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              October 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 December 1, 2005, there were 8,190,746 common shares outstanding.








Part I       FINANCIAL INFORMATION                                                                 Page No.

    Item 1.  Financial Statements (Unaudited)

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

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

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

             Condensed Consolidated Statements of Cash Flows -
                    For the Nine Months Ended October 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 6.  Exhibits  ..............................................................................20














                                       2




ITEM 1.  FINANCIAL STATEMENTS

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

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




                                                                             OCTOBER 31,   OCTOBER 31,  JANUARY 31,
                                                                                2005          2004        2005
                                                                                ----          ----        ----
                                                                            (unaudited)   (unaudited)
                                ASSETS

CURRENT ASSETS
    Cash and cash equivalents                                                 $   2,671    $   3,043    $  16,574
    Accounts receivable, net of allowance for doubtful accounts and
      sales discounts of $10,509, $10,202 and $6,690, respectively              140,115       81,698       24,783
     Inventories, net                                                            52,123       37,010       24,108
     Deferred income taxes                                                        3,357        5,895        3,357
     Prepaid expenses and other current assets                                    7,043        2,599        3,887
                                                                              ---------    ---------    ---------
           Total current assets                                                 205,309      130,245       72,709
PROPERTY, PLANT AND EQUIPMENT, NET                                                4,330        2,347        2,350
DEFERRED INCOME TAXES                                                             2,050        1,940        2,050
INTANGIBLES, NET                                                                 28,389        2,005        1,884
OTHER ASSETS                                                                      3,594          876        1,602
                                                                              ---------    ---------    ---------
                                                                              $ 243,672    $ 137,413    $  80,595
                                                                              =========    =========    =========

                 LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
    Notes payable                                                             $  96,111    $  36,211    $     770
    Current maturities of obligations under capital leases                          191           71          202
    Income taxes payable                                                          6,710        4,101          104
    Accounts payable                                                             20,350       19,898        6,565
    Accrued expenses                                                             11,845        7,605        5,200
                                                                              ---------    ---------    ---------
           Total current liabilities                                            135,207       67,886       12,841
NOTES PAYABLE, NON-CURRENT                                                       23,400           --           --
OTHER NON-CURRENT LIABILITIES                                                       684          412          824
                                                                              ---------    ---------    ---------
                                                                                159,291       68,298       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; 8,425,563,
      7,448,215 and 7,521,915 shares issued,
      respectively                                                                   84           74           75
    Additional paid-in capital                                                   35,924       27,753       28,275
    Accumulated other comprehensive income                                           --           51           50
    Retained earnings                                                            49,343       42,207       39,500
                                                                              ---------    ---------    ---------
                                                                                 85,351       70,085       67,900
    Common stock held in treasury - 244,817 shares at cost                         (970)        (970)        (970)
                                                                              ---------    ---------    ---------
                                                                                 84,381       69,115       66,930
                                                                              ---------    ---------    ---------
                                                                              $ 243,672    $ 137,413    $  80,595
                                                                              =========    =========    =========


        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 OCTOBER 31,
                                                                 (Unaudited)

                                                              2005        2004
                                                              ----        ----

Net sales                                                 $  186,621   $  115,406

Cost of goods sold                                           131,503       81,358
                                                          ----------   ----------

        Gross profit                                          55,118       34,048

Selling, general and administrative expenses                  27,337       16,135
                                                          ----------   ----------

          Operating income                                    27,781       17,913

Interest and financing charges, net                            2,241          550
                                                          ----------   ----------

          Income before income taxes                          25,540       17,363

Income tax expense                                            10,727        7,466
                                                          ----------   ----------

          Net income                                      $   14,813   $    9,897
                                                          ==========   ==========


INCOME PER COMMON SHARE:

Basic:
- -----
          Net income per common share                     $     1.87   $     1.38
                                                          ==========   ==========

          Weighted average number of shares outstanding    7,927,000    7,190,000
                                                          ==========   ==========

Diluted:
- -------
          Net income per common share                     $     1.73   $     1.33
                                                          ==========   ==========

          Weighted average number of shares outstanding    8,553,000    7,429,000
                                                          ==========   ==========



        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)



                                                        NINE MONTHS ENDED OCTOBER 31,
                                                                (Unaudited)

                                                             2005         2004
                                                             ----         ----

Net sales                                                 $  254,941   $  175,878

Cost of goods sold                                           186,159      129,471
                                                          ----------   ----------

        Gross profit                                          68,782       46,407

Selling, general and administrative expenses                  49,040       38,058
Write-down of equity investment                                   --          882
                                                          ----------   ----------

          Operating income                                    19,742        7,467

Interest and financing charges, net                            2,771          820
                                                          ----------   ----------

          Income before income taxes                          16,971        6,647

Income tax expense                                             7,128        3,237
                                                          ----------   ----------

          Net income                                      $    9,843   $    3,410
                                                          ==========   ==========


INCOME PER COMMON SHARE:

Basic:
- -----
          Net income per common share                     $     1.31   $     0.48
                                                          ==========   ==========

          Weighted average number of shares outstanding    7,538,000    7,158,000
                                                          ==========   ==========

Diluted:
- -------
          Net income per common share                     $     1.23   $     0.46
                                                          ==========   ==========

          Weighted average number of shares outstanding    7,995,000    7,480,000
                                                          ==========   ==========



        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)



                                                                NINE MONTHS ENDED OCTOBER 31,
                                                                        (Unaudited)
                                                                      2005        2004
                                                                      ----        ----

Cash flows from operating activities
   Net income                                                      $   9,843    $   3,410
   Adjustments to reconcile net income to net cash
     used in operating activities, net of assets and liabilities
     acquired:
        Depreciation and amortization                                  2,050          994
        Non-cash compensation                                          1,738
        Deferred financing charges                                       311
        Write-down of equity investment                                               882
        Changes in operating assets and liabilities:
           Accounts receivable                                      (107,197)     (62,394)
           Inventories, net                                           (9,502)      (8,649)
           Income taxes, net                                           6,760        2,442
           Prepaid expenses and other current assets                  (2,877)         329
           Other assets                                                 (572)         100
           Accounts payable and accrued expenses                      10,159       14,892
                                                                   ---------    ---------

        Net cash used in operating activities                        (89,287)     (47,994)
                                                                   ---------    ---------

Cash flows from investing activities
   Capital expenditures                                                 (860)        (834)
   Acquisition of Marvin Richards, net of cash acquired              (19,961)
   Acquisition of Winlit                                                (699)
                                                                   ---------    ---------
         Net cash used in investing activities                       (21,520)        (834)
                                                                   ---------    ---------

Cash flows from financing activities
    Increase in notes payable, net                                                 35,441
    Repayment of terminated credit facility                          (12,457)
    Proceeds from new credit facility                                 78,660
    Proceeds from term loan                                           30,000
    Payments for capital lease obligations                              (151)         (75)
    Proceeds from sale of common stock                                   675
    Proceeds from exercise of stock options                              227          429
                                                                   ---------    ---------
        Net cash provided by financing activities                     96,954       35,795
                                                                   ---------    ---------

Effect of exchange rate changes on cash and cash equivalents             (50)           4
                                                                   ---------    ---------

      Net decrease in cash and cash equivalents                      (13,903)     (13,029)

Cash and cash equivalents at beginning of period                      16,574       16,072
                                                                   ---------    ---------

Cash and cash equivalents at end of period                         $   2,671    $   3,043
                                                                   =========    =========




                                       6




                   G-III APPAREL GROUP, LTD. AND SUBSIDIARIES

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



                                                                                 NINE MONTHS ENDED OCTOBER 31,
                                                                                         (Unaudited)
                                                                                       2005        2004
                                                                                       ----        ----

Supplemental disclosures of cash flow information:
   Cash paid during the period for:
     Interest                                                                        $  1,835    $    864
     Income taxes                                                                         322         737

Supplemental schedule of non-cash investing and financing activities:
   Acquisition of fixed assets under capital lease                                               $    174
   Shares issued in connection with acquisitions of Marvin
   Richards and Winlit                                                               $  5,019
   Debt assumed in connection with the Winlit asset acquisition                         6,697

Detail of the Marvin Richards and Winlit acquisitions:
   Acquired intangibles                                                              $ 27,792
   Fair value of other assets acquired                                                 30,561
                                                                                     --------
   Fair value of total assets acquired                                                 58,353
   Liabilities assumed                                                                (32,655)
   Common stock issued                                                                 (5,019)
                                                                                     --------
   Cash paid for acquisitions                                                          20,679
   Cash acquired                                                                           19
                                                                                     --------
   Net cash paid for acquisitions                                                    $ 20,660
                                                                                     ========





        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 nine month periods ended October 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 Balance Sheets as of January 31,
2005 and October 31, 2004 and the Condensed Consolidated Statements of
Operations for the three and nine months ended October 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. The Company does 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. All shares were valued at the market price on the date issued, except
for the restricted stock which was based on the market value on the date the
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 $24.9 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 $22.5 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 (i) $580,000 in cash (ii) 30,000
shares of the Company's common stock valued at the market price on July 11,
2005, less consideration paid ($7.50 per share) and (iii) 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 $7.5 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 $5.3 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 October 31,  Nine Months ended October 31,
                                       ---------------------------------  -----------------------------
                                          2005                 2004            2005                2004
                                          ----                 ----            ----                ----
                                                   (in thousands, except per share amounts)

           Net sales                   $ 186,621            $ 177,114        $ 263,164          $ 249,212

           Net income                     14,813               15,015            1,822              1,273

           Income per share:

              Basic                    $    1.83            $    1.92        $    0.23          $    0.16
              Diluted                  $    1.73            $    1.87        $    0.22          $    0.16


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, which are stated at lower of cost (determined by the first-in,
first out method) or market, consist of:



                                         OCTOBER 31,          October 31,         January 31,
                                            2005                 2004                2005
                                            ----                 ----                ----
                                                            (in thousands)

       Finished goods                     $ 47,351             $ 32,926            $ 20,761
       Work-in-process                         682                  363                  83
       Raw materials                         4,090                3,721               3,264
                                          --------             --------            --------
                                          $ 52,123             $ 37,010            $ 24,108
                                          ========             ========            ========


Note 5 - Net Income per Common Share
- ------------------------------------

Basic net income per share has been computed using the weighted average number
of common shares outstanding during each period. Diluted income per share
amounts are computed using the weighted average number of common shares and
potential dilutive common shares, consisting of stock options and restricted
stock, 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:



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

Net income - as reported                             $   14,813        $   9,897        $   9,843        $   3,410
Deduct:  Stock-based employee compensation expense
    determined under fair value method, net of
    related tax effects                                      65               83              218              257
                                                     ----------        ---------        ---------        ---------

Pro-forma net income                                 $   14,748        $   9,814        $   9,625        $   3,153
                                                     ==========        =========        =========        =========


Basic income per share - as reported                 $     1.87        $    1.38        $    1.31        $    0.48
Pro-forma basic income per share                     $     1.86        $    1.36        $    1.28        $    0.44

Diluted income per share - as reported               $     1.73        $    1.33        $    1.23        $    0.46
Pro-forma diluted income per share                   $     1.72        $    1.32        $    1.20        $    0.42



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 October 31, 2005 and January 31, 2005 is $398,000 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 nine month periods indicated below:



                                                                          THREE MONTHS ENDED OCTOBER 31,
                                                                     ---------------------------------------
                                                                     2005                               2004
                                                                     ----                               ----
                                                                             NON-                                Non-
                                                           LICENSED        LICENSED             Licensed       Licensed

       Net sales                                          $ 108,054        $  78,567            $  66,948      $  48,458

       Cost of goods sold                                    72,740           58,763               45,823         35,535
                                                          ------------     ------------          --------       --------

       Gross profit                                          35,314           19,804               21,125         12,923

       Selling, general and administrative                   19,344            7,993               11,866          4,269
                                                          -----------     ----------             ------------  ---------

       Operating profit                                      15,970           11,811                9,259          8,654

       Interest expense, net                                  1,638              603                  450            100
                                                         ----------      -----------          -----------     ----------

       Income before income taxes                         $  14,332       $   11,208            $   8,809      $   8,554
                                                          =========       ==========            =========      =========


                                                                            NINE MONTHS ENDED OCTOBER 31,
                                                                     ---------------------------------------
                                                                     2005                               2004
                                                                     ----                               ----
                                                                             NON-                                Non-
                                                           LICENSED        LICENSED             Licensed       Licensed

       Net sales                                          $ 146,197        $ 108,744            $ 107,884      $  67,994

       Cost of goods sold                                   103,073           83,086               78,592         50,879
                                                           ----------       --------             --------       --------

       Gross profit                                          43,124           25,658               29,292         17,115

       Selling, general and administrative                   33,999           15,041               27,638         10,420
       Write-down of equity investment                            -                -                    -            882
                                                        -------------    -------------     --------------     ----------

       Operating profit                                       9,125           10,617                1,654          5,813

       Interest expense, net                                  2,150              621                  715            105
                                                         ----------       ----------          -----------     ----------

       Income before income taxes                         $   6,975        $   9,996          $       939      $   5,708
                                                          =========        =========          ===========      =========



Included in finished goods inventory at October 31, 2005 are $29.6 million and
$17.8 million of inventories for licensed and non-licensed apparel,
respectively. Included in finished goods at October 31, 2004 are $22.1 million
and $10.8 million of inventories for licensed and non-licensed apparel,
respectively. All other assets are commingled.



                                       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 licensed product, reliance on foreign manufacturers,
risks of doing business abroad, the nature of the apparel industry, including
changing consumer demand and tastes, 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. 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.

On July 11, 2005, we also acquired specified operating assets of Winlit Group,
Ltd. 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



                                       13


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.

In September 2005, we entered into a license agreement to manufacture and
distribute women's better suits under the Calvin Klein label. We expect to begin
shipping this line for the spring 2006 season.

RESULTS OF OPERATIONS

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

Net sales for the three months ended October 31, 2005 increased by $71.2 million
to $186.6 million from $115.4 million in the same period last year. Net sales
from our new Marvin Richards and Winlit divisions accounted for $65.7 million of
this increase. Net sales of licensed apparel increased $41.2 million to $108.1
million from $66.9 million. The increase is primarily a result of sales of $28.7
million of licensed apparel by our two new divisions. Sales under new licenses
for Kenneth Cole Men's and IZOD ($7.0 million) and increases in our Sports
Licensing ($4.3 million) and Jones Women's ($3.7 million) divisions also
contributed to the increase in the licensed segment. Net sales of our
non-licensed apparel increased $30.1 million to $78.6 million from $48.5 million
in the same quarter last year. This increase is the result of sales of
non-licensed apparel of $36.9 million by our new Marvin Richards and Winlit
divisions offset, in part, by decreases in sales of non-licensed apparel under
our pre-existing owned labels and private label programs.

Gross profit increased by $21.1 million to $55.1 million, or 29.5% of net sales,
for the three month period ended October 31, 2005 from $34.0 million, or 29.5%
of net sales, in the same period last year. Gross profit from our two new
divisions accounted for $20.3 million of this increase. The gross profit
percentage in our licensed apparel segment was 32.7% in the three month period
ended October 31, 2005 compared to 31.6% in the same period last year. The gross
profit percentage in our licensed apparel segment increased primarily due to
commission fee income of $1.1 million. There was no commission fee income in
this segment in last year's comparable period. There is no cost of goods sold
component associated with these commission transactions. The gross profit
percentage in our non-licensed apparel segment decreased to 25.2% in the three
months ended October 31, 2005 from 26.7% in the same period last year primarily
due to a decrease in gross profit margins in connection with sales of our
non-licensed women's apparel partially offset by an increase in commission fee
income. Commission fee income generated in the non-licensed apparel segment
increased to $1.8 million during the three months ended October 31, 2005 from
$1.1 million in the comparable period of the prior year.

Selling, general and administrative expenses increased $11.2 million to $27.3
million in the three month period ended October 31, 2005 from $16.1 million in
the same period last year. Selling, general and administrative expenses
increased primarily as a result of increases in personnel costs ($5.6 million),
advertising and promotion ($2.3 million), facility costs ($898,000) and
depreciation and amortization ($920,000). Personnel costs increased due to
additional personnel of the acquired businesses, as well as a non-cash
compensation charge of $1.6 million incurred as a result of the vesting during
the quarter of 141,000 shares of restricted stock previously granted to key
management. Advertising and promotion increased due to contractual advertising
under the licenses that we added as a result the acquisitions and contractual
advertising under our existing license agreements. Facility costs increased as a
result of the additional rent under leases assumed from the acquired businesses.
Amortization expense increased as a result of the amortization of the
identifiable intangibles acquired.

Interest and finance charges, net for the three month period ended October 31,
2005 were $2.2 million compared to $550,000 for the comparable period last year.
Interest expense increased due to the additional debt incurred in connection
with the financing of our two acquisitions, the write off of deferred costs
associated with our prior credit agreement that was terminated, as well as an
increase in interest rates from an average of approximately 4.25% in the
comparable period last year to 6.5% in this year's period, which represented
approximately $225,000 of the increase.

                                       14


Income tax expense for the three months ended October 31, 2005 was $10.7 million
compared to $7.5 million in the comparable period last year. The effective rate
for the current three months is 42% compared to 43% for the comparable prior
period. The effective rate in the current three month period reflects a change
in our estimated annual effective tax rate from 43% in our first fiscal quarter
to 42% in our second fiscal quarter due to the reduced effect of the permanent
differences on our higher taxable income.

NINE MONTHS ENDED OCTOBER 31, 2005 COMPARED TO NINE MONTHS ENDED OCTOBER 31,
2004

Net sales for the nine months ended October 31, 2005 increased by $79.0 million
to $254.9 million from $175.9 million for the same period in the prior year. Net
sales from our new Marvin Richards and Winlit divisions accounted for $71.8
million of this increase. Net sales of licensed apparel increased $38.3 million
to $146.2 million from $107.9 million in the same period last year. The increase
is primarily a result of sales of $31.2 million of licensed apparel by our two
new divisions. Sales under new licenses for Kenneth Cole Men's and IZOD ($7.0
million) and an increase in our Sports Licensing division ($7.9 million) were
partially offset by a decrease in sales in our fashion sports apparel business
($7.8 million). Net sales of non-licensed apparel increased $40.7 million to
$108.7 million from $68.0 million in the same period last year. This increase is
the result of sales of non-licensed apparel of $40.5 million by our new Marvin
Richards and Winlit divisions offset, in part, by decreases in sales of
non-licensed apparel under our pre-existing owned labels and private label
programs.

Gross profit increased $22.4 million to $68.8 million, or 27.0% of net sales,
for the nine months ended October 31, 2005 from $46.4 million, or 26.4% of net
sales, for the same period last year. Gross profit from our two new divisions
accounted for $22.2 million of this increase. The gross profit percentage of our
licensed apparel segment increased to 29.5% in the nine months ended October 31,
2005 from 27.2 % in the same period last year. The gross profit percentage in
our licensed apparel increased primarily due to commission fee income of $1.1
million. There was no commission fee income in this segment in last year's
comparable period. There is no cost of goods sold component associated with
these commission transactions. In addition, the higher gross margin in
connection with sales in our new Calvin Klein division also contributed to the
increase in the gross profit percentage. The gross profit percentage in our
non-licensed apparel segment decreased to 23.6% during the nine months ended
October 31, 2005 compared to 25.2% in the nine months ended October 31, 2004
primarily due to a decrease in commission fee income. Commission fee income in
the non-licensed apparel segment decreased to $1.8 million during the nine
months ended October 31, 2005 from $2.1 million in the comparable period of the
prior year.

Selling, general and administrative expenses for the nine months ended October
31, 2005 were $49.0 million compared to $38.1 million for the same period last
year. Selling, general and administrative expenses increased primarily as a
result of increases in personnel costs ($6.0 million), advertising and promotion
($1.6 million), facility costs ($1.1 million) and depreciation and amortization
($1.1 million). Personnel costs increased due to the additional personnel of the
acquired businesses, as well as a non-cash compensation charge of $1.6 million
incurred as a result of the vesting during the quarter of 141,000 shares of
restricted stock previously granted to key management. Advertising and promotion
increased due to contractual advertising under the licenses that we added as a
result of the acquisitions and contractual advertising under our existing
license agreements. Facility costs increased as a result of the additional rent
under leases assumed from the acquired businesses. Amortization expense
increased as a result of the amortization of the identifiable intangibles
acquired.

Interest and finance charges, net were $2.8 million for the nine months ended
October 31, 2005 compared to $820,000 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 6.50%,
representing approximately $225,000 of the increase.

We had an income tax expense of $7.1 million for the nine months ended October
31, 2005 compared to $3.2 million in the same period last year. Our effective
tax rate was 42% in the nine month period ended October 31, 2005 compared to
48.7% in the same period last year. The effective rate the current nine



                                       15


month period reflects a change in our estimated annual effective tax rate from
43% in our first fiscal quarter to 42% in our second fiscal quarter due to the
reduced effect of the permanent differences on our higher taxable income. The
higher effective tax rate in the period ended October 31, 2004 also reflects the
charge of $882,000 associated with the sale of our joint venture interest in a
factory in China for which we did not record a tax benefit.

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 our second fiscal quarter, we also used cash to fund the
purchase of Marvin Richards and certain assets from 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 October 31, 2005, direct borrowings were $88.7 million and
our contingent liability under open letters of credit was approximately $7.8
million compared to direct borrowings of $35.4 million and contingent liability
under open letters of credit of approximately $9.5 million as of October 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%.

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 October 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 $2.7 million as of October 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 our third quarter, which is generally
our highest 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 $89.3 million of cash from operating activities in the nine months ended
October 31, 2005, primarily as a result of increases of $107.2 million in
accounts receivable and $9.5 million in inventory, offset in part by our net
income of $9.8 million, an increase in accounts payable and accrued expenses of
$10.2 million and an increase of income taxes payable of $6.8 million. The
increase in accounts receivable for the nine months is a result of the majority
of our sales occurring during our significant fall shipping season, which is
consistent with our seasonal pattern in prior years. The increase over the prior
year in the amount is due to the increased sales volume attributable to the
acquired businesses. The increase in



                                       16



inventory is a result of anticipated fourth quarter orders to be shipped. The
increase in inventory compared to last year is a result of inventory held by the
acquired businesses offset by inventory decreases in our pre-existing divisions.
The increase in accounts payable and accrued expenses is primarily a result of
the purchasing activity for the fall season and newly acquired businesses.

We used $21.5 million of cash for investing activities in the nine months ended
October 31, 2005, primarily in connection with the acquisitions of Marvin
Richards and Winlit. We used the balance of $ 860,000 in investing activities
for capital expenditures, primarily to renovate existing and additional
warehouse space that we leased.

Cash from financing activities provided $97.0 million in the nine months ended
October 31, 2005 primarily as a result of borrowings of $108.7 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 and finance our working capital needs during our peak
fall season. We also used the borrowings to 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.

At October 31, 2004, we had cash and cash equivalents of $3.0 million. We used
$48.0 million of cash in operating activities in the nine months ended October
31, 2004, resulting primarily from an increase in accounts receivable of $62.4
million and inventory of $8.6 million, offset in part by an increase in accounts
payable and accrued expenses of $14.9 million and our net income of $3.4
million. The increase in accounts receivable for the nine months is a result of
significant fall shipping season, which is consistent with our seasonal pattern
in prior years.

 Cash flows generated by financing activities in the nine months ended October
31, 2004 were primarily from direct borrowings under our line of credit in the
amount of $35.4 million. Capital expenditures were not significant during the
nine months ended October 31, 2004.






                                       17



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 and in our Quarterly Report on Form 10-Q for the quarter ended July 31,
2005 are those that depend most heavily on these judgments and estimates. As of
October 31, 2005, there have been no material changes to our critical accounting
policies.

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 June 15, 2005. We do not expect SFAS No. 151 to have
a material effect on our Consolidated Financial Statements.




                                       18



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 and liabilities of Winlit. The operating results of Marvin Richards and
Winlit are included in our results from July 11, 2005 to October 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 divisions during the transition and integration period.
No deficiencies have been identified at this time.






                                       19


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 October 31, 2005.

              31.2    Certification by Neal S. Nackman, 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 October 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 October 31, 2005.

              32.2    Certification by Neal S. Nackman, 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 October 31, 2005.




                                       20






                                   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:  December 13, 2005                    By: /s/ Morris Goldfarb
                                                -------------------
                                            Morris Goldfarb
                                            Chief Executive Officer



Date:  December 13, 2005                    By: /s/ Neal S. Nackman
                                                -------------------
                                            Neal S. Nackman
                                            Chief Financial Officer




                                       21





                                  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:    December 13, 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, Neal S. Nackman, 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: December 13, 2005


                                                       /s/ Neal S. Nackman
                                                       -------------------
                                                       Neal S. Nackman
                                                       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 October 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: December 13, 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 October 31, 2005, as
filed with the Securities and Exchange Commission (the "Report"), I, Neal S.
Nackman, 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/ Neal S. Nackman
                                                        -------------------
                                                        Neal S. Nackman
                                                        Chief Financial Officer

Date: December 13, 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.