund the purchase
price for these acquisitions and provide additional working capital. See
"Liquidity and Capital Resources" for a description of this agreement.


RESULTS OF OPERATIONS

THREE MONTHS ENDED JULY 31, 2005 COMPARED TO THREE MONTHS ENDED JULY 31, 2004

Net sales for the three months ended July 31, 2005 increased to $54.6 million
from $44.0 million in the same period last year. Net sales from our new Marvin
Richards and Winlit businesses accounted for $6.1 million of this increase. Net
sales of licensed apparel were approximately the same in both periods, as sales
of $2.5 million of licensed apparel by our two new businesses offset a net
decrease of $2.1 million in sales of our existing licensed apparel. Net sales of
our non-licensed apparel increased $10.2 million to $27.5 million from $17.3
million in the same quarter last year. This increase is primarily a result of an
increase of $8.2 million in sales of non-licensed apparel to our largest
customer and sales of $3.6 million of non-licensed apparel by our two new
businesses.

Gross profit increased to $12.7 million, or 23.4% of net sales, for the three
month period ended July 31, 2005 from $10.6 million, or 24.2% of net sales, in
the same period last year. Gross profit from our two new businesses accounted for
$1.9 million of this increase. The gross profit percentage in our licensed
apparel segment increased to 24.8% in the three month period ended July 31, 2005
from 22.0% in the same period last year. The gross profit percentage in our
licensed apparel segment increased due to stronger performance in our sports
licensing and Sean John divisions. The gross profit percentage in our
non-licensed apparel segment decreased to 21.9% in the three months ended July
31, 2005 from 27.4% in the same period last year due, in part, to lower
commission based sales. Commission fee income, which is primarily generated in
the non-licensed apparel segment, decreased to $211,000 during the three months
ended July 31, 2005 from $839,000 in the comparable period of the prior year.
There is no cost of goods sold component associated with these commission
transactions. Increased closeout activity in our non-licensed brands also had a
negative impact on the gross margin percentage of our non-licensed apparel
segment.

Selling, general and administrative expenses increased to $12.6 million in the
three month period ended July 31, 2005 from $11.8 million in the same period
last year. Selling, general and

                                       14


administrative expenses of our two new businesses were $1.1 million and our third
party warehousing costs increased by $222,000. These additional expenses were
offset in part by decreases in advertising and promotional expenses ($477,000)
and a reduction in our bad debt expense ($137,000). Third party warehousing
expense increased because more units were shipped to our largest customer
utilizing third party warehouses compared to the prior comparable quarter.
Advertising and promotional expenses decreased primarily due to lower
cooperative advertising, a decrease in advertising purchased by us, and a
reduction in national advertising with respect to some of our licenses. Bad debt
expense was favorably impacted by the improved collections of our accounts
receivable as a result of our continued focus on slower paying accounts.

Interest and finance charges, net for the three month period ended July 31, 2005
were $527,000 compared to $197,000 for the comparable period last year. Interest
expense increased due to the additional debt incurred in connection with the
financing of our two acquisitions and the write off of deferred costs associated
with our prior credit agreement that was terminated, as well as due to an
increase in interest rates from an average of approximately 4.25% to 6.25%,
which represented approximately $50,000 of the increase.

Income tax benefit for the three months ended July 31, 2005 was $77,000 compared
to $588,000 in the comparable period last year. The effective rate for the
current three months is 20.4% compared to 26.2% for the comparable prior period.
The current effective rate reflects a change in our estimated annual effective tax
rate from 43% in our first fiscal quarter to 42% in our second fiscal quarter.
The effective rate in the prior comparable period 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, 2005 COMPARED TO SIX MONTHS ENDED JULY 31, 2004

Net sales for the six months ended July 31, 2005 were $68.3 million compared to
$60.5 million for the same period in the prior year. Net sales from our new
Marvin Richards and Winlit businesses accounted for $6.1 million of this
increase. Net sales of licensed apparel decreased $2.8 million to $38.1 million
from $40.9 million in the same period last year, primarily as a result of
decreased sales of our fashion sports apparel (approximately $5.4 million) and
Kenneth Cole and Nine West brands (approximately $3.8 million) offset in part by
increased sales in our core sports licensed product (approximately $3.6 million)
and $2.5 million of sales of licensed apparel by our two new businesses. Net
sales of non-licensed apparel increased $10.7 million to $30.2 million from
$19.5 million in the same period last year. The increase is primarily a result
of an increase of $8.2 million in sales of non-licensed apparel to our largest
customer and sales of $3.6 million of non-licensed apparel by our two new
businesses offset, in part, by reduced sales of our Siena Studio product ($1.2
million).

Gross profit increased to $13.7 million, or 20.0% of net sales, for the six
months ended July 31, 2005 from $12.4 million, or 20.4% of net sales, for the
same period last year. Gross profit from our two new businesses accounted for
$1.9 million of gross profit which offset a decrease of $600,000 in the gross
profit from our existing businesses. The gross profit percentage of our licensed
apparel segment was 20.5% in the six months ended July 31, 2005 compared to 19.9
% in the same period last year. The gross profit percentage in our non-licensed
apparel segment decreased to 19.4% in the six months ended July 31, 2005 from
21.5% in the six months ended July 31, 2004. The decrease in gross profit
percentage in our non-licensed apparel segment resulted from lower commission
based sales. Commission fee income, which is primarily generated in the
non-licensed apparel segment, decreased to $262,000 during the six months ended
July 31, 2005 from $1.0 million in the comparable period of the prior year.
There is no cost of goods sold component associated with these commission
transactions.

Selling, general and administrative expenses for the six months ended July 31,
2005 were $21.7 million compared to $21.9 million for the same period last year.
Selling, general and administrative

                                       15


expenses of our two new businesses were $1.1 million. These additional expenses
were more than offset by decreases in advertising and promotional expenses
($863,000) and a reduction in our bad debt expense ($350,000). Advertising and
promotional expenses decreased primarily due to lower cooperative advertising, a
decrease in advertising purchased by us, and a reduction in national advertising
with respect to some of our licenses. Bad debt expense was favorably impacted by
the improved collections of our accounts receivable as a result of our continued
focus on slower paying accounts.

Interest and finance charges, net were $530,000 for the six months ended July
31, 2005 compared to $270,000 in the same period last year. Interest expense
increased due to the additional debt incurred in connection with the financing
of our two acquisitions and the write off of deferred costs associated with our
prior credit agreement that was terminated, as well as due to an increase in
average interest rates from approximately 4.25% to 6.25%, representing
approximately $50,000 of the increase.

We had an income tax benefit of $3.6 million for the six months ended July 31,
2005 compared to $4.2 million in the same period last year. Our effective tax
rate was 42.0% in the six month period ended July 31, 2005 compared to 39.5% 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.


LIQUIDITY AND CAPITAL RESOURCES

Our primary cash requirements are to fund our seasonal build up in inventories
and accounts receivable, primarily during the second and third fiscal quarters
each year. Due to the seasonality of our business, we generally reach our
maximum borrowing under our asset-based credit facility during our third fiscal
quarter. During the three months ended July 31, 2005, we also used cash to fund
the purchase of Marvin Richards and Winlit.

On July 11, 2005, we entered into a financing agreement with The CIT
Group/Commercial Services, Inc., as Agent, for a consortium of banks. The
financing agreement is a three year, senior secured credit facility providing
for borrowings in the aggregate principal amount of up to $195.0 million. The
facility consists of a revolving line of credit and a term loan. This financing
agreement replaced our prior financing agreement that was a revolving line of
credit that provided a maximum line of credit in amounts that ranged from $35
million to $110 million at specific times during the year.

The revolving line of credit provides for a maximum line ranging from $45
million to $165 million at specific times during the year, provided that there
are no borrowings outstanding for at least 45 days during the period from
December 1 through April 30 each year. Amounts available under the line are
subject to borrowing base formulas and over advances as specified in the
financing agreement. Borrowings under the line of credit bear interest at our
option at the prime rate or LIBOR plus 2.25%.

The amount borrowed under the line of credit varies based on our seasonal
requirements. As of July 31, 2005, direct borrowings were $46.5 million and our
contingent liability under open letters of credit was approximately $26.5
million compared to direct borrowings of $21.0 million and contingent liability
under open letters of credit of approximately $27.7 million as of July 31, 2004.

The term loan is in the principal amount of $30 million payable over three years
with eleven quarterly installments of principal in the amount of $1,650,000,
commencing on December 31, 2005, and the remaining balance of $11,850,000 due on
maturity of the loan. Mandatory prepayments are required under the term loan
commencing with the fiscal year ending January 31, 2007 to the extent of 50% of
excess cash flow, as defined. The term loan bears interest, at our option, at
prime plus 1% or LIBOR plus 3.25%.


                                       16


PT Balihides, our Indonesian subsidiary, had a separate credit facility with an
Indonesian bank. In December 2002, we closed the manufacturing facility operated
by this subsidiary. The notes payable under this facility represent borrowings
as of July 31, 2005 of approximately $770,000. The loan is collateralized by the
property, plant, and equipment of this subsidiary. No other G-III entity has
guaranteed this loan. We continue to be in discussions with the bank regarding
settlement of this debt.

We had cash and cash equivalents of $1.2 million as of July 31, 2005. We
generally use significant cash in the operation of our business in the first
half of our fiscal year as we prepare for the third quarter, which is generally
our highest sales volume quarter. This year we also used significant cash to
fund the purchase price of the two acquisitions we made in July 2005.

We used $49.1 million of cash from operating activities in the six months ended
July 31, 2005, primarily as a result of our net loss of $5.0 million and
increases of $30.1 million in inventory, $20.2 million in accounts receivable
and $10.7 million in prepaid expenses, offset in part by an increase in accounts
payable and accrued expenses of $17.0 million. The increase in accounts
receivable was a result of approximately $7.0 million of additional accounts
receivable related to sales of the acquired businesses offset by a decrease in
accounts receivable from our existing businesses. The increase in inventory for
the six months is a result of the beginning of our fall shipping season, which
is consistent with our seasonal pattern in prior years. Prepaid expenses
increased due to an increase in payments to licensors, deferred financing costs,
and sampling costs. The increase in accounts payable and accrued expenses was
primarily a result of the purchasing activity for the fall season.

We used $21.3 million of cash for investing activities in the six months ended
July 31, 2005, primarily in connection with the acquisitions of Marvin Richards
and Winlit. We used the balance of $648,000 in investing activities for capital
expenditures, primarily to renovate existing and additional warehouse space that
we leased.

Cash from financing activities provided $54.6 million in the six months ended
July 31, 2005 primarily as a result of borrowings of $66.4 million under our new
financing agreement, offset in part by the repayment of $12.5 million under our
terminated credit facility. These borrowings were used to repay our prior
revolving credit agreement, finance our inventory purchases for the upcoming
fall season and for other working capital purposes and pay the cash portion of
the purchase price for the acquisitions of Marvin Richards and Winlit and
expenses incurred in connection with the acquisitions and the new financing
agreement.


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,
2005 are those that depend most heavily on these judgments and estimates. As of
July 31, 2005, there have been no material changes to our critical accounting
policies except for the additional critical policy set forth below.


                                       17



Goodwill and Intangible Assets

On July 11, 2005, we acquired Marvin Richards and specified operating assets of
Winlit. SFAS No. 142 requires that goodwill and intangible assets with an
indefinite life be tested for impairment at least annually. Goodwill and
intangible assets with an indefinite life are required to be written down when
impaired, rather than amortized as previous accounting standards required.
Goodwill and intangible assets with an indefinite life are tested for impairment
by comparing the fair value of the reporting unit with its carrying value. Fair
value is generally determined using discounted cash flows, market multiples and
market capitalization. Significant estimates used in the fair value
methodologies include estimates of future cash flows, future short-term and
long-term growth rates, weighted average cost of capital and estimates of market
multiples of the reportable unit. If these estimates or their related
assumptions change in the future, we may be required to record impairment
charges for our goodwill and intangible assets with an indefinite life.

The process of evaluating the potential impairment of goodwill is subjective and
requires significant judgment at many points during the analysis. In estimating
the fair value of a reporting unit for the purposes of our annual or periodic
analyses, we make estimates and judgments about the future cash flows of that
reporting unit. Although our cash flow forecasts are based on assumptions that
are consistent with our plans and estimates we are using to manage the
underlying businesses, there is significant exercise of judgment involved in
determining the cash flows attributable to a reporting unit over its estimated
remaining useful life. In addition, we make certain judgments about allocating
shared assets to the estimated balance sheets of our reporting units. We also
consider our and our competitor's market capitalization on the date we perform
the analysis. Changes in judgment on these assumptions and estimates could
result in a goodwill impairment charge.

We have preliminarily allocated the purchase price of our two acquired companies
to the tangible and intangible assets acquired and liabilities assumed, based on
their estimated fair values. Such valuations require management to make
significant estimations and assumptions, especially with respect to intangible
assets. These preliminary estimates are subject to adjustment when additional
information concerning asset and liability valuations is finalized. The
preliminary allocation resulted in acquired intangibles of $21.9 million related
to the acquisition of Marvin Richards and $5.9 million related to the
acquisition of specified assets of Winlit.


EFFECTS OF RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In December 2004, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 123 (Revised 2004), "Share-based Payment" that will require us to expense
costs related to share-based payment transactions with employees. With limited
exceptions, SFAS No. 123(R) requires that the fair value of share-based payments
to employees be expensed over the period service is received. SFAS No. 123(R)
becomes effective for us on February 1, 2006.

We believe the pro forma disclosures in Note 6 - Stock-Based Compensation to the
accompanying financial statements provide an appropriate short-term indicator as
to the level of expense that will be recognized in accordance with SFAS No.
123(R).

In November 2004, the FASB issued SFAS No. 151, "Inventory Costs, an amendment
of ARB No. 43, Chapter 4." SFAS No. 151 requires certain abnormal expenditures
to be recognized as expenses in the current period. It also requires that the
amount of fixed production overhead allocated to inventory be based on the
normal capacity of the production facility. The standard is effective for fiscal
years beginning on or after January 1, 2006. We do not expect SFAS No. 151 to
have a material effect on the Company's Consolidated Financial Statements.


                                       18


TABULAR DISCLOSURE OF CONTRACTUAL OBLIGATIONS

As of July 31, 2005, our contractual obligations were as follows (in thousands):

                                              Payments Due By Period
                                         Less than 1    1-3   3-5   More than 5
                                                                    -----------
Contractual Obligations          Total      Year       Years Years     Years
- -----------------------          -----      ----       ----- -----     -----
Long-term debt obligations (1)  $ 30,770    $2,420  $ 28,350
Capital lease obligations            733       250       422 $   61
Operating lease obligations       23,989     4,123     8,128  8,293   $ 3,445
Minimum royalty payments (2)      42,729    16,958    24,895    876
Purchase obligations (3)          26,500    26,500
                                --------  --------  -------- ------
Total                           $124,721  $ 50,251  $ 61,795 $9,230   $ 3,445
                                ========  ========  ======== ======   =======

(1)  Includes term loan under new credit facility and notes payable by PT
     Balihides (an Indonesian subsidiary) under a previously existing line of
     credit. No other G-III entity has guaranteed the PT Balihides note.

(2)  Includes obligations to pay minimum scheduled royalty, advertising and
     other required payments under various license agreements.

(3)  Includes outstanding trade letters of credit, which represent inventory
     purchase commitments that typically mature in less than six months.


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, 2005.


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.

Acquisition of Marvin Richards and Winlit

On July 11, 2005, we completed the acquisition of Marvin Richards and specified
assets of Winlit. The operating results of Marvin Richards and Winlit are
included in our results from July 11, 2005 to July 31, 2005. We have applied our
disclosure controls and procedures to Marvin Richards and Winlit for that
period. Pro forma information is based upon unaudited information of the
acquired companies for periods prior to July 11, 2005. We have not evaluated the
controls that were in place during these periods. We will continue to closely
monitor and refine our internal controls over financial reporting for these new
businesses during the transition and integration period. No deficiencies have
been identified at this time.

                                       19



PART II                     OTHER INFORMATION

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF STOCKHOLDERS
        -----------------------------------------------

        (a) Our Annual Meeting of Stockholders was held on June 9, 2005.

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

            (i)  The election of seven 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        6,785,673            434,212
                 --------------------  ------------  ---------------------------
                 Thomas J. Brosig       6,802,218            417,667
                 --------------------  ------------  ---------------------------
                 Pieter Deiters         6,803,023            416,862
                 --------------------  ------------  ---------------------------
                 Alan Feller            6,707,090            512,795
                 --------------------  ------------  ---------------------------
                 Carl Katz              6,733,990            485,895
                 --------------------  ------------  ---------------------------
                 Willem van Bokhorst    6,788,623            431,262
                 --------------------  ------------  ---------------------------
                 Richard White          6,788,323            431,562
                 ====================  ============  ===========================


            (ii) The ratification of the appointment of Ernst & Young LLP as our
                 independent certified public accountants for the fiscal year
                 ending January 31, 2006. Our stockholders voted as follows:

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

            (iii)The approval of the 2005 Stock Incentive Plan. Our
                 stockholders voted as follows:

                         FOR:                                3,418,261
                         AGAINST:                              611,658




                                       20



ITEM 6. EXHIBITS


              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, 2005.

              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, 2005.

              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, 2005.

              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 fiscal quarter ended July 31, 2005.


                                       21




                                   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 14, 2005                            By: /s/ Morris Goldfarb
                                                           -------------------
                                                       Morris Goldfarb
                                                       Chief Executive Officer



Date:    September 14, 2005                            By: /s/ Wayne S. Miller
                                                           -------------------
                                                       Wayne S. Miller
                                                       Chief Financial Officer


                                       22



                                  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 14, 2005
                                                       /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 14, 2005


                                                         /s/ Wayne S. 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, 2005, 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 14, 2005

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, 2005, 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 S. Miller
                                                       -------------------
                                                       Wayne S. Miller
                                                       Chief Financial Officer

Date:  September 14, 2005

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.