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

                                   Form 10-Q/A

                               (Amendment No. 1)

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

                 For the quarterly period ended August 30, 2003
                         Commission file number: 0-18926

                                INNOVO GROUP INC.
             (Exact name of registrant as specified in its charter)

                 Delaware                                    11-2928178
     (State or other jurisdiction of                       (IRS Employer
      incorporation or organization)                     Identification No.)

5900 S. Eastern Ave., Suite 104 Commerce, CA                    90040
  (Address of principal executive offices)                    (Zip code)

       Registrant's telephone number, including area code: (323) 725-5516

        Securities registered pursuant to Section 12(b) of the Act: NONE

           Securities registered pursuant to Section 12(g) of the Act:
                     Common Stock, $.10 par value per share

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

      Indicate by check mark whether registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes |_| No |X|

      As of October 14, 2003, there were 21,158,308 shares of the issuer's only
class of common stock outstanding.




     Explanatory Note:

     This Amendment No. 1 on Form 10-Q/A amends the Registrant's Quarterly
Report on Form 10-Q for the quarter ended August 30, 2003, as filed on October
14, 2003. This amendment is being filed for the sole purpose of (i) correcting
typographical errors on the Company's Consolidated Condensed Balance Sheets and
(ii) adding Exhibit 10.13 - Trademark License Agreement between Blondie
Rockwell, Inc. and Innovo Azteca Apparel, Inc. dated as of February 13, 2003 and
Exhibit 10.14 - First Amendment to Trademark License Agreement between Blondie
Rockwell, Inc. and Innovo Azteca Apparel, Inc. effective as of September 8,
2003.

     The Company's Consolidated Condensed Balance Sheets inadvertently stated
that the par value of our issued and outstanding common stock as of October 30,
2003 and November 30, 2002 was "18,232" and "14,901", respectively, instead of
"1,824" and "1,491" for such periods. These typographical errors also affected
the amounts reported for "Total Stockholders' Equity" and "Total Liabilities and
Stockholders' Equity". The "Total Stockholders' Equity" for October 30, 2003 and
November 30, 2002 should have been stated as "12,524" and "5,068", respectively,
instead of "28,932" and "5,068" for such periods. The "Total Liabilities and
Stockholders' Equity" for October 30, 2003 and November 30, 2002 should have
been stated as "41,090" and "15,143", respectively, instead of "57,498" and
"28,553" for such periods.

     This report speaks as of the original filing date, and except as indicated,
has not been updated to reflect events occurring subsequent to the original
filing date.


                                       i



                                INNOVO GROUP INC.
                          Quarterly Report on Form 10-Q



                                                                                 Page
                                                                                 ----
                                                                           
PART I.    Financial Information

  Item 1.  Financial Statements

             Consolidated Condensed Balance Sheets
               August 30, 2003 (unaudited) and November 30, 2002                 1

             Consolidated Condensed Statements of Operations
               For the three months ended August 30, 2003 and  August 31, 2002,
               respectively  (unaudited) and for the nine months ended August
               30, 2003 and August 31, 2002, respectively (unaudited)            2

             Consolidated Condensed Statements of Cash Flows
               For the nine months ended August 30, 2003
               and August 31, 2002, respectively (unaudited)                     3

             Notes to Consolidated Condensed Financial Statements (unaudited)    4

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

  Item 3.  Quantitative and Qualitative Disclosures about Market Risk            36

  Item 4.  Controls and Procedures                                               37

PART II.   OTHER INFORMATION

  Item 1.  Legal Proceedings                                                     37

  Item 2.  Changes in Securities                                                 38

  Item 3.  Defaults Upon Senior Securities                                       38

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

  Item 5.  Other Information                                                     38

  Item 6.  Exhibit and Reports on Form 8-K                                       38



                                       ii


                         PART 1 - FINANCIAL INFORMATION
                          Item 1. Financial Statements

                        INNOVO GROUP INC AND SUBSIDIARIES
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                      (in thousands except for share data)



                                                                       08/30/03      11/30/02
                                                                      -----------    ---------
                                                                      (unaudited)    (audited)
                                                                               
                                  ASSETS
CURRENT ASSETS
      Cash and cash equivalents                                        $   2,410     $     222
      Accounts receivable and due from factor, net of allowance for
      uncollectible accounts of $425 (2003) and $383 (2002)                2,818         2,737
      Inventories                                                          6,937         5,710
      Prepaid expenses & other current assets                              1,260           279
                                                                       ---------     ---------
TOTAL CURRENT ASSETS                                                      13,425         8,948
                                                                       ---------     ---------

PROPERTY, PLANT and EQUIPMENT, net                                         1,761         1,419
GOODWILL                                                                  14,501         4,271
INTANGIBLE ASSETS, NET                                                    11,384           487
OTHER ASSETS                                                                  19            18
                                                                       ---------     ---------

TOTAL ASSETS                                                           $  41,090     $  15,143
                                                                       =========     =========

                   LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
      Accounts payable and  accrued expenses                           $   2,947     $   2,438
      Due to related parties                                               1,000         4,250
      Current maturities of long-term debt                                   802           756
                                                                       ---------     ---------
TOTAL CURRENT LIABILITIES                                                  4,749         7,444

LONG-TERM DEBT, less current maturities                                   23,817         2,631

8% Redeemable preferred stock, $0.10 par value: Authorized shares-
5,000, 194 shares (2003) and 194 shares (2002) issued & outstanding           --            --
STOCKHOLDERS' EQUITY
      Common stock, $0.10 par - shares, Authorized 40,000
      Issued and outstanding 18,232 (2003), and 14,901 (2002)              1,824         1,491
      Additional paid-in capital                                          50,009        40,343
      Accumulated deficit                                                (36,031)      (33,507)
      Promissory note-officer                                               (703)         (703)
      Treasury stock                                                      (2,565)       (2,537)
      Accumulated other comprehensive loss                                   (10)          (19)
                                                                       ---------     ---------
TOTAL STOCKHOLDERS' EQUITY                                                12,524         5,068
                                                                       ---------     ---------

                TOTAL LIABILITIES and STOCKHOLDERS' EQUITY             $  41,090     $  15,143
                                                                       =========     =========


      See accompanying notes which are an integral part of these unaudited
                   consolidated condensed financial statements


                                       1


                       INNOVO GROUP INC. AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                      (in thousands except per share data)
                                   (unaudited)



                                               Three Months Ended         Nine Months Ended
                                              08/30/03     08/31/02     08/30/03     08/31/02
                                              --------     --------     --------     --------
                                                                         
NET REVENUES                                  $ 21,906     $ 10,148     $ 45,834     $ 20,219
COST OF GOODS SOLD                              18,013        6,904       35,275       13,869
                                              --------     --------     --------     --------
       Gross profit                              3,893        3,244       10,559        6,350

OPERATING EXPENSES
       Selling, general and administrative       5,228        2,174       11,659        5,218
       Depreciation and amortization               723           62          887          178
                                              --------     --------     --------     --------
                                                 5,951        2,236       12,546        5,396

INCOME (LOSS) FROM OPERATIONS                   (2,058)       1,008       (1,987)         954

INTEREST EXPENSE                                  (403)        (164)        (770)        (382)
OTHER INCOME                                       197           95          371          143
OTHER EXPENSE                                      (24)          (7)         (62)         (36)
                                              --------     --------     --------     --------

INCOME (LOSS) BEFORE INCOME TAXES               (2,288)         932       (2,448)         679

INCOME TAXES                                        24          112           76          148
                                              --------     --------     --------     --------

NET INCOME (LOSS)                             $ (2,312)    $    820     $ (2,524)    $    531
                                              ========     ========     ========     ========

NET INCOME (LOSS) PER SHARE:
       Basic                                  $  (0.14)    $   0.06     $  (0.16)    $   0.04
       Diluted                                $  (0.14)    $   0.05     $  (0.16)    $   0.03

WEIGHTED AVERAGE SHARES OUTSTANDING
       Basic                                    17,076       14,854       15,646       14,858
       Diluted                                  17,076       15,630       15,646       15,274


      See accompanying notes which are an integral part of these unaudited
                   consolidated condensed financial statements


                                       2


                       INNOVO GROUP, INC. AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                          (000's except per share data)
                                   (unaudited)

                                                           Nine Months Ended
                                                        -----------------------
                                                        8/30/2003     8/31/2002
                                                        ---------     ---------

CASH FLOWS (USED IN) PROVIDED BY OPERATING ACTIVITIES   $  (7,615)    $     582
                                                        ---------     ---------

CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from sale of fixed assets                              6            --
Proceeds from Investment                                      853            --
Redemption of Preferred Shares                               (368)           --
Purchases of Property, Plant & Equipment                     (530)         (387)
                                                        ---------     ---------
Cash Used in Investing Activities                             (39)         (387)

CASH FLOWS FROM FINANCING ACTIVITIES
Purchase of treasury stock                                    (28)          (44)
Payments on notes, payables and long term debt               (568)         (659)
Factor borrowings                                              --           216
Related party borrowings                                      500            --
Proceeds from issuance of stock                             9,928            --
                                                        ---------     ---------
Cash provided by (used in) financing activities             9,832          (487)

Effect of exchange rate on cash                                10            --

NET CHANGE IN CASH AND CASH EQUIVALENTS                     2,188          (292)

CASH AND CASH EQUIVALENTS, at beginning of period             222           292
                                                        ---------     ---------

CASH AND CASH EQUIVALENTS, at end of period             $   2,410     $      --
                                                        =========     =========

      See accompanying notes which are an integral part of these unaudited
                   consolidated condensed financial statements


                                       3


                       INNOVO GROUP INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

NOTE 1-BASIS OF PRESENTATION

      In the opinion of management, the accompanying unaudited condensed
consolidated financial statements contain all adjustments (consisting of only
normal recurring and consolidating adjustments) considered necessary to present
fairly the balance sheets, the results of operations and cash flows for the
period reported. The accompanying unaudited condensed consolidated financial
statements include the financial results of Innovo Group Inc. ("Innovo Group")
and all its wholly-owned subsidiaries (collectively the "Company" or "we"). All
inter-company balances have been eliminated.

      These accompanying unaudited condensed consolidated financial statements
have been prepared in accordance with accounting principles generally accepted
in the United States for interim financial information and with the instructions
to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include
all of the information and footnotes required by accounting principles generally
accepted in the United States for complete financial statements. The balance
sheet at November 30, 2002 has been derived from the audited financial
statements at that date but does not include all of the information and
footnotes required by accounting principles generally accepted in the United
States for complete financial statements.

      While management believes that the disclosures presented are adequate to
make the information not misleading, it is recommended that the condensed
consolidated financial statements and footnotes be read in conjunction with the
consolidated financial statements included in the Company's Annual Report on
Form 10-K for the year ended November 30, 2002. Operating results for the three-
and nine-month period ended August 30, 2003 are not necessarily indicative of
the results that may be expected for the year ended November 29, 2003.

      During the quarter ended August 30, 2003, the Company reclassified freight
charges the Company incurs to ship products to its customers from selling,
general, and administrative expenses to cost of goods sold in the statement of
operations for the 2002 period. This reclassification resulted in a 1 percentage
point decrease in the Company's overall gross margin for the third quarter of
2002.

NOTE 2 - INVENTORY

      Inventories are stated at the lower of cost, as determined by the
first-in, first-out method, or market. Inventories consisted of the following
(in thousands):

                                                          08/30/03     11/30/02
                                                          --------     --------

Finished goods                                            $  5,993     $  5,741
Work in progress                                               620           --
Raw materials                                                  812           74
                                                          --------     --------
                                                          $  7,425     $  5,815
Less allowance for obsolescence and slow moving items         (488)        (105)
                                                          --------     --------
                                                          $  6,937     $  5,710
                                                          ========     ========

NOTE 3 - LONG-TERM DEBT

      A summary of our long-term debt follows (in thousands):


                                       4


First mortgage loan on Springfield property                $    490     $    558
Promissory note to Azteca (Blue Concepts)                    21,800           --
Promissory note to Azteca (Knit Div. Note 1)                    647          786
Promissory note to Azteca (Knit Div. Note 2)                  1,682        2,043
                                                           --------     --------
Total long-term debt                                       $ 24,619     $  3,387
Less current maturities                                         802          756
                                                           --------     --------
                                                           $ 23,817     $  2,631
                                                           ========     ========

NOTE 4-- DUE FROM FACTOR AND SHORT TERM DEBT

      On or about June 10, 2003, the Company amended its existing financing
facilities, to be effective as of April 11, 2003, with CIT Commercial Services
("CIT"), a unit of CIT Group, Inc. The Company amended the previous credit
facility to remove the fixed aggregate cap of $800,000 on its inventory based
line for Joe's Jeans, Inc. ("Joe's") and Innovo, Inc. ("Innovo"), wholly-owned
subsidiaries of the Company, to allow for the Company to borrow up to 50% of the
value of certain eligible inventory calculated on the basis of the lower of cost
or market, with cost calculated on a first-in-first out basis. As part of the
refinancing, the Company's wholly-owned subsidiary, Innovo Azteca Apparel, Inc.
("IAA") entered into an inventory based line of credit with CIT based on the
same terms as Joe's and Innovo. IAA did not previously have an inventory based
line of credit. Under the factoring arrangements, the Company may borrow up to
85% of the value of eligible factored receivables outstanding. The factoring
rate that the Company pays to CIT to factor accounts, on which CIT bears some or
all of the credit risk, was lowered to 0.4% and the interest rate associated
with borrowings under the inventory lines and factoring facility were reduced to
the Chase prime rate. The Company has also established a letter of credit
facility with CIT whereby the Company can open letters of credit, for 0.125% of
the face value, with international and domestic suppliers provided the Company
has availability on its inventory line of credit. In addition, the Company also
may elect to factor with CIT its receivables by utilizing an adjustment of the
interest rate as set on a case-by-case basis, whereby certain allocation of risk
would be borne by the Company, depending upon the interest rate adjustment. The
Company records its accounts receivables on the balance sheet net of receivables
factored with CIT, since the factoring of receivables is non-recourse to the
Company. . Further, in the event the Company's loan balance with CIT exceeds the
face value of the receivables factored with CIT, the Company records the
difference between the face value of the factored receivables and the
outstanding loan balance as a liability on the Company's balance sheet as "Due
to Factor". The Company's loan balance as of August 30, 2003 with CIT was
$5,757,000 and the Company had $6,649,000 of factored receivables with CIT as of
August 30, 2003. As a result, the Company had no liability with CIT as of August
30, 2003.

NOTE 5 --EARNINGS PER SHARE

      A reconciliation of the numerator and denominator of basic earnings (loss)
per share and diluted earnings (loss) per share is as follows (in thousands,
except per share data):


                                       5




                                               Three Months Ended     Nine Months Ended
                                              --------------------   --------------------
                                              08/30/03    08/31/02   08/30/03    08/31/02
                                              --------    --------   --------    --------

                                                                     
Basic EPS Computation:
Numerator                                       (2,312)        820     (2,524)        531
Denominator:
Weighted Average Common Shares Outstanding      17,076      14,854     15,646      14,858
                                              --------    --------   --------    --------

Total Shares                                    17,076      14,854     15,646      14,858
                                              --------    --------   --------    --------

Basic EPS                                     $  (0.14)   $   0.06   $  (0.16)   $   0.04
                                              ========    ========   ========    ========

Diluted EPS Calculation:
Numerator                                       (2,312)        820     (2,524)        531
Denominator:
Weighted Average Common Shares Outstanding      17,076      14,854     15,646      14,858
Incremental Shares Outstanding from Assumed
Exercise of Options and Warrants                    --         776         --         416
                                              --------    --------   --------    --------

Total Shares                                    17,076      15,630     15,646      15,274
                                              --------    --------   --------    --------

Diluted EPS                                   $  (0.14)   $   0.05   $  (0.16)   $   0.03
                                              ========    ========   ========    ========


9,991,000 options and warrants were excluded from calculation of diluted EPS at
August 30, 2003 as they either had an exercise price in excess of the average
market price of the Company's common stock during the quarter or their effect
would have been ant

1,095,000 options and warrants at August 31, 2002 were excluded from the
calculation of diluted EPS as their effect would have been anti-dilutive

NOTE 6 - OTHER INCOME AND EXPENSE

      Other Income and Expense consists of the following (in thousands):



                                                 Three Months Ended    Nine Months Ended
                                                 ------------------    ------------------
                                                 8/30/03    8/31/02    8/30/03    8/31/02
                                                 -------    -------    -------    -------

                                                                      
Rental, real estate, and management fee income   $    93    $    94    $   269    $   126
Unrealized gain on foreign currency                  100         --         74         --
Other Items                                            4          1         28         17
                                                 -------    -------    -------    -------
Total Other Income                               $   197    $    95    $   371    $   143
                                                 =======    =======    =======    =======

Rental Expense                                   $    (8)   $    (7)   $   (52)   $   (36)
Other Items                                          (16)        --        (10)        --
                                                 -------    -------    -------    -------
Total Other Expense                              $   (24)   $    (7)   $   (62)   $   (36)
                                                 =======    =======    =======    =======



                                       6


NOTE 7 - EQUITY ISSUANCES

      During the third quarter ended August 30, 2003, the Company consummated
two private placements of its common stock to a limited number of "accredited
investors" pursuant to Rule 506 of Regulation D under the Securities Act of
1933, as amended (the "Securities Act"), resulting in net proceeds of
$9,343,075, after all commissions and expenses (including legal and accounting)
to the Company. The first private placement, completed on July 1, 2003 to 34
accredited investors raised net proceeds of $8,750,922 at $3.33 per share. The
Company issued 2,835,481 shares ("I Shares") as a result of the first private
placement, which resulted in an 18.6% increase in our shares of common stock
immediately outstanding prior to this issuance. Sanders Morris Harris, Inc.
("SMH") acted as the placement agent on a best efforts basis for the first
private placement ("SMH Placement"). In consideration of the services rendered
by SMH, SMH was paid 7% of the gross proceeds, plus expenses, for a total of
$690,929.64, and also received a five year warrant entitling SMH to purchase
300,000 shares of common stock at $4.50 per share which becomes exercisable on
January 1, 2004. The second placement was completed on August 29, 2003, and
raised net proceeds of $591,875 at $3.62 per share. The Company issued 175,000
shares ("II Shares" and together with the I Shares the "I and II Shares") to 5
accredited investors as a result of the second private placement, which resulted
in a 0.9% increase in our shares of common stock immediately outstanding prior
to this issuance. Pacific Summit Securities ("PSS") acted as the placement agent
on a best efforts basis for the second private placement ("PSS Placement"). In
consideration of the services rendered by PSS, PSS was paid 6% of gross
proceeds, plus expenses, for a total of $41,625, and also received a warrant
entitling PSS to purchase 17,500 shares of the Company's common stock at $3.62
per share which becomes exercisable on January 1, 2004. Each of the warrants
issued to SMH and PSS includes a cashless exercise option, pursuant to which the
holder thereof can exercise the warrant without paying the exercise price in
cash. If the holder elects to use this cashless exercise option, it will receive
a fewer number our shares than it would have received if the exercise price were
paid in cash. The number of shares of common stock a holder of the warrant would
receive in connection with a cashless exercise is determined in accordance with
a formula set forth in the applicable warrant. The Company intends to use the
proceeds from the transaction for general corporate purposes.

      Each buyer of the I and II Shares represented to the Company that he or
she: (i) purchased the I and II Shares for his or her own account, with the
intention of holding the I and II Shares for investment and not with the
intention of participating, directly or indirectly, in any resale or
distribution of the I and II Shares; and (ii) represented to the Company that he
or she is an "Accredited Investor," as that term is defined in Rule 501(a) of
Regulation D under the Securities Act. The I and II Shares were offered and sold
to the buyers in reliance upon Rule 506 of Regulation D, which provides an
exemption from registration under Section 4(2) of the said Act.

NOTE 8 - ITOCHU LICENSING AND DISTRIBUTION AGREEMENT

      On July 1, 2003, Joe's entered into a Master Distribution and Licensing
Agreement ("Distribution and Licensing Agreement") with Itochu Corporation
("Itochu"), a Japanese corporation, pursuant to which Itochu obtained certain
manufacturing, licensing, and distribution rights for apparel and accessory
products using the "Joe's" and "Joe's Jeans" trademarks for a period of 42
months.

      The Distribution and Licensing Agreement grants Itochu certain rights with
respect to the manufacture, distribution, sale and/or advertisement of certain
Joe's apparel products ("Joe's Products"), including but not limited (i) a
non-exclusive right to use the Joe's and Joe's Jeans marks in connection with
the manufacture of certain licensed Joe's and Joe's Jeans products ("Licensed
Products") throughout the world, and an exclusive right to use the Joe's and
Joe's Jeans marks to manufacture the Licensed Products in Japan; and (ii) an
exclusive right to import and distribute certain imported Joe's Products
("Imported Products") into Japan. These Imported Products will be purchased
directly from Joe's, with Itochu being obligated to purchase a minimum of $5.75
million of Joe's Products over the term of the Agreement. Additionally, Itochu
shall have the right to develop, produce and distribute certain apparel products
bearing the Joe's and Joe's Jeans marks for which Joe's shall receive a global
royalty payment for each contract year equal to the aggregate amount of 6% of
the net sales of all bottoms for both


                                       7


men and women of the products license, and 5% of the net sales of all tops for
both men and women of the licensed products.

      As a part of the transaction, Itochu purchased the existing first quality
inventory of the Company's wholly-owned Japanese subsidiary, Joe's Jeans Japan,
Inc. ("JJJ"), for approximately $1.0 million, assumed the management and
operations of JJJ's showroom in Tokyo and employed certain employees of JJJ.

      The Company will continue to operate JJJ until all operations have ceased,
including the fulfillment of existing purchase orders from customers and the
collection of all outstanding accounts receivables. Upon the cessation of all
operating activities, the Company intends to dissolve the JJJ subsidiary.
However, the Company will continue to sell product in Japan through its
licensing and distribution agreement with Itochu.

NOTE 9 - BLUE CONCEPTS ACQUISITION

      On July 17, 2003, our subsidiary Innovo Azteca Apparel, Inc. ("IAA")
entered into an asset purchase agreement ("APA") with Azteca Production
International, Inc. ("Azteca"), Hubert Guez ("Hubert Guez") and Paul Guez ("Paul
Guez"), whereby IAA acquired the Blue Concepts division (the "Division") of
Azteca. The Division sells primarily denim jeans to American Eagle Outfitters,
Inc. ("AEO"), a national retailer. Hubert Guez and Paul Guez, substantial
stockholders of the Company, together have a controlling interest in Azteca. As
of October 14, 2003, Hubert Guez, Paul Guez and their affiliates beneficially
own approximately 21% of the Company's common stock on a fully diluted basis.

      Pursuant to the terms of the APA, IAA paid $21.8 million for the Division,
subject to adjustment as noted below. Pursuant to the APA, IAA employed all 30
of the existing employees of the Division but did not assume any of the
Division's or Azteca's existing liabilities. The purchase price was paid through
the issuance of a seven-year, partially convertible promissory note (the
"Note"). The Note bears interest at a rate of 6% and requires payment of
interest only during the first 24 months and then is fully amortized over the
remaining five-year period. The terms of the transaction further allow the
Company, upon shareholder approval, to convert a portion of the Note into
3,125,000 shares of Company common stock valued at the greater of $4.00 per
share or the market value of the Company's common stock at the date shareholder
approval is obtained. In the event shareholder approval is obtained, the Note
will be reduced to $9.3 million and the shares issued pursuant to the conversion
will be subject to certain lock-up periods. In the event that sales of the
Division fall below $70 million during the first 17 month period ("Period I")
following the closing of the acquisition, or $65 million during the 12 month
period ("Period II") following Period I, certain terms of the APA allow for a
reduction in the purchase price through a decrease in the principal balance of
the Note and/or the return of certain locked-up shares of the Company's common
stock. In the event the Note is reduced during Period I and the sales of the
Division in Period II are greater than $65 million, the Note shall be increased
by half of the amount greater than $65 million but in no event shall the Note be
increased by an amount greater than the decrease in Period I.

      In the event the principal amount of the Note needs to be reduced beyond
the outstanding principal balance of such Note, then an amount of the locked-up
shares equal to the balance of the required reduction shall be returned to the
Company. For these purposes, the locked-up shares shall be valued at $4.00 per
share. Additionally, if during the 12-month period following the closing, AEO is
no longer a customer of IAA, the locked-up shares will be returned to the
Company, and any amount remaining on the balance of the Note will be forgiven.

      In the event the revenues of the Division decrease to $35 million or less
during Period I or Period II, IAA shall have the right to sell the purchased
assets back to Azteca, and Azteca shall have the right to buy back the purchased
assets for the remaining balance of the Note and any and all Locked Up Shares
shall be returned to the Company. In addition, IAA will pay to Sweet Sportswear,
LLC, an Azteca affiliate, an amount equal to 2.5% of IAA's revenues generated as
a result of sales to AEO.

      As part of the transaction, IAA and AZT International SA de CV, a Mexico
corporation and wholly-owned subsidiary of Azteca ("AZT"), entered into a
two-year, renewable, non-exclusive supply agreement ("Supply Agreement") for
products to be sold by Division. Under the terms of the Supply Agreement, the
Company has agreed to market and sell the products to be purchased from AZT the
Company's customers, more particularly the


                                       8


customers of the Division. In addition to the customary obligations, the Supply
Agreement requires that: (i) the Company shall submit written purchase orders to
AZT on a monthly basis specifying (x) the products to be supplied and (y) a
specified shipping date for products to be shipped; (ii) the Company shall give
AZT reasonable time allowances upon placing its purchase orders with AZT prior
to delivery of the products by AZT; (iii) AZT shall receive payment immediately
upon receipt by the Company of invoices for its purchase orders; (iv) the
Company shall have a guaranteed profit margin of 15% on a "per unit" basis; and
(v) the products to be supplied shall be subject to quality control measures by
the Company and by the customer of the Division.

      The results of operations of the Division have been included in the
Company's statement of operations from July 17, 2003.

      The following table shows the Company's unaudited pro forma consolidated
results of operations for the three months and nine months ended August 30, 2003
and August 31, 2002 assuming the Blue Concepts acquisition had occurred at the
beginning of the respective fiscal years (in thousands):

                                      Three Months Ended      Nine Months Ended
                                     08/30/03    08/31/02   08/30/03    08/31/02
                                     --------    --------   --------    --------

Net revenues                         $ 28,666    $ 41,277   $ 93,425    $ 74,660
Net income (loss)                      (1,953)      3,139       (692)      2,897

Earnings (loss) per share:
Basic                                $  (0.10)   $   0.17   $  (0.04)   $   0.16
Diluted                              $  (0.10)   $   0.17   $  (0.04)   $   0.15

      Management and the board of directors entered into the Blue Concepts
acquisition for the following reasons: (i) the Company was able to enter into an
acquisition with a seller with which the Company has a long-standing
relationship; (ii) the Company was able to acquire a profitable business that
has (x) a financial history of producing conservative profit margins with
significant revenues; (iii) Blue Concepts had a strong customer relationship
with AEO, (iv) the manufacturing relationships with Azteca to produce
effectively and efficiently; and (v) was able to acquire the personnel and
talent of a profitable business. Further, although there can be no assurance,
the Division is expected to increase the Company's revenue growth and is
expected to maintain positive cash flows. In the Third Quarter 2003, the
Division accounted for $5,772,000, or 26% of our net revenue. Furthermore, the
APA protects the Company if revenue expectations are not realized by providing
"downside" protections, such as guaranteed sales minimums, and a buy-sell
provision that allows for the sale of the business if revenues do not reach $35
million.

      The Blue Concepts acquisition was accounted for under the purchase method
of accounting. Of the $21,800,000 million purchase price, $10,400,000 was
recorded as an intangible asset representing the value of the customer list,
$700,000 was recorded as an intangible asset representing the value of the
non-compete contained in the APA, $511,000 was recorded as an intangible asset
representing the gross profit of the existing purchase orders at Azteca's Blue
Concepts division at the closing of the acquisition and the balance of the
purchase price was booked as goodwill. The purchase price was allocated to the
various assets purchased at their estimated fair values at the date of
acquisition as follows:

Total preliminary purchase price:                                   $ 21,800,000

Identifiable Intangible Assets:
Value of in-house purchase orders                                   $    511,432
Customer list                                                       $ 10,400,000
Non-compete agreement                                               $    700,000
                                                                    ------------
Total identifiable intangible assets                                $ 11,611,432

Goodwill:                                                           $ 10,188,568


                                       9


NOTE 10 - INCOME TAXES

      The Company's income tax expense for the nine months ended August 31, 2003
and August 31, 2002 represents estimated state and foreign income and franchise
tax expense. The effective tax rate for 2003 differs from the statutory rate
primarily as a result of the accrual for state and foreign taxes and the
recording of a valuation allowance which fully offset the benefit of the losses
for the period. For the 2002 period, the tax rate differs from the statutory
rate as a result of the provision for state and foreign taxes and the use of net
operating losses to offset the federal liability for which no benefit had
previously been recognized.

NOTE 11 - STOCK COMPENSATION

      The Company follows the guidance set forth in APB No. 25 as it pertains to
the recording of expenses from the issuance of incentive stock options. The
Company has adopted the disclosure-only provisions of SFAS No. 123. Accordingly,
no compensation expense has been recorded in conjunction with options issued to
employees. Had compensation cost been determined based on the fair value of the
options at the grant date and amortized over the option's vesting period,
consistent with the method prescribed by SFAS No. 123, the Company's net income
(loss) would have been (in thousands except per share information):



                                            3 months ended           9 months ended
                                        ----------------------   ----------------------
                                         8/30/03      8/31/02     8/30/03      8/31/02
                                        ---------    ---------   ---------    ---------

                                                                  
Net (loss) income as reported           $  (2,312)   $     820   $  (2,524)   $     531
Add:
     Stock based compensation expense
     included in reported net income,
     net of related tax effects                25           14          76           57
Deduct:
     Total stock based comployee
     compensation expense determined
     under fair market value based
     method for all awards, net of
     related tax effects                       97           26         392          114
                                        ---------    ---------   ---------    ---------
Pro forma net (loss) income             $  (2,384)   $     808   $  (2,840)   $     474
                                        =========    =========   =========    =========

Net (loss) income per share
     As reported - basic                $   (0.14)   $    0.06   $   (0.16)   $    0.04
     As reported - diluted              $   (0.14)   $    0.05   $   (0.16)   $    0.03

     Pro forma - basic                  $   (0.16)   $    0.05   $   (0.18)   $    0.03
     Pro forma - diluted                $   (0.16)   $    0.05   $   (0.18)   $    0.03


      The fair value of each option granted is estimated on the date of grant
using the Black-Scholes option-pricing model with the following assumptions used
for grants in 2003 and 2002; expected volatility of 47% and 38%; risk-free
interest rate of 5.0% and 6.0% expected lives from one to four years and
expected dividends of 0%. The Black-Scholes model was developed for use in
estimating the fair value of traded options, which have no vesting restrictions
and are fully transferable. In addition, option valuation models require the
input of highly subjective assumptions including the expected stock price
volatility. Because the Company's employee stock options have characteristics
significantly different from those of traded options and because changes in the
subjective input assumptions can materially affect the fair value estimate, in
management's opinion, the existing models do not necessarily provide a reliable
single measure of the fair value of its employee stock options.


                                       10


NOTE 12 - REPORTABLE SEGMENTS

      During fiscal 2002 and 2003, the Company operated in two segments,
accessories and apparel. The accessories segment represents the Company's
historical line of business as conducted by Innovo. The apparel segment is
comprised of the operations of Joe's and IAA, both of which began in 2001, as a
result of acquisitions of the license for Joe's and Joe's Jeans from JD Design,
LLC and the Knit division from Azteca. The Company's real estate operations and
corporate activities are categorized under "other". The operating segments have
been classified based upon the nature of their respective operations, customer
base and the nature of the products sold.

The following table sets for certain financial date by segment for the periods
indicated (in thousands):



      Three Months Ended
           08/30/03                       Accessories    Apparel      Other (A)        Total
                                          ----------------------------------------------------
                                                          (in thousands)
                                                                        
Net Revenues from External Customers       $   4,400    $  17,506     $      --     $  21,906
Gross Profit                                   1,039        2,854            --         3,893
Depreciation & Amortization                        8          689            26           723
Operating Income (Loss)                          294       (1,613)         (739)       (2,058)


      Nine Months Ended
          08/30/03                        Accessories    Apparel      Other (A)        Total
                                          ----------------------------------------------------
                                                             (in thousands)
                                                                        
Net Revenues from External Customers       $  10,329    $  35,505     $      --     $  45,834
Gross Profit                                   2,632        7,927            --        10,559
Depreciation & Amortization                       21          793            73           887
Operating Income (Loss)                          418         (456)       (1,950)       (1,988)
Total Assets                                  (1,055)      30,810        11,335        41,090



                                       11




      Three Months Ended
           08/31/02                       Accessories    Apparel      Other (A)        Total
                                          ----------------------------------------------------
                                                             (in thousands)
                                                                        
Net Revenues from External Customers       $   4,890    $   5,258     $      --     $  10,148
Gross Profit                                   1,273        1,971            --         3,244
Depreciation & Amortization                        6           46            10            62
Operating Income (Loss)                          374          950          (316)        1,008


      Nine Months Ended
           08/31/02                       Accessories    Apparel      Other (A)        Total
                                          ----------------------------------------------------
                                                             (in thousands)
                                                                        
Net Revenues from External Customers       $   9,261    $  10,958     $      --     $  20,219
Gross Profit                                   2,489        3,860            --         6,349
Depreciation & Amortization                       15          132            31           178
Operating Income (Loss)                          509        1,428          (983)          954
Total Assets                                     142        8,231         6,022        14,395


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

Forward-Looking Statements

      When used in this Quarterly Report on Form 10-Q, the words "may," "will,"
"except," "anticipate," "intend," "estimate," "continue," "believe" and similar
expressions are intended to identify forward-looking statements. Similarly,
statements that describe our future expectations, objectives and goals or
contain projections of our future results of operations or financial condition
are also forward-looking statements. Statements looking forward in time are
included in this Quarterly Report on Form 10-Q pursuant to the "safe harbor"
provision of the Private Securities Litigation Reform Act of 1995. Such
statements are subject to certain risks and uncertainties, which could cause
actual results to differ materially, including, without limitation, continued
acceptance of the Company's product, product demand, competition, capital
adequacy and the potential inability to raise additional capital if required,
and the risk factors contained in the Company's reports filed with the
Securities and Exchange Commission pursuant to the Securities Exchange Act of
1934, as amended, including its Annual Report on Form 10-K for the year ended
November 30, 2002. Readers are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date hereof. Our future
results, performance or achievements could differ materially from those
expressed or implied in these forward-looking statements. The Company does not
undertake and specifically declines any obligation to publicly revise these
forward-looking statements to reflect events or circumstances occurring after
the date hereof or to reflect the occurrence of unanticipated events.

      The following discussion provides information and analysis of our results
of operations for the three and nine month periods ended August 30, 2003 and the
three- and nine-month periods ended August 31, 2002, and our liquidity and
capital resources. The following discussion and analysis should be read in
conjunction with our Consolidated Condensed Financial Statements included
elsewhere herein.

      We completed our acquisition of the Blue Concepts division from Azteca on
July 17, 2003. The results of operations of the Division are included in our
operating results from the date of acquisition. Accordingly, the financial
position and results of operations presented and discussed herein are not
directly comparable between years. See Management's Discussion and Analysis of
Financial Condition and Results of Operations - Recent Acquisitions and
Licenses" for a further discussion of the Blue Concepts acquisition.


                                       12


General

      Results of Operations

The following table sets forth certain statements of operations data for the
years indicated (in thousands):

                                                    Three Months Ended
                                           ------------------------------------
                                           08/30/03      08/31/02      % Change
                                           --------      --------      --------
Net Revenues                               $ 21,906      $ 10,148           116%
Cost of Goods Sold                           18,013         6,904           161%
                                           --------      --------      --------
Gross Profit                                  3,893         3,244            20%

Selling, General & Administrative             5,228         2,174           140%
Depreciation & Amortization                     723            62          1066%
                                           --------      --------      --------
Income (Loss) from Operations                (2,058)        1,008          -304%

Interest Expense                               (403)         (164)          146%
Other Income (Expense)                          173            88            97%
                                           --------      --------      --------
Income (Loss) before Income Taxes            (2,288)          932          -345%

Income Taxes                                     24           112           -79%
                                           --------      --------      --------

Net Income (Loss)                          $ (2,312)     $    820          -382%


                                                    Nine Months Ended
                                           ------------------------------------
                                           08/30/03      08/31/02      % Change
                                           --------      --------      --------

Net Sales                                  $ 45,834      $ 20,219           127%
Cost of Goods Sold                           35,275        13,869           154%
                                           --------      --------      --------
Gross Profit                                 10,559         6,350            66%

Selling, General & Administrative            11,659         5,218           123%
Depreciation & Amortization                     887           178           398%
                                           --------      --------      --------
Income (Loss) from Operations                (1,987)          954          -308%

Interest Expense                               (770)         (382)          102%
Other Income (Expense)                          309           107           189%
                                           --------      --------      --------
Income (Loss) before Income Taxes            (2,448)          679          -461%

Income Taxes                                     76           148           -49%
                                           --------      --------      --------

Net Income (Loss)                          $ (2,524)     $    531          -575%


                                       13


Comparison of Three Months Ended August 30, 2003 ("Third Quarter 2003") to Three
Months Ended August 31, 2002 ("Third Quarter 2002")

Overview

      We increased our net revenues by $11,758,000, from $10,148,000 during the
Third Quarter 2002 to $21,906,000 during the Third Quarter 2003, or an increase
of 116%. Although we increased our net sales by 116%, we generated a net loss of
$2,312,000 during the Third Quarter 2003 compared to net income of $820,000
during the Third Quarter 2002. The primary reasons for our $2,312,000 net loss
are the following:

      o     Lower gross margins;

      o     Increased employee wages of $879,000;

      o     Advertising, marketing and related costs of $628,000 incurred in
            order to market and launch the Shago(R) by Bow Wow and Fetish(R) by
            Eve;

      o     Significant increases in legal, accounting, and other professional
            fees and insurance of $264,000; and

      o     Increase in interest expense of $155,000 and depreciation and
            amortization costs of $589,000 associated with the acquisition of
            the Blue Concepts division from Azteca Production International,
            Inc., an affiliate of the Company.

      In connection with our discussion below of the results of our operations
for the Third Quarter 2003 compared to the Third Quarter 2002 below, we
explained in greater detail the reasons for the net loss incurred in the Third
Quarter 2003.

Reportable Segments

      Our principle business activity involves the design, development and
worldwide marketing of high quality consumer products for the apparel and
accessory markets. We do not manufacture any apparel or accessory products. See
"Management's Discussion & Analysis--Manufacturing, Warehousing and
Distribution" for further discussion of our outsourcing of such services. We
sell our products to over 1,000 different retail, distributors and private label
customers around the world. Retail customers and distributors purchase finished
goods directly from the Company. Retail customers then sell the products through
their retail stores and distributors sell our products to retailers in the
international market place. Private label customers outsource the production and
sourcing of their private label products to the Company and then sell through
their own distribution channels. Private label customers are generally retail
chains who desire to sell apparel and accessory products under their own brand
name. We work with our private label customers to create their own brand image
by custom designing products. In creating a unique brand, our private label
customers may provide samples to us or may select styles already available in
our showrooms. We believe we have established a reputation among these private
label buyers for the ability to arrange for the manufacture of apparel and
accessory products on a reliable, expeditious and cost-effective basis.

      During the Third Quarter 2003 and Third Quarter 2002, the Company operated
in two segments: accessories and apparel. The accessories segment represents our
historical line of business of marketing and designing apparel and craft
products, which is conducted by our wholly-owned subsidiary, Innovo, Inc.
("Innovo"). The apparel segment represents the operations of our two-wholly
owned subsidiaries, Joe's Jeans, Inc. ("Joe's") and Innovo Azteca Apparel, Inc.
("IAA"), both of which are involved in the design, development and marketing of
apparel products. The apparel and accessory operating segments have been
classified based upon the nature of their respective operations, customer base
and the nature of the products sold.

      The Company's real estate transactions and its other corporate activities
are categorized under "other" and are represented by the operations of Innovo
Group Inc., the parent company, and its two-wholly owned subsidiaries, Leasall
Management, Inc. ("LMI") and Innovo Realty, Inc. ("IRI"), which conduct the
Company's real estate operations. The Company's real estate operations do not
currently require a substantial allocation of the Company's resources and are
not a significant part of management's daily operational functions.

      The following table sets forth certain statements of operations data by
segment for the periods indicated (in thousands):


                                       14


    Three Months Ended
         08/30/03                  Accessories   Apparel    Other (A)     Total
                                   ---------------------------------------------
                                                   (in thousands)
Net Revenues                        $  4,400    $ 17,506    $     --    $ 21,906
Gross Profit                           1,039       2,854          --       3,893
Depreciation & Amortization                8         689          26         723
Interest Expense                          70         314          19         403

    Three Months Ended
         08/31/02                  Accessories   Apparel    Other (A)     Total
                                   ---------------------------------------------
                                                   (in thousands)

Net Revenues                        $  4,890    $  5,258    $     --    $ 10,148
Gross Profit                           1,273       1,971          --       3,244
Depreciation & Amortization                6          46          10          62
Interest Expense                          48          98          18         164



    Three Months Ended
   08/30/03 to 08/31/02             Accessories              Apparel               Other (A)               Total
                               $ Change    % Change    $ Change   % Change    $ Change   % Change   $ Change    % Change
                               -----------------------------------------------------------------------------------------
                                          (in thousands)
                                                                                           
Net Revenues                   $  (490)       -10%     $12,248       233%     $    --       N/A     $11,758        116%
Gross Profit                      (234)       (18)         883        45           --       N/A         649         20
Depreciation & Amortization          2         33          643       N/A           16       160         661        N/A
Interest Expense                    22         46          216       220            1         6         239        146


(A)   Other includes corporate expenses and assets and expenses related to real
      estate operations.

Net Revenues

      Net revenues for the Third Quarter 2003 increased to $21,906,000 from
$10,148,000 for the Third Quarter 2002, or an increase of 116%. The primary
reasons for the increase in our net revenues were due: (i) to increased sales to
our private label customers in both the apparel and accessories segments; (ii)
growth in Joe's and Joe's Jeans branded apparel products; and (iii) growth in
sales of our craft products. Craft products primarily consist of canvas and
denim totebags, canvas adult aprons and children's aprons, and backpacks. These
craft products are part of the major product category in an estimated $12
billion craft industry with items sold through major retailers such as Wal-Mart,
Michael's, AC Moore and Joanne's. Accessory products consist of such items as
handbags, hats and other apparel accessories that accompany and complement the
apparel products.

      Accessory

      Innovo. The Company's accessory segment had net revenues of $4,400,000 in
the Third Quarter 2003 compared to $4,890,000 in the Third Quarter 2002, or a
10% decrease. The 10% decrease is primarily a result of lower sales of Innovo's
branded accessory products carrying the following brand names: Bongo(R),
Friendship(TM) and Clear Gear(TM). More specifically, in the Third Quarter 2003
gross revenues attributable to Innovo's branded accessory products decreased
from $2,296,000 in the Third Quarter 2002 to $1,890,000, or a decrease of 18%.
The primary reasons for the decrease in the net revenues of Innovo's branded
accessory products was slower sales of junior accessories products to most of
our customers. Most of the reductions, moreover, occurred in sales to department
stores, such as May Co. and Dillard's, and specialty retail customers. Innovo's
gross revenues from its craft business decreased from $1,576,000 in the Third
Quarter 2002 to $1,534,000 in the Third Quarter 2003, or a


                                       15


decrease of 3%. Offsetting a portion the decreases in Innovo's branded accessory
and craft businesses was an increase in Innovo's private label accessory sales.
The private label accessory business of the Company increased from $893,000 in
gross revenue in the Third Quarter 2002 to $1,000,000 in gross revenue in the
Third Quarter 2003, or an increase of 12%. This increase was primarily due to
expanded sales to our private label customers.

      Apparel

      Joe's. Joe's had net revenues of $3,220,000 during the Third Quarter 2003
compared to $2,515,000 in the Third Quarter 2002, or an increase of 28%. Joe's
net revenues from sales in the United States for the Third Quarter 2003 were
$1,589,000 compared to $1,297,000 in the Third Quarter 2002, or a 23% increase.
The balance of Joe's net revenues from the Third Quarter 2003 of $1,632,000 are
attributable to international sales from Joe's subsidiary, Joe's Jeans Japan,
Inc. ("JJJ") in Japan and sales to international distributors located in Canada,
France, England, Australia and Norway. Joe's international net revenue of
$1,632,000 in the Third Quarter 2003 increased by 34% compared to Joe's
international net revenue of $1,217,000 in the Third Quarter 2002. During the
Third Quarter 2003, the Company sold approximately $1,000,000 of product to
Itochu in connection with the licensing of the "Joe's Jeans" brand in Japan. See
"Management's Discussion & Analysis - Recent Acquisitions and Licenses" for
further discussion regarding the Joe's Jeans licensing agreement. The increase
in both U.S. and international net revenue is attributable to growing brand
awareness of the "Joe's" and "Joe's Jeans" brands, which we believe is a result
of our continued marketing efforts and in the Third Quarter 2003 our marketing
expenses for the products sold by Joe's increased by 99% compared to the Third
Quarter 2002, as we discuss in further detail below. Towards the end of the
Third Quarter 2003, Joe's commenced shipping an expanded collection of products,
which includes not only pants in different materials other than denim, but also
tops such as shirts and jackets.

      IAA. IAA segregates its operations between two divisions: private label
and branded products. IAA had net revenues of $14,285,000 during the Third
Quarter 2003 compared to $2,744,000 in the Third Quarter 2002, an increase of
approximately 421%. IAA's significant increase in net revenues is attributable
to a substantial increase in sales by IAA's private label division, including
sales to customers acquired through the Blue Concepts acquisition in July of
2003. Of the $14,285,000 of net revenue, $13,067,000, or 91% was attributable to
IAA's private label division. Roughly half of the growth came from increased
sales to our existing customer base, such as Target under the Mossimo label and
Warnaco, with the remaining growth coming from sales to customers of the Blue
Concepts Division. See Note 9 "Blue Concepts Acquisition" and "Management's
Discussion & Analysis--Recent Acquisitions" for further discussion of the Blue
Concepts acquisition.

      IAA's branded division is comprised of three branded product lines:
Shago(R) by Bow Wow, Fetish(R) by Eve and Hot Wheels(R) by Mattel. In the Third
Quarter 2003, IAA's branded division only shipped its Shago(R) apparel product
line. Shago(R) apparel products were shipped to retail department stores and
specialty stores in the United States. We commenced shipping apparel products
under the Fetish(TM) apparel product line in September 2003 to retail department
stores and specialty stores in the United States.

Gross Margin

      The Company's gross profit increased from $649,000 to $3,893,000 in the
Third Quarter 2003 from $3,244,000 in the Third Quarter 2002, or a 20% increase.
The increase was due to the increase in net revenues. Gross margin decreased to
18% in the Third Quarter 2003 compared to 32% in the Third Quarter 2002. The
decline was primarily attributable to a higher percentage of our total sales
coming from our private label accessory and apparel products and our craft
products. Our private label accessory and apparel products represented
approximately 51% of our total sales during the Third Quarter 2002 compared to
69% of our total sales during the Third Quarter 2003. Our private label and
craft products provide a lower gross margin compared to our branded products
sold to retailers and distributors. Additionally, during the Third Quarter 2003,
the Company wrote down out of season inventory in the IAA division and second
quality inventory held by JJJ. In aggregate, the reserves lowered the Company's
gross margin by one percentage point.

      Accessory

      Innovo. Innovo's gross profit decreased by $234,000 to $1,039,000 in the
Third Quarter 2003 from


                                       16


$1,273,000 in the Third Quarter 2002, or an 18% decrease. Innovo's gross margin
is a function of its product mix (private label, crafts and branded accessory
products) for a given period. For the reasons stated above, Innovo's branded
accessory products have traditionally experienced higher gross margins than its
craft and private label accessory products. Innovo's gross margin decreased from
approximately 26% in the Third Quarter 2002 to 24% in the Third Quarter 2003
because of an increase in Innovo's net revenue consisting of sales of its
private label and crafts accessory products. Innovo's private label and craft
accessory product sales represented 57% compared to 52% of gross revenues in the
Third Quarter 2003 and Third Quarter 2002, respectively.

      Apparel

      Joe's. Joe's gross profit decreased from $721,000 to $712,000 in the Third
Quarter 2003 from $1,433,000 in the Third Quarter 2002, or a 50% decrease. Joe's
gross margins decreased from 57% in the Third Quarter 2002 to 22% in the Third
Quarter 2003. Joe's gross margins decreased primarily because JJJ sold the
majority of its inventory to Itochu Corporation ("Itochu") for approximately
$1,000,000, which approximated the Company's carrying value. The sale of the
inventory by JJJ was in connection with the Master Distribution and Licensing
Agreement entered into between Joe's and Itocho on July 1, 2003. See Note 8
"Itochu Licensing and Distribution Agreement" and "Management's Discussion &
Analysis--Recent Acquisitions" for further discussion of this licensing
arrangement. In addition, during the Third Quarter of 2003, the Company reserved
$143,000 of second quality inventory in Japan. The reserve reduced gross margins
by five percentage points. During the Third Quarter of 2003, the Company
experienced a high level of returns due to production delays, which were caused
partially by internal design delays and late product shipments from third party
suppliers. As a result, Joe's gross margin was reduced by 12 percentage points.

      IAA. IAA's gross profit increased by $1,604,000 or 298% to $2,142,000 in
the Third Quarter 2003 from $538,000 in the Third Quarter 2002. Approximately
50% of the gross profit increase is attributable to the acquisition of the Blue
Concepts division on July 17, 2003. IAA's gross margins decreased from 20% in
the Third Quarter 2002 to 15% in the Third Quarter 2003. The decrease is
attributable to lower gross margins associated with sales of apparel products to
American Eagle Outfitters, Inc. ("AEO"). During the Third Quarter 2003, AEO was
IAA's largest customer. In conjunction with the purchase of the Blue Concepts
division, IAA entered into a two-year, renewable supply agreement with the
Azteca whereby IAA has the non-exclusive right to buy goods with a guaranteed
15% gross margin. See Note 9 "Blue Concepts Acquisition" and "Management's
Discussion & Analysis--Recent Acquisitions" for further discussion of the Blue
Concepts Acquisition. IAA also experienced lower gross margins because a higher
percentage of its total sales in the Third Quarter 2003 consisted of second
quality private label apparel products sold to discounters, which typically
carry lower gross margins. Finally, during the Third Quarter 2003, IAA took a
reserve against slow moving inventory which resulted in a one percentage point
decrease in gross margin.

Selling, General and Administrative Expense

      The Company incurred selling, general and administrative ("SG&A") expenses
of $5,228,000 in the Third Quarter 2003 compared to $2,174,000 in the Third
Quarter 2002, or an approximately 140% increase. The SG&A increase is largely a
result of (1) an increase in expenditures to establish and market the Company's
branded products, primarily IAA's Shago(R) and Fetish(R) apparel lines, (2) the
hiring of (a) 30 employees as a result of the Blue Concepts acquisition and (b)
other employees to support or facilitate increased sales, and (3) increased
outside legal, accounting and other professional fees as a result of continued
growth of the business during the Third Quarter 2003.

      More specifically as discussed in greater detail below, the Company
incurred (1) $628,000 in the Third Quarter 2003 compared to no dollars spent in
the Third Quarter 2002 to establish and market our branded products and (2)
$1,569,000 in the Third Quarter 2003 compared to $690,000 in the Third Quarter
2002, or a 127% increase as result of hiring additional employees and wage
increases and (3) $301,000 in the Third Quarter 2003 compared to $85,000 in the
Third Quarter 2002, or a 254% increase, with respect to increased legal,
accounting and other professional fees.


                                       17


      Accessory

      Innovo. Innovo's SG&A expenses decreased from $893,000 during the Third
Quarter 2002 to $737,000 in the Third Quarter 2003, or a 17% decrease. Employee
wages increased from $222,000 during the Third Quarter 2002 to $315,000 in the
Third Quarter 2003, or a 42% increase, as a result of hiring additional sales
personnel instead of using outside sales representatives. Wage increases were
offset by lower commission and royalty expenses. Commissions were lower due to a
shift to using in-house sales staff instead of outsourcing sales to sales
representatives, that work for sales commissions. Royalties were lower as a
function of lower sales. Third Quarter 2003 commission expense declined to
$65,000 from $110,000 in the Third Quarter 2002, or a 41% decrease. In addition,
Third Quarter 2003 royalty expense decreased to $32,000 from $147,000 in Third
Quarter 2002, or a 78% decrease. During the Third Quarter 2003, the Company also
did not have expenditures on trade shows, whereas in the Third Quarter 2002 the
Company spent $22,000 on trade shows. In addition, as a result of increased
quality and shipping control, charge-backs decreased from $86,000 during the
Third Quarter 2002 to $3,000 during the Third Quarter 2003, or a decrease of
97%. Charge-backs are expenses the Company incurs as a result of shipping too
little or defective product.

      Apparel

      Joe's. Joe's SG&A expenses increased from $785,000 during the Third
Quarter 2002 to $1,318,000 during the Third Quarter 2003, or a 68% increase.
During the Third Quarter 2003 Joe's hired additional employees in order to
expand its product lines from denim pants to include a full collection of pants
and tops in various materials. Joe's expensed $400,000 in employee wages during
the Third Quarter 2003 compared to $292,000 in the Third Quarter 2002. Other
employee-related costs, such as insurance, employee training and contract labor
increased 444% to $84,000 in Third Quarter 2003 from $16,000 in Third Quarter
2002. Joe's expensed $142,000 during the Third Quarter 2003 compared to $9,000
in Third Quarter 2002, or an increase of 1,478%, in legal and accounting fees,
the majority of which was attributable to the license arrangement with Itochu.
See "Note 8 - Itochu Licensing and Distribution Agreement" and "Management's
Discussion & Analysis--Recent Acquisitions" for further discussion of the Itochu
licensing arrangements.

      Joe's further increased its expenditures on marketing and developing the
Joe's and Joe's Jeans brands. Joe's markets its brands through participation in
trade shows and advertising in national print publications. During the Third
Quarter 2003 Joe's expended $175,000 compared to $92,000 in Third Quarter 2002,
or a 90% increase, in marketing its brands at trade shows and samples, and
advertising. Joe's advertising expenses also increased from $25,000 in the Third
Quarter 2002 to $49,000 in the Third Quarter 2003, or a 96% increase.

      IAA. IAA's SG&A increased from $191,000 in the Third Quarter 2002 to
$2,459,000 in the Third Quarter 2003, or a 1,187% increase of which $627,000, or
26%, of SG&A was a result of the expense incurred by IAA to market and promote
its branded products. IAA expended during the Third Quarter 2003: (1) $266,000
advertising expenses for primarily for billboards, photo shoots and national
print publications, such as Vibe, Honey and Women's Wear Daily compared to none
in the Third Quarter 2002 and (2) $362,000 for the semi-annual trade show MAGIC
held in Las Vegas Nevada and related launch expenses for the Fetish(R) apparel
and accessory line and $85,000 for samples of its apparel products compared to
none in the Third Quarter 2002.

      During the Third Quarter 2003, IAA had substantially higher employee costs
associated with the expansion primarily of its branded products. Third Quarter
2003 employee wages increased to $642,000 from $94,000 in the Third Quarter
2002, or a 583% increase. Of the $642,000 in total wages, $431,000, or 67% was
associated with employees working in the branded division with the balance
associated with the private label division.

      In addition, IAA's factoring expense incurred under its inventory and
receivables based line of credit agreements with CIT Commercial Services
increased as a result of increased sales. Factoring expenses increased from
$54,000 in the Third Quarter 2002 to $124,000 in the Third Quarter 2003, or an
increase of 130%. The Company pays CIT a fee to buy its receivables. During the
Third Quarter of 2003 travel expense increased to $143,000 from $4,000, or
3,475% as a result of the larger employee base. During the Third Quarter of 2003
royalty expense increased to $100,000 versus $0 in the Third Quarter of 2002 as
a result of the launch of Shago and Fetish branded products in Third Quarter
2003.


                                       18


      The balance of the approximate $1,500,000 of additional SG&A for the Third
Quarter 2003 is attributable to the growth of our business from IAA having net
revenues of $2,744,000 and seven employees in the Third Quarter 2002 to
$14,285,000 net revenues and 75 employees in 2003.

      Other

      IGI. IGI, which reflects the corporate expenses of the Company and
operates under the "other" segment, does not have revenues. For the Third
Quarter 2003, IGI's expenses, excluding interest, depreciation and amortization,
increased from $298,000 in Third Quarter 2002 to $688,000, or an approximately
131% increase. IGI's management level wages increased from $57,000 in the Third
Quarter 2002 to $212,000 in the Third Quarter 2003, or a 272% increase,
primarily as a result of hiring additional management level employees including
the Company's new Chief Financial Officer and the Company's new Chief Operating
Officer, in order to provide the infrastructure necessary to handle the
Company's growth. Legal, accounting and professional fees in the Third Quarter
2003 were $158,000 compared to $79,000 in the Second Quarter 2002, as a result
of our activities during the Third Quarter 2003, such as the license agreement
with Itochu. Finally, during the Third Quarter of 2003, with the increasing size
of the Company, insurance expense increased to $74,000 from $29,000 in the Third
Quarter of 2002, or an increase of 155% and investor relations expense increased
to $68,000 in the Third Quarter of 2003 compared to $41,000 in the Third Quarter
of 2002, or an increase of 66%.

      LMI. LMI's Third Quarter 2003 SG&A expense increased from $7,000 in the
Third Quarter 2002 to $26,000, or an increase of 271%, primarily due to $22,000
of expenses incurred to maintain and operate the Company's former manufacturing
facility and headquarters located in Springfield, TN, which is now partially
leased to third party tenants. The balance of the $4,000 was spent by LMI on
Tennessee property taxes.

      IRI. During the Third Quarters of 2002 and 2003, IRI did not have any SG&A
expense.

Depreciation and Amortization Expenses

      Depreciation and amortization expenses for the Company increased from
$62,000 in the Third Quarter 2002 to $723,000 in the Third Quarter 2003, or a
1,066% increase. The increase is primarily attributable to (1) the depreciation
and amortization associated with the purchase of the Blue Concepts division and
(2) and the purchase of a booth for the tradeshow MAGIC. More specifically, in
connection with the Blue Concepts acquisition in Third Quarter 2003, the Company
amortized $589,000 of the intangible assets based upon the fair value of (a) the
majority of the gross profit associated with existing purchase orders at
closing, (b) the non-compete provisions contained in the asset purchase
agreement for the purchase of Blue Concepts and (c) the intangible value of the
customer list obtained. The Company also depreciated $50,000 of the expense
related to the purchase of the booth for the MAGIC tradeshow. The remaining
depreciation and amortization expense of $84,000 is due to (i) deprecation of
$19,000 in connection with the Springfield, TN facility and related leasehold
improvements, (ii) amortization of $12,000 in connection with the licensing
rights to the Joe's Jeans trademarks acquired on February 7, 2001, (iii)
amortization of $30,000 from the purchase of the Knit Division from Azteca on
August 24, 2001, and (iv) depreciation of $23,000 related to small operational
assets such as furniture, fixtures, machinery and software.

Interest Expense

      The Company's combined interest expense for the Third Quarter 2003 was
$403,000 compared to $164,000 for the Third Quarter 2002, or a 146% increase.
The Company's interest expense is primarily associated with: (i) $181,000 of
interest expense from our factoring and inventory lines of credit from CIT
Commercial Services, Inc. ("CIT") used to help support our working capital
increases; (ii) $48,000 of interest expense from the knit acquisition purchase
notes totaling $3,600,000 issued in connection with the purchase of the knit
division from Azteca Productions Int'l; (iii) $10,000 of interest expense from
two loans of $250,000 each provided by Marc Crossman, the Company's Chief
Financial Officer, to the Company on February 7, 2003 and February 13, 2003;
(iv) $9,000 of interest expense from a $490,000 mortgage on the Company's former
manufacturing facility and headquarters in Springfield, TN; and (v) $155,000 of
interest expense incurred as a result of the $21,800,000 convertible note issued
as a part of the purchase of the Blue Concepts acquisition. See "Management's
Discussion


                                       19


and Analysis of Financial Condition and Results of Operations--Liquidity and
Capital Resources" for a further discussion of these financing arrangements.

Other Income

      The Company had other income net of other expenses of $173,000 in the
Third Quarter 2003 compared to other income net of other expenses of $88,000 in
Third Quarter 2002, representing an increase of 97%.

      IRI. Other income for the Third Quarter 2003, includes $85,000 of income
from a quarterly sub-asset management fee that IRI receives pursuant to a
sub-asset management agreement entered into on April 5, 2002 ("Sub-Asset
Management Agreement") in connection with the acquisition by IRI of a 30%
limited partnership interest in 22 separate limited partnerships, which acquired
28 apartment complexes at various locations throughout the United States
("Limited Partnership Real Estate Acquisition"). Part of the consideration
accepted by the sellers in the Limited Partnership Real Estate Acquisition was
195,000 shares of the Company's $100 Redeemable 8% Cumulative Preferred Stock,
Series A (the "Series A Preferred Stock"). The Company is not entitled to any
cash flow or proceeds from the sales of the properties until all shares of the
Series A Preferred Stock have been redeemed. Until such time, the Company only
receives the quarterly sub-asset management fee. In the Third Quarter 2002, IRI
generated $88,000 of income from the sub-asset management fee.

      Joe's and LMI. Additionally, the Company had $104,000 of other income from
Joe's during the Third Quarter 2003 versus no other income in the Third Quarter
2002. The vast majority of Joe's other income was unrealized Japanese currency
translation income of $100,000. Offsetting a portion of other income was net
rental expenses of $9,000 from tenants who are occupying the Company's former
manufacturing facility located in Springfield, TN.

Net Income

      The Company generated a net loss of $2,312,000 for the Third Quarter 2003
compared to net income of $820,000 for the Third Quarter 2002. The net loss for
the Third Quarter 2003 versus net income for the Third Quarter 2002 is largely
the result of (1) lower gross margins; (2) increased employee wages of $879,000;
(2) increased advertising, marketing and related costs of $628,000 incurred in
order to market and launch the Shago(R) by Bow Wow and Fetish(R) by Eve brands;
(3) significant increases in legal, accounting, and other professional fees and
insurance of $264,000; (4) an increase in interest expense of $155,000 and
depreciation and amortization costs of $589,000 associated with the acquisition
of the Blue Concepts division from Azteca Production International, Inc., an
affiliate of the Company during the Third Quarter 2003 as discussed in greater
detail above.

Comparison of Nine Months Ended August 30, 2003 to Nine Months Ended August 31,
2002

Overview

      We increased our net sales by $25,615,000 from $20,219,000 during the
first nine months of 2002 to $45,834,000 during the first nine months of fiscal
2003, or an increase of 127%. Although we increased our net sales by 127%, we
generated a net loss of $2,524,000 during the first nine months of 2003 compared
to net income of $531,000 during the first nine months of 2002. The primary
reasons for our $2,524,000 net loss are due to the following factors:

      o     Lower gross margins;

      o     Increased employee wages of $1,921,000;

      o     Advertising, marketing and related costs of $759,000 incurred in
            order to market and launch the Shago(R) by Bow Wow and Fetish(R) by
            Eve;

      o     Significant increases in legal, accounting, and other professional
            fees and insurance of $733,000; and


                                       20


      o     Increase in interest expense of $155,000 and depreciation and
            amortization costs of $589,000 associated with the acquisition of
            the Blue Concepts division from Azteca Production International,
            Inc., an affiliate of the Company.

      In connection with our discussion of the results of our operations for the
first nine months of fiscal 2003 compared to the first nine months of fiscal
2002 below, we have explained in greater detail the reasons for the net loss
incurred in the first nine months of fiscal 2003.

Reportable Segments

      See "Management's Discussion & Analysis - Comparison of Three Months Ended
August 30, 2003 ("Third Quarter 2003") to Three Months Ended August 31, 2002
("Third Quarter 2002")" for further discussion regarding the Company's
Reportable Segments.


      The following table sets forth certain statement of operations data by
segment for the periods indicated (in thousands):

     Nine Months Ended
         08/30/03                  Accessories   Apparel    Other (A)     Total
                                   ---------------------------------------------
                                      (in thousands)
Net Revenues                        $ 10,329    $ 35,505    $     --    $ 45,834
Gross Profit                           2,632       7,927          --      10,559
Depreciation & Amortization               21         793          73         887
Interest Expense                         166         564          40         770

     Nine Months Ended
         08/31/02                  Accessories   Apparel    Other (A)     Total
                                   ---------------------------------------------
                                      (in thousands)
Net Revenues                        $  9,261    $ 10,958    $     --    $ 20,219
Gross Profit                           2,489       3,860           1       6,350
Depreciation & Amortization               15         132          31         178
Interest Expense                          84         248          50         382



     Nine Months Ended
    08/30/03 to 08/31/02           Accessories               Apparel               Other (A)                Total
                               $ Change    % Change   $ Change    % Change   $ Change    % Change    $ Change    % Change
                               ------------------------------------------------------------------------------------------
                                          (in thousands)
                                                                                            
Net Revenues                   $ 1,068        12%     $24,547       224%     $    --        N/A      $25,615        127%
Gross Profit                       143         6        4,067       105           (1)       N/A        4,209         66
Depreciation & Amortization          6        40          661       N/A           42        135          709        398
Interest Expense                    82        98          316       127          (10)       (20)         388        102


(A)   Other includes corporate expenses and assets and expenses related to real
      estate operations.

Net Revenues

      Net revenues for the nine months ended August 30, 3003 increased to
$45,834,000 from $20,219,000 for the nine months ended August 31, 3002, or an
increase of 127%. The primary reasons for the increase in our net revenues were
due: (i) to increased sales to our private label customers in both the apparel
and accessories segments; (ii) growth in Joe's and Joe's Jeans branded apparel
products; and (iii) growth in sales of our craft products. Craft products
primarily consist of canvas and denim totebags, canvas adult aprons and
children's aprons, and backpacks. These craft products are part of the major
product category in an estimated $12 billion craft industry with items sold
through major retailers such as Wal-Mart, Michael's, AC Moore and Joanne's.
Accessory products consist of such items as handbags, hats and other apparel
accessories that accompany and complement the apparel products.


                                       21


      Accessory

      Innovo. The Company's accessory segment had net revenues of $10,329,000 in
the first nine months of fiscal 2003 compared to $9,261,000 in the first nine
months of fiscal 2002, or a 12% increase. The 12% increase is primarily a result
of increased sales of its private label accessory products. More specifically,
gross sales to private label customers increased 104% from $1,636,000 in the
first nine months of fiscal 2002 to $3,339,000 in the first nine months of
fiscal 2003. Innovo's gross revenue from its craft business was up 10% from
$3,791,000 in the first nine months of 2002 to $4,166,000 in the first nine
months of fiscal 2003. This increase was a result of demand from the vast
majority of our traditional craft customers. In the first nine months of fiscal
2003 gross sales of branded accessory product decreased by 20% to $2,782,000
versus the year ago period. The primary reasons for the decrease in the gross
revenues of Innovo's branded accessory products was a reduction in: (i) our
customer's buying plans; (ii) slower sales of junior accessories to most of our
customers, which occurred primarily in sales to department stores, such as May
Co. and Dillard's, and specialty retail customers.

      Apparel

      Joe's. Joe's had net revenues of $7,986,000 during the first nine months
of fiscal 2003 compared to $5,957,000 in the first nine months of fiscal 2002,
or an increase of 34%. Joe's net revenues from sales in the United States for
the First nine months of fiscal 2003 were $4,476,000 compared to $3,383,000 in
the First nine months of fiscal 2002, or a 32% increase. The balance of Joe's
net revenues from the First nine months of fiscal 2003 of $3,511,000 are
attributable to international sales from Joe's subsidiary, Joe's Jeans Japan,
Inc. ("JJJ") in Japan and sales to international distributors located in Canada,
France, England, Australia and Norway. Joe's international net revenue of
$3,511,000 in the first nine months of fiscal 2003 increased by 36% compared to
Joe's international net revenue of $2,574,000 in the first nine months of fiscal
2002. The increase in both U.S. and international net revenue is attributable to
growing brand awareness of the "Joe's" and "Joe's Jeans" brands, which we
believe is a result of our continued marketing efforts. In addition,
international revenues benefited from the sale of the majority of it first
quality inventory in Joe's subsidiary Jeans Japan, Inc. to Itochu for
approximately $1,000,000 pursuant to the licensing and distribution agreement
with Itochu. In the first nine months of fiscal 2003 our marketing expenses for
the products sold by Joe's increased by 160% compared to the First nine months
of fiscal 2002, as we discuss in further detail below. Towards the end of the
first nine months of fiscal of 2003, Joe's commenced shipping an expanded
collection, which includes not only pants in different fabrications other than
denim, but also tops such as shirts and jackets.

      IAA. IAA segregates its operations between two divisions: private label
and branded products. IAA generated net revenues of $27,519,000 during the First
nine months of fiscal 2003 compared to $5,000,000 in the First nine months of
fiscal 2002, an increase of approximately 450%. IAA's significant increase in
net revenues is attributable to a substantial increase in sales by IAA's private
label division. Of the $27,519,000 of net revenue, $26,235,000, or 95% was
attributable to IAA's private label division. The increase is a result of sales
from the Blue Concepts acquisition and increased sales to Target under the
Mossimo label. See Note 9 "Blue Concepts Acquisition" and "Management's
Discussion & Analysis--Recent Acquisitions" for further discussion of the Blue
Concepts acquisition.

      IAA's branded division is comprised of three branded product lines:
Shago(R) by Bow Wow, Fetish(R) by Eve and Hot Wheels(R) by Mattel. Is all of the
net revenue attributable to Shago(R). During the first nine months of fiscal
2003, IAA's branded division only shipped its Shago(R) apparel product line.
Shago(R) apparel products were shipped to retail department stores and clothing
boutiques in the United States. We commenced shipping apparel products under the
Fetish(R) apparel product line in September 2003 to retail department stores and
clothing boutiques in the United States. Although we can provide no assurance,
we expect to begin shipping apparel products under the Hot Wheels(R) licensed
brand during the First Quarter of 2004.

Gross Margin

      The Company's gross profit increased by $4,209,000 to $10,558,000 in the
first nine months of fiscal 2003 from $6,349,000 in the first nine months of
fiscal 2002, an increase of 66%. The Company's gross margin decreased


                                       22


to 23% in the first nine months of fiscal 2003 compared to 31% in the first nine
months of fiscal 2002. The decline was primarily attributable to a higher
percentage of our total sales coming from our private label accessory and
apparel products and our craft products. Our private label accessory and apparel
products represented approximately 51% of our total sales during the first nine
months of fiscal 2002 compared to 71% of our total sales during the first nine
months of fiscal 2003. Our private label apparel and accessory and craft
products provide a lower gross margin compared to our branded products sold to
retailers and distributors. Additionally, during the First nine months of fiscal
2003, the Company wrote down out of season inventory in the IAA division and
second quality inventory in the Joe's division. In aggregate, the reserves
lowered the Company's gross margin by one percentage point.

      Accessory

      Innovo. Innovo's gross profit increased by $143,000 to $2,632,000 in the
first nine months of fiscal 2003 from $2,489,000 in the first nine months of
fiscal 2002, a increase of 6%. Innovo's gross margin is a function of its
product mix (private label, crafts and branded accessory products) for a given
period. For the reasons stated above, Innovo's branded accessory products have
traditionally experienced higher gross margins than its craft and private label
accessory products. Innovo's gross margin decreased from approximately 27% in
the first nine months of fiscal 2002 to 25% in the first nine months of fiscal
2003 because of an increase in Innovo's net revenue consisting of sales of its
private label and crafts accessory products. Innovo's private label and craft
accessory product sales represented 73% compared to 60% of gross revenues in the
first nine months of fiscal 2003 and first nine months of fiscal 2002,
respectively.

      Apparel

      Joe's. Joe's gross profit increased by $504,000 to $3,386,000 in the first
nine months of fiscal 2003 from $2,882,000 in the First nine months of fiscal
2002, an increase of 17%. Joe's gross margins decreased from 48% in the first
nine months of fiscal 2002 to 42% in the First nine months of fiscal 2003. Joe's
gross margins decreased primarily because JJJ sold the majority of its inventory
to Itochu Corporation ("Itochu") for approximately $1,000,000, which
approximated the Company's carrying value. The sale of the inventory by JJJ was
in connection with the Master Distribution and Licensing Agreement entered into
between Joe's and Itocho on July 1, 2003. See Note 7 "Equity Issuance" and
"Management's Discussion & Analysis--Recent Acquisitions" for further discussion
of this licensing arrangement. In addition, during the first nine months of
fiscal of 2003, the Company took a reserve of $143,000 against second quality
inventory in Japan. The reserve reduced gross margins by two percentage points.
During the first nine months of fiscal of 2003, the Company experienced a high
level of returns due to late shipments which were caused partially by internal
design delays and late product shipments from third party suppliers. As a result
of the returns, Joe's gross margin was reduced by 10 percentage points.

      IAA. IAA's gross profit increased by $3,562,000 to $4,540,000 in the first
nine months of fiscal 2003 from $978,000 in the first nine months of fiscal
2002, an increase of 364%. IAA's gross margins decreased from 20% in the first
nine months of fiscal 2002 to 16% in the first nine months of fiscal 2003. The
decrease is attributable to lower gross margins associated with sales of apparel
products to American Eagle Outfitters, Inc. ("AEO"). For the first nine months
of fiscal 2003, AEO was IAA's third largest customer. In conjunction with the
purchase of the Blue Concepts division, IAA entered into a two-year, renewable
supply agreement with the Azteca whereby IAA has the non-exclusive right to buy
goods with a guaranteed 15% gross margin. See Note 9 "Blue Concepts Acquisition"
and "Management's Discussion & Analysis--Recent Acquisitions" for further
discussion of the Blue Concepts Acquisition. IAA also experienced lower gross
margins because a higher percentage of its total sales in the First nine months
of fiscal 2003 consisted of second quality private label apparel products sold
to discounters, which typically carry lower gross margins. Finally, during the
first nine months of fiscal 2003, IAA took a reserve against slow moving
inventory which had the effect of reducing gross margins by one percentage
point.

Selling, General and Administrative Expense

      The Company incurred selling, general and administrative ("SG&A") expenses
of $11,658,000 in the first nine months of fiscal 2003 compared to $5,216,000 in
the first nine months of fiscal 2002, or an approximately 124% increase. The
SG&A increase is largely a result of (1) an increase in expenditures to
establish and market our branded products, primarily IAA's Shago(R) and
Fetish(R) apparel lines, (2) the hiring of (a) 30 employees as a result


                                       23


of the Blue Concepts acquisition and (b) employees to support the increased
sales of Innovo, IAA and Joe's, and (3) increased outside legal, accounting and
other professional fees as a result of continued growth of the business during
the first nine months of fiscal 2003.

      More specifically as discussed in greater detail below, the Company spent
(1) $759,000 in the first nine months of fiscal 2003 compared to no dollars
spent in the first nine months of fiscal 2002 to establish and market our
branded products and (2) $3,615,000 in the first nine months of fiscal 2003
compared to $1,695,000 in the first nine months of fiscal 2002, or a 113%
increase as result of hiring additional employees and wage increases (3)
$950,000 in the first nine months of fiscal 2003 compared to $308,000 in the
first nine months of fiscal 2002, or a 208% increase, with respect to increased
legal, accounting and other professional fees.

      Accessory

      Innovo. Innovo's SG&A expenses increased from $1,966,000 during the First
nine months of fiscal 2002 to $2,192,000 in the First nine months of fiscal
2003, or a 11% increase. Employee wages increased from $577,000 during the first
nine months of fiscal 2002 to $902,000 in the first nine months of fiscal 2003,
or a 56% increase, as a result of hiring additional sales personnel instead of
using outside sales representatives. Wage expense increases were offset by lower
commission and royalty expenses. Commission expense was lower due to a shift to
using in-house sales staff instead of outsourcing sales to sales
representatives, which work for sales commissions. During the first nine months
of fiscal 2003 commission expense declined to $131,000 from $227,000 in the
First nine months of fiscal 2002, or a 42% decrease.

      Apparel

      Joe's. Joe's SG&A expenses increased from $1,831,000 during the first nine
months of fiscal 2002 to $3,950,000 during the First nine months of fiscal 2003,
or a 116% increase, primarily as a result of: (i) increased hiring of employees
in order to expand its product lines from denim pants to include a full
collection of pants and tops in various materials; (ii) and severance payments
and professional fees incurred in connection with the licensing arrangements
with Itochu. Joe's paid $274,000 in severance to certain employees in Japan in
connection with the Itochu Licensing and Distribution Agreement compared to $0
paid in the first nine months of fiscal 2002. Joe's paid $294,000 during the
First nine months of fiscal 2003 compared to $26,000 in first nine months of
fiscal 2002, or an increase of 1,031%, in legal and accounting fees, the vast
majority of which was attributable to the license arrangements with Itochu.
Joe's paid $1,191,000 in employee wages during the first nine months of fiscal
2003 compared to $592,000 in the first nine months of fiscal 2002, or an
increase of 101%.. See "Note 8 - Itochu Licensing and Distribution Agreement"
and "Management's Discussion & Analysis--Recent Acquisitions" for further
discussion of the Itochu licensing arrangements.

      Joe's further increased its expenditures on marketing and developing the
Joe's and Joe's Jeans brands. Joe's markets its brands through participation in
trade shows and advertising in national print publications. During the first
nine months of fiscal 2003 Joe's spent $221,000 compared to $125,000 in first
nine months of fiscal 2002, or a 77% increase, in marketing its brands at trade
shows. Joe's advertising expenses also increased from $102,000 in the first nine
months of fiscal 2002 to $266,000 in the first nine months of fiscal 2003, or a
161% increase. Joe's sample expenses that it incurs to develop its products also
increased from $55,000 in the first nine months of fiscal 2002 to $183,000 in
the first nine months of fiscal 2003, or a 233% increase.

      IAA. IAA's SG&A increased from $468,000 in the first nine months of fiscal
2002 to $3,639,000 in the First nine months of fiscal 2003, or a 678% increase.
$759,000 or 21% of the SG&A increase is a result of the expense incurred by IAA
to market and promote its branded products. IAA spent during the first nine
months of fiscal 2003: (1) $301,000 on advertising expenses primarily for
billboards, photo shoots and national print publications, such as Vibe, Honey
and Women's Wear Daily compared to $0 in the first nine months of fiscal 2002
and (2) $458,000 for the semi-annual trade show MAGIC held in Las Vegas Nevada
and related launch expenses for the Fetish(R) apparel and accessory line and (3)
$125,000 for samples of its apparel products compared to $2,000 in the first
nine months of fiscal 2002.

      During the first nine months of fiscal 2003, IAA had substantially higher
employee costs primarily


                                       24


associated with the expansion of its branded products and with employees
acquired in connection with the acquisition of Blue Concepts. During the first
nine months of fiscal 2003 employee wages increased to $1,030,000 from $352,000
in the First nine months of fiscal 2002, or a 193% increase.

      In addition, IAA factoring expense incurred under its inventory and
receivables based line of credit agreements with CIT Commercial Services
increased as a result of increased sales. Factoring expenses increased from
$75,000 in the first nine months of fiscal 2002 to $288,000 in the first nine
months of fiscal 2003, or an increase of 284%. The Company pays CIT a fee to buy
its receivables. During the first nine months of fiscal of 2003 travel expense
increased to $249,000 from $13,000, or 1,815% as a result of the larger employee
base. During the first nine months of fiscal of 2003 royalty expense increased
to $160,000 versus $0 in the first nine months of fiscal of 2002 as a result of
the launch of its branded products in 2003.

      Other

      IGI. IGI, which reflects the corporate expenses of the Company and
operates under the "other" segment does not have revenues. For the first nine
months of fiscal 2003, IGI's expenses, excluding interest, depreciation and
amortization, increased from $907,000 in first nine months of fiscal 2002 to
$1,826,000, or a 101% increase. IGI's wages increased from $173,000 in the first
nine months of fiscal 2002 to $492,000 in the first nine months of fiscal 2003,
or a 184% increase. During the first nine months of fiscal 2003 the Company
hired additional management level employees, including the Company's new Chief
Financial Officer and the Company's new Chief Operating Officer, in order to
provide the infrastructure necessary to handle the Company's growth. Legal,
accounting and professional fees in the first nine months of fiscal 2003 were
$611,000 compared to $235,000 in the first nine months of fiscal 2002, or an
increase of 160%, as a result of the growing size of the company. Also a result
of the increasing size of the company, insurance expense increased to $184,000
in the first nine months of fiscal 2003 from $98,000 in the first nine months of
fiscal of 2002, or an increase of 88%.

      LMI. LMI's first nine months of fiscal 2003 SG&A expense increased from
$19,000 in the first nine months of fiscal 2002 to $45,000, or an increase of
137%, primarily due $30,000 of expenses incurred to maintain and operate the
Company's former manufacturing facility and headquarters located in Springfield,
TN, which is now partially leased to third party tenants. The balance of $15,000
was spent by LMI on miscellaneous expenses and Tennessee property taxes.

      IRI. During the first nine months of fiscals of 2003, IRI's SG&A expense
decreased to $7,000 from $25,000 during the first nine months of fiscal 2002, or
a decrease of 72%. The majority of IRI's SG&A expense in both periods was
primarily legal and accounting fees.

Depreciation and Amortization Expenses

      Depreciation and amortization expenses for the Company increased from
$178,000 in the First nine months of fiscal 2002 to $887,000 in the First nine
months of fiscal 2003, or a 398% increase. The increase is primarily
attributable to (1) the depreciation and amortization associated with the
purchase of the Blue Concepts division and (2) and the purchase of a booth for
the tradeshow MAGIC. More specifically, in connection with the Blue Concepts
acquisition in first nine months of fiscal 2003, the Company amortized $589,000
for amortization of the intangible assets based upon the fair value of (a) the
majority of the gross profit associated with existing purchase orders at
closing, (b) the non-compete provisions contained in the asset purchase
agreement for the purchase of Blue Concepts and (c) the intangible value of the
customer list obtained. The Company also depreciated $50,000 of the expense
related to the purchase of the booth for the MAGIC tradeshow. The remaining
depreciation and amortization expense of $248,000 is due to (i) deprecation of
$56,000 in connection with the Springfield, TN facility and related leasehold
improvements, (ii) amortization of $36,000 in connection with the licensing
rights to the Joe's Jeans trademarks acquired on February 7, 2001(iii)
amortization of $90,000 from the purchase of the Knit Division from Azteca on
August 24, 2001, and (iv) depreciation of $66,000 related to small operational
assets such as furniture, fixtures, machinery and software.


                                       25


Interest Expense

      The Company's combined interest expense for the first nine months of
fiscal 2003 was $770,000 compared to $382,000 for the First nine months of
fiscal 2002, an increase of 102%. The Company's interest expense is primarily
associated with (1) $420,000 of interest expense from our factoring and
inventory lines of credit from CIT Commercial Services, Inc. ("CIT") used to
help support our working capital increases, (2) $154,000 of interest expense
from the knit acquisition purchase notes totaling $3,600,000 issued in
connection with the purchase of the knit division from Azteca Productions Int'l,
(3) $20,000 of interest expense from two loans of $250,000 each provided by Marc
Crossman, the Company's Chief Financial Officer, to the Company on February 7,
2003 and February 13, 2003, (4) $21,000 of interest expense from a $490,000
mortgage on the Company's former manufacturing facility and headquarters in
Springfield, TN, and (5) $155,000 of interest expense incurred as a result of
the $21,800,000 convertible note issued as a part of the purchase of the Blue
Concepts acquisition. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Liquidity and Capital Resources" for a
further discussion of these financing arrangements.

Other Income

      The Company had other income net of other expenses of $309,000 in the
First nine months of fiscal 2003 compared to other income net of other expenses
of $107,000 in First nine months of fiscal 2002, representing an increase of
189%.

      IRI. Other income for the first nine months of fiscal 2003, includes
$244,000 of income from a sub-asset management fee that IRI receives pursuant to
a sub-asset management agreement entered into on April 5, 2002 ("Sub-Asset
Management Agreement") in connection with the acquisition by IRI of a 30%
limited partnership interest in 22 separate limited partnerships, which acquired
28 apartment complexes at various locations throughout the United States
("Limited Partnership Real Estate Acquisition"). Part of the consideration
accepted by the sellers in the Limited Partnership Real Estate Acquisition was
195,000 shares of the Company's $100 Redeemable 8% Cumulative Preferred Stock,
Series A (the "Series A Preferred Stock"). The Company is not entitled to any
cash flow or proceeds from the sales of the properties until all shares of the
Series A Preferred Stock have been redeemed. Until such time, the Company only
receives the quarterly sub-asset management fee. In the first nine months of
fiscal 2002, IRI generated $88,000 of income from the sub-asset management fee.

      Joe's and LMI. Additionally, the Company had $81,000 of other income from
Joe's during the first nine months of fiscal 2003 versus $0 other income in the
First nine months of fiscal 2002. The vast majority of Joe's other income was
unrealized Japanese currency translation income of $74,000. Offsetting a portion
of other income was rental expense, net of rental income, of $27,000 from
tenants who are occupying the Company's former manufacturing facility located in
Springfield, TN.

Net Income

      The Company generated a net loss of $2,524,000 for the First nine months
of fiscal 2003 compared to net income of $531,000 for the First nine months of
fiscal 2002. The net loss for the First nine months of fiscal 2003 versus net
income for the First nine months of fiscal 2002 is largely the result of (1)
lower gross margins; (2) increased employee wages of $1,921,000; (2) increased
advertising, marketing and related costs of $759,000 incurred in order to market
and launch the Shago(R) by Bow Wow and Fetish(R) by Eve brands; (3) significant
increases in legal, accounting, and other professional fees and insurance of
$733,000; (4) an increase in interest expense of $155,000 and depreciation and
amortization costs of $589,000 associated with the acquisition of the Blue
Concepts division from Azteca Production International, Inc., an affiliate of
the Company during the First nine months of fiscal 2003 as discussed in greater
detail above.

Liquidity and Capital Resources

      The Company's primary sources of liquidity are cash flows from operations,
trade payables credit from vendors and related parties and borrowings from the
factoring of accounts receivables and borrowing against inventory.


                                       26


      Cash used for operating activities during the nine months ended August 30,
2003 was $7,615,000 compared to cash provided by operating activities of
$582,000 during the nine months ended August 31, 2002. During the period, the
Company used cash to purchase inventory, reduce related party payables and fund
operating expenses. Cash used in operating activities combined with cash used in
investing activities and repayment of debt was offset by cash generated through
a related party borrowing of $500,000 and the proceeds from four equity
issuances providing net proceeds of $9,906,213. During the period, the Company
generated $2,188,000 of cash versus a use of cash of $292,000 in the year ago
period.

      The Company is dependent on credit arrangements with suppliers and
factoring and inventory based lines of credit agreements for working capital
needs. From time to time, the Company has obtained short-term working capital
loans from senior members of management and from members of the Board of
Directors, and conducted equity financing through private placements.

      The Company relied on the following primary sources to fund operations
during the Third Quarter 2003:

      -     A financing and inventory based line of credit agreements with CIT
            Commercial Services, a unit of CIT Group, Inc. ("CIT")

      -     Cash balances

      -     Trade payables credit with its domestic and international suppliers

      -     Trade payables credit from related parties

      -     Two equity financings through private placements

      On June 1, 2001, the Company, through its three main operating
subsidiaries, Joe's, Innovo, and IAA, entered into a financing agreement with
CIT for the factoring of the Company's accounts receivables. Pursuant to the
terms of the agreements the Company, at its option, can sell its accounts
receivables to CIT for factoring and then borrow up to 85% of the amount CIT
factors against the receivables on a non-recourse basis, provided that CIT
approves such accounts receivable in advance. The Company may at its option also
factor non-approved receivables on a recourse basis. The Company continues to be
obligated in the event of product defects and other disputes, unrelated to the
credit worthiness of the customer. The agreements called for a 0.8% factoring
fee on accounts factored with CIT and a per annum interest rate equal to the
greater of the Chase prime rate plus 0.25% on funds borrowed against the
factored receivables or 6% per annum.

      In August 2002, Joe's and Innovo entered into inventory and security
agreements with CIT which establised inventory based lines of credit for Joe's
and Innovo. According to the terms of the inventory security agreements, amounts
loaned against certain eligible inventory were to bear an interest rate equal to
the greater of the Chase prime rate plus 25% or 6.0% per annum. Under these
agreements, the Company was restricted in regards to how much CIT will loan
against the inventory. The restrictions limited the amount Joe's and Innovo
could borrow against its inventory at $400,000 for each subsidiary.

      On or about June 10, 2003, the Company amended its existing financing
facilities, to be effective as of April 11, 2003, with CIT Commercial Services
("CIT"), a unit of CIT Group, Inc. The Company amended the original inventory
service agreements by removing the fixed caps on its inventory based line for
Joe's and Innovo thereon allowing the Company to borrow up to 50% of the value
of certain eligible inventory calculated on the basis of the lower of cost or
market, with cost calculated on a first-in-first out basis. As part of the
refinancing, the Company's IAA subsidiary agreement entered into an inventory
based line of credit with CIT based on the same terms as the amended agreements
between CIT and Joe's and Innovo because IAA did not previously have an
inventory based line of credit. With respect to all the factoring agreements
between the Company and CIT, the factoring rate that the Company pays to CIT for
factoring accounts receivable on which the Company bears some or all of the
credit risk was lowered to 0.4% and the interest rate associated with borrowings
both under the inventory lines and factored accounts receivable were reduced to
the Chase prime rate. The Company has also established a letter of credit
facility with CIT.

      Based on the Company's anticipated internal growth in 2003, the Company
believes that it has the working capital resources necessary to meet the
operational needs associated with such growth in the next twelve months. During
the Third Quarter 2003, the Company raised additional working capital through
two equity financings. The


                                       27


Company believes that with the equity financing and the amended financing
agreements with CIT, it has addressed its short-term working capital needs. See
"Management's Discussion and Analysis on Financial Results and Operational
Conditions--Equity Financing."

      However, if the Company grows beyond its current anticipated expectations,
the Company believes that it might be necessary to obtain additional working
capital through debt or equity financing. The Company believes that any
additional capital, to the extent needed, could be obtained from the sale of
equity securities or short-term working capital loans. There can be no assurance
that this or other financing will be available if needed. The inability of the
Company to be able to fulfill any interim working capital requirements would
force the Company to constrict its operations. The Company believes that the
relatively moderate rate of inflation over the past few years has not had a
significant impact on the Company's revenues or profitability.

Equity Financings

      During the third quarter ended August 30, 2003, the Company consummated
two private placements of its common stock to a limited number of "accredited
investors" pursuant to Rule 506 of Regulation D under the Securities Act of
1933, as amended (the "Securities Act"), resulting in net proceeds of
$9,343,075, after all commissions and expenses (including legal and accounting)
to the Company. The first private placement, completed on July 1, 2003 to 34
accredited investors raised net proceeds of $8,750,922 at $3.33 per share. The
Company issued 2,835,481 shares ("I Shares") as a result of the first private
placement, which resulted in an 18.6% increase in our shares of common stock
outstanding prior to this issuance. Sanders Morris Harris, Inc. ("SMH") acted as
the placement agent on a best efforts basis for the first private placement
("SMH Placement"). In consideration of the services rendered by SMH, SMH was
paid 7% of the gross proceeds, plus expenses, for a total of $690,929.64, and
also received a five year warrant entitling SMH to purchase 300,000 shares of
common stock at $4.50 per share which is exercisable on January 1, 2004. The
second placement was completed on August 29, 2003, and raised net proceeds of
$591,875 at $3.62 per share. The Company issued 175,000 shares ("II Shares" and
together with the I Shares the "I and II Shares") to 5 accredited investors as a
result of the second private placement. Pacific Summit Securities, Inc. ("PSS")
acted as the placement agent on a best efforts basis for the second private
placement ("PSS Placement"). In consideration of the services rendered by PSS,
PSS was paid 6% of gross proceeds, plus expenses, for a total of $41,625, and
also received a warrant entitling PSS to purchase 17,500 shares of the Company's
common stock at $3.62 per share which is exercisable on January 1, 2004. Each of
the warrants issued to SMH and PSS includes a cashless exercise option, pursuant
to which the holder thereof can exercise the warrant without paying the exercise
price in cash. If the holder elects to use this cashless exercise option, it
will receive a fewer number our shares than it would have received if the
exercise price were paid in cash. The number of shares of common stock a holder
of the warrant would receive in connection with a cashless exercise is
determined in accordance with a formula set forth in the applicable warrant. The
Company intends to use the proceeds from the transaction for general corporate
purposes.

      The buyers of the I and II Shares have represented to the Company that
they purchased the I and II Shares for their own account, with the intention of
holding the I and II Shares for investment and not with the intention of
participating, directly or indirectly, in any resale or distribution of the I
and II Shares. The I and II Shares were offered and sold to the buyers in
reliance upon Regulation D, which provides an exemption from registration under
Section 4(2) of the 1933 Act. Each buyer has represented to the Company that he
or she is an "Accredited Investor," as that term is defined in Rule 501(a) of
Regulation D under said Act.

Short-Term Debt

      Crossman Loan

      On February 7, 2003 and on February 13, 2003, the Company entered into a
loan agreement with Marc Crossman, then a member of the Company's Board of
Directors and now also the Company's Chief Financial Officer. The loan was
funded in two phrases of $250,000 each on February 7, 2003 and February 13, 2003
for an aggregate loan value of $500,000. In the event of default, each loan is
collateralized by 125,000 shares of the Company's common stock as well as a
general unsecured claim on the assets of the Company, subordinate to


                                       28


existing lenders. Each loan matures six months and one day from the date of its
respective funding, at which point the principal amount loaned and any unpaid
accrued interest is due and payable in full without demand. The loan carries an
8% annualized interest rate with interest payable in equal monthly installments.
The loan may be repaid by the Company at any time during the term of the loan
without penalty. Further, the Company has the option to extend the term of the
loan for an additional period of six months and one day at anytime before
maturity. The disinterested directors of the Company approved the loan from Mr.
Crossman. As of August 30, 2003 and prior to the maturity of the loan, the
Company elected to extend the term of the loan for an additional period of six
months and one day.

      On August 30, 2003, the Company amended its financing agreements with CIT.
At end of the Third Quarter 2003, the Company had a loan balance with CIT of
$5,757,000 all of which was collateralized against non- recourse factored
receivables. See "Management's Discussion and Analysis of Financial Condition
and Results of Operations--Liquidity and Capital Resources" for further
discussion of the Company's financing agreements with CIT.

Long-Term Debt

      Long-term debt consists of the following (in thousands):

      The first mortgage loan, held by First Independent Bank of Gallatin, is
collateralized by a first deed of trust on real property in Springfield, TN
(with a carrying value of $1,151,000 at August 30, 2003), and by an assignment
of key-man life insurance on the President of the Company, Pat Anderson, in the
amount of $1 million. The loan bears interest at 2.75% over the lender's prime
rate per annum and requires monthly principal and interest payments of $9,900
through February 2010. The loan is also guaranteed by the Small Business
Administration ("SBA"). In exchange for the SBA guarantee, the Company, Innovo,
Nasco Products International, Inc., a wholly-owned subsidiary of the Company,
and the President of the Company, Pat Anderson, have also agreed to act as
guarantors for the obligations under the loan agreement.

      In connection with the acquisition of the knit division from Azteca
(which, as noted below, is controlled by significant shareholders of the
Company, Hubert and Paul Guez), the Company issued two promissory notes in the
face amounts of $1.0 million and $2.6 million, which bear interest at 8.0% per
annum and require monthly payments of $20,276 and $52,719, respectively. The
notes have a five-year term and are unsecured.

      The $1.0 million note was subject to adjustment in the event that the
actual net sales of the Company's newly formed knit division did not reach $10.0
million during the 18-month term following the closing date of the Acquisition.
The principal amount was to be reduced by an amount equal to the sum of $1.5
million less 10% of the net sales of the Company's newly formed knit division
during the 18 months following the closing date of the Acquisition. For the
18-month period following the closing of the knit acquisition, nets sales for
the knit division exceeded the $10 million threshold.

      Both notes state that, in the event that the Company determines, from time
to time, at the reasonable discretion of the Company's management, that its
available funds are insufficient to meet the needs of its business, the Company
may elect to defer the payment of principal due under the promissory notes for
as many as six months in any one year (but not more than three consecutive
months) and as many as eighteen months, in the aggregate, over the term of the
notes. The term of the notes shall automatically be extended by one month for
each month the principal is deferred, and interest shall accrue accordingly.

      At the election of Azteca, the balance of the promissory notes may be
offset against monies payable by Azteca or its affiliates to the Company for the
exercise of issued and outstanding stock warrants of the Company that are owned
by Azteca or its affiliates (including the Commerce Investment Group) prior to
the closing date of the acquisition.

      In connection with the purchase of the Blue Concepts division from Azteca,
IAA issued a seven-year promissory note for $21,800,000 (the "Note"). The Note
bears interest at a rate of 6% and requires payment of interest only during the
first 24 months and then is fully amortized over the remaining five-year period.
The terms of


                                       29


the transaction further allow the Company, upon shareholder approval, to convert
a portion of the Note into equity through the issuance of 3,125,000 shares of
Company common stock valued at the greater of $4.00 per share or the market
value of the Company's common stock on the day prior to the date of the
shareholder meeting at which approval for this conversion is sought (the
"Conversion Price"). In the event shareholder approval is obtained, the Note
will be reduced by an amount equal to the product of the Conversion Price and
3,125,000, so long as the principal amount of the Note is not reduced below $9.3
million and the shares issued pursuant to the conversion will be subject to
certain lock-up periods.

      In the event that sales of the Division fall below $70 million during the
first 17 month period ("Period I") following the closing of the acquisition, or
$65 million during the 12 month period ("Period II") following Period I, certain
terms of the APA allow for a reduction in the purchase price through a decrease
in the principal balance of the Note and/or the return of certain locked-up
shares of the Company's common stock. In the event the Note is reduced during
Period I and the sales of the Division in Period II are greater than $65
million, the Note shall be increased by half of the amount greater than $65
million, but in no event shall the Note be increased by an amount greater than
the decrease in Period I.

      In the event the principal amount of the Note needs to be reduced beyond
the outstanding principal balance of such Note, then an amount of the locked-up
shares equal to the balance of the required reduction shall be returned to the
Company. For these purposes, the locked-up shares shall be valued at $4.00 per
share. Additionally, if during the 12 month period following the closing, AEO is
no longer a customer of IAA, the locked-up shares will be returned to the
Company, and any amount remaining on the balance of the Note will be forgiven.

      In the event the revenues of IBC decrease to $35 million or less during
Period I or Period II, IAA shall have the right to sell the purchased assets
back to Azteca, and Azteca shall have the right to buy back the purchased assets
for the remaining balance of the Note and any and all Locked Up Shares shall be
returned to the Company.

      The following table sets forth the Company's contractual obligations and
commercial commitments as of August 30, 2003:

                                                            08/30/03    11/30/02
                                                            --------    --------

First mortgage loan on Springfield property                 $    490    $    558
Promissory note to Azteca                                     21,800          --
Promissory note to Azteca                                        647         786
Promissory note to Azteca                                      1,682       2,043
                                                            --------    --------
Total long-term debt                                        $ 24,619    $  3,387
Less current maturities                                          802         756
                                                            --------    --------
                                                            $ 23,817    $  2,631
                                                            ========    ========

Contractual Obligations



                                                                              Payments Due by Period
                                                  -----------------------------------------------------------------------------
                                                      Total      Less than 1 year   1-3 years       4-5 years     After 5 years
-------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Long Term Debt                                     24,620,000         189,000       5,554,000       9,281,000       9,596,000
Operating Leases                                    2,652,000         122,000         935,000       1,595,000              --
Other Long Term Obligations-Minimum Royalties       3,496,000         129,000       2,302,000       1,065,000              --


Recent Acquisitions and Licenses

      Itochu Distribution and License Agreement. On July 1, 2003, Joe's entered
into a Master Distribution and Licensing Agreement ("Distribution and Licensing
Agreement") with Itochu, pursuant to which Itochu obtained certain
manufacturing, licensing rights for the "Joe's" and "Joe's Jeans" trademarks.


                                       30


      The Distribution and Licensing Agreement grants Itochu certain rights with
respect to the manufacture, distribution, sale and/or advertisement of certain
Joe's apparel products ("Joe's Products"), including but not limited (i) a
non-exclusive right to use the Joe's and Joe's Jeans marks in connection with
the manufacture of certain licensed Joe's and Joe's Jeans products ("Licensed
Products") throughout the world, and an exclusive right to use the Joe's and
Joe's Jeans marks to manufacture the Licensed Products in Japan; and (ii) an
exclusive right to import and distribute certain imported Joe's Products
("Imported Products" ) into Japan. These Imported Products will be purchased
directly from Joe's, with Itochu being obligated to purchase a minimum of $5.75
million of Joe's Pover the 42 month term of the Agreement. Additionally, Itochu
shall have the right to develop, produce and distribute certain apparel products
bearing the Joe's and Joe's Jeans marks for which Joe 's shall receive a running
royalty payment for each contract year equal to the aggregate amount of 6% of
the net sales of all bottoms for both men and women of the Licensed Products,
and 5% of the net sales of all tops for both men and women of the Licensed
Products.As a part of the transaction, Itochu agreed to purchase the existing
inventory of JJJ for approximately $1 million, assume the management and
operations of JJJ's showroom in Tokyo and employ certain employees of JJJ.

      The Company will continue to operate JJJ until all operations have ceased,
including the fulfillment of existing purchase orders from customers and the
collection of all outstanding accounts receivables. Upon the cessation of all
operating activities, the Company intends to dissolve the JJJ subsidiary. The
Company will continue to sell product in Japan through its licensing and
distribution agreement with Itochu.

      The Company believes that Itochu Distribution and License Agreement allows
the Company to more expediently grow the Joe's and Joe's Jeans brand and
business in Japan because Itochu, as a local Japanese corporation, is better
suited to market and distribute the Joe's and Joe's Jeans products in accordance
with cultural tastes and norms compared to JJJ which was controlled and operated
out of Los Angeles, California. We further believe that Itochu is well suited
and capable of developing additional products suited to the local environment,
which we will benefit from through additional royalty payments.

      There exists no common ownership between the Company, its affiliates or
subsidiaries with Itochu, nor was compensation paid in the form of equity
securities for any portion of the Itochu transaction.

      Blue Concepts Acquisition. On July 17, 2003, IAA entered into an asset
purchase agreement ("APA") with Azteca, Hubert Guez and Paul Guez, whereby IAA
acquired the Blue Concepts division (the "Division") of Azteca. The Division
sells primarily denim jeans to AEO, a national retailer. Hubert Guez and Paul
Guez, substantial stockholders of the Company, together have a controlling
interest in Azteca. As of October 14, 2003, Hubert Guez and his affiliates
beneficially owned approximately 21% of the Company's common stock on a fully
diluted basis.

      Pursuant to the terms of theAPA, IAA paid $21.8 million for the Division,
subject to adjustment as noted below. pursuant to the APA, IAA mployed all of
the existing employees of the Division but did not assume any of the Division's
or Azteca's existing liabilities. The purchase price was paid through the
issuance of a seven-year promissory note (the "Note"). See "Management's
Discussion & Analysis--Long Term Debt" for further discussion of the terms of
the Note.

      As part of the transaction, IAA and AZT International SA de CV, a Mexico
corporation and wholly-owned subsidiary of Azteca ("AZT"), entered into a
two-year, renewable, non-exclusive supply agreement ("Supply Agreement") for
products to be sold by Division. Under the terms of the Supply Agreement, the
Company has agreed to market and sell the products to be purchased from AZT to
certain of its customers, more particularly the customers of the Division. In
addition to the customary obligations, the Supply Agreement requires that: (i)
the Company shall submit written purchase orders to AZT on a monthly basis
specifying (x) the products to be supplied and (y) a specified shipping date for
products to be shipped; (ii) the Company shall give AZT reasonable time
allowances upon placing its purchase orders with AZT prior to delivery of the
products by AZT; (iii) AZT shall receive payment immediately upon receipt by the
Company of invoices for its purchase orders; (iv) the Company shall have a
guaranteed profit margin on a "per unit" basis; and (v) the products to be
supplied shall be subject to quality control measures by the Company and by the
customer of the Division.


                                       31


      Management and the board of directors entered into the Blue Concepts
acquisition for the following reasons: (i) was able to enter into an acquisition
with a seller with which the Company has a long-standing relationship; (ii) was
able to acquire a profitable business that has (x) a financial history of
producing conservative profit margins with significant revenues; (iii) a strong
customer relationship with AEO, (iv) the manufacturing relationships to produce
effectively and efficiently; and (v) was able to acquire the personnel and
talent of a profitable business. Further, although there can be no assurance the
Division is expected to increase the Company's revenue growth and is expected to
maintain positive cash flows. In the Third Quarter 2003, the Division accounted
for $5,772,000, or 26% of our net revenue. Furthermore, the APA protects the
Company if revenue expectations are not realized by providing "downside"
protections, such as guaranteed sales minimums, and a buy-sell provision that
allows for the sale of the business if revenues do not reach $35 million. See
"Management's Discussion & Analysis--Long Term Debt" for further discussion of
the above referenced "downside" protections.

      As noted above, Azteca is controlled by significant shareholders of the
Company, Hubert Guez and Paul Guez, brothers who were also individual parties to
the transaction.

Manufacturing, Warehousing and Distribution

      The Company no longer manufactures any apparel or accessory products. All
of the Company's products are manufactured by independent contractors located in
Los Angeles, Mexico and the Far East, including, Hong Kong, China, Korea,
Vietnam and India. The products are then distributed out of Los Angeles or
directly from the factory to the customer. In the nine months ending August 30,
2003, 19% of the Company's apparel and accessory products were manufactured
outside of North America. The rest of our accessory and apparel products were
manufactured in the United States (14%) and Mexico (66%). All of our products
manufactured in Mexico are manufactured by Azteca or its affiliates. In the
three months ending August 30, 2003, 22% of the Company's apparel and accessory
products were manufactured outside of North America. The rest of our accessory
and apparel products were manufactured in the United States (15%) and Mexico
(63%). Through the nine months ending August 30, 2003, all of our products
manufactured in Mexico were manufactured by Azteca or its affiliates. As
discussed above, Azteca is controlled by significant shareholders of the
Company, Hubert Guez and Paul Guez.

      In the summer of 2000, the Company entered into a group of transactions
with Azteca and its affiliates and principals. Pursuant to the terms of
transactions, Azteca's principals, through an investment company named Commerce
Investment Group ("CIG"), purchased from the Company common stock and warrants
which resulted in CIG and its affiliates owning approximately 25% of the
Company's outstanding common stock with the potential to acquire additional
common stock through the exercise of the issued warrants.

      Additionally as part of the transactions, the Company entered into a
supply agreement with Azteca and a distribution agreement with Apparel
Distribution Services ("ADS"), an Azteca affiliate. As contemplated under the
agreements, the Company agreed to purchase its accessory craft products, which
primarily consists of denim tote bags and aprons, from Azteca and to have ADS
distribute all of the Company's accessory products out of ADS's Los Angeles, CA
distribution facility.

      The strategic partnership entered into with Azteca allowed the Company to
close its domestic manufacturing and distribution facilities and to move forward
with its goal over diversifying its product mix and offerings to include apparel
products as opposed to only accessory products. This goal was obtained with the
Company's creation of the Joe's and Joe's Jeans brand, which was created to
design and market high denim apparel products.

      The strategic partnership created with Azteca allowed the Company to
quickly enter the denim apparel market and to grow its accessory craft business.
During the Third Quarter 2003, a vast majority of our apparel products sold were
denim products which we purchased from Azteca or its affiliates. The combined
accessory, craft and denim apparel products purchased from Azteca or its
affiliates during the nine months ending August 30, 2003 was approximately
$23,228,946 or 66% of the manufactured products purchased by us in such period.

      During the nine months ending August 30, 2003, the Company significantly
diversified its apparel products to include a wide array of apparel products
including but not limited to denim products. These non-denim products,


                                       32


however including some denim products, are purchased from third party
independent suppliers, including Azteca and/or its affiliates. While the Company
now uses numerous suppliers to meet its needs, the Company intends to continue
to take advantage of Azteca's expertise with denim products if it is in the
Company's best interest. Should the Company, due to unforeseen circumstances
that may occur in the future, be unable to utilize the services for
manufacturing, warehouse and distribution provided by Azteca and/or its
affiliates, such inability may adversely affect the Company's operations until
the Company is able to secure manufacturing, warehousing and distribution
arrangements with other suppliers that could provide the magnitude of services
to the Company that Azteca and its affiliates currently provide.

Licenses

      On July 14, 2003, Joe's consummated a licensing and distribution agreement
with Itochu Corporation ("Itochu") of Japan pursuant to which Itochu has been
granted the licensing and distribution rights for the Joe's trademark and Joe's
products in the Japanese marketplace. See "See Note 7--Subsequent Events in the
Notes to the Consolidated Financial Statements" and "Management's Discussion and
Analysis--Recent Acquisitions" for a further discussion of the Itochu licensing
and distribution agreement.

Seasonality

      The Company's business is seasonal. The majority of the marketing and
sales activities take place from late fall to early spring. The greatest volume
of shipments and sales are generally made from late spring through the summer,
which coincides with the Company's second and third fiscal quarters and the
Company's cash flow is strongest in its third and fourth fiscal quarters. Due to
the seasonality of the business, the third quarter results are not necessarily
indicative of the results for the fourth quarter.

Management's Discussion of Critical Accounting Policies

      Management believes that the accounting policies discussed below are
important to an understanding of our financial statements because they require
management to exercise judgment and estimate the effects of uncertain matters in
the preparation and reporting of financial results. Accordingly, management
cautions that these policies and the judgments and estimates they involve are
subject to revision and adjustment in the future. While they involve less
judgment, management believes that the other accounting policies discussed in
Note 2 - "Summary of Significant Accounting Polices" of the Consolidated
Financial Statements included in our Annual Report on Form 10-K for the year
ended November 30, 2002 are also important to an understanding of our financial
statements. The Company believes the following critical accounting policies
affect our more significant judgments and estimates used in the preparation of
our consolidated financial statements.

      Revenue Recognition

      Revenues are recorded on the accrual basis of accounting when title
transfers to the customer, which is typically at the shipping point. Sales
returns must be approved by the Company and are typically only allowed for
damaged goods. Such returns have historically not been material.

      Certain reclassifications have been made to prior year presentation to
conform to the current year. Specifically, in 2003, the Company reclassified
certain freight charges it incurs to bring goods into its warehouse from
suppliers and to deliver goods to its customers. In the aggregate, for the third
quarter ended August 31, 2002, the Company reclassified $126,000 from SG&A to
cost of goods sold and for the nine month period ended August 30, 2002 the
Company reclassified $309,000 from SG&A to cost of goods sold.

      Further, with respect to discounts, the Company does not offer any
slotting fees or buydown programs. Estimates are not used in these arrangements.
Instead, the discount is calculated based on agreed upon percentages. The
Company treated these arrangements as a reduction of revenues during the years
ended November 30, 2002 and December 1, 2001. During the years ended November
30, 2002 and December 1, 2001, allowances for trade discounts, when calculated
as a percentage of sales, were recorded as a reduction of gross sales in the
same period


                                       33


the sale was recorded. In prior years, all allowances for trade discounts were
recorded as a component of selling, general and administrative expenses.

      Shipping and Handling Costs

      The Company has outsourced some of its distribution needs to the Commerce
Investment Group, an affiliated company. Shipping and handling costs include
costs to warehouse, pick, pack and deliver inventory to customers. In certain
cases the Company is responsible for the cost of freight to deliver goods to the
customer. Shipping and handling costs were approximately $243,000 and $355,000
for the three months ended August 30, 2003 and August 31, 2002, respectively.
For the nine months ended August 30, 2003 and August 30, 2002, shipping and
handling costs were approximately $538,000 and $660,000, respectively.

      Accounts Receivable--Allowance for Returns, Discounts and Bad Debts

      The Company evaluates its ability to collect on accounts receivable and
charge-backs (disputes from the customer) based upon a combination of factors.
In circumstances where the Company is aware of a specific customer's inability
to meet its financial obligations (e.g., bankruptcy filings, substantial
downgrading of credit sources), a specific reserve for bad debts is taken
against amounts due to reduce the net recognized receivable to the amount
reasonably expected to be collected. For all other customers, the Company
recognizes reserves for bad debts and charge-backs based on the Company's
historical collection experience. If collection experience deteriorates (i.e.,
an unexpected material adverse change in a major customer's ability to meet its
financial obligations to the Company), the estimates of the recoverability of
amounts due us could be reduced by a material amount.

      As of August 30, 2003, the balance in the allowance for returns, discounts
and bad debts reserves was $311,000 compared to $383,000 at November 30, 2002.

      Inventory

      We continually evaluate the composition of our inventories, assessing
slow-turning, ongoing product as well as product from prior seasons. Market
value of distressed inventory is valued based on historical sales trends of our
individual product lines, the impact of market trends and economic conditions,
and the value of current orders relating to the future sales of this type of
inventory.

      Valuation of Long-lived and Intangible Assets and Goodwill

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

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

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

      o     a significant negative industry or economic trend.

      When the Company determines that the carrying value of intangibles,
long-lived assets and goodwill may not be recoverable based upon the existence
of one or more of the above indicators of impairment, the Company will measure
any impairment based on a projected discounted cash flow method using a discount
rate determined by our management. No impairment indicators existed as of August
30, 2003.

      In 2002, the Statement of Financial Accounting Standards (SFAS) No. 142
"Goodwill and Other Intangible Assets," became effective. This statement
establishes financial accounting and reporting for acquired goodwill and other
intangible assets and supersedes APB Opinion No. 17, Intangible Assets. The
Company adopted SFAS No. 142 beginning with the first quarter of 2002. SFAS No.
142 requires that goodwill and intangible assets that have indefinite useful
lives not be amortized but, instead, tested at least annually for impairment
while intangible assets


                                       34


that have finite useful lives continue to be amortized over their respective
useful lives. Accordingly, the Company has not amortized goodwill.

      SFAS No. 142 requires that goodwill and other intangibles be tested for
impairment using a two-step process. The first step is to determine the fair
value of the reporting unit, which may be calculated using a discounted cash
flow methodology, and compare this value to its carrying value. If the fair
value exceeds the carrying value, no further work is required and no impairment
loss would be recognized. The second step is an allocation of the fair value of
the reporting unit to all of the reporting unit's assets and liabilities under a
hypothetical purchase price allocation.

      Income Taxes

      As part of the process of preparing the Company's consolidated financial
statements, management is required to estimate income taxes in each of the
jurisdictions in which it operates. The process involves estimating actual
current tax expense along with assessing temporary differences resulting from
differing treatment of items for book and tax purposes. These timing differences
result in deferred tax assets and liabilities, which are included in the
Company's consolidated balance sheet. Management records a valuation allowance
to reduce its deferred tax assets to the amount that is more likely than not to
be realized. Management has considered future taxable income and ongoing tax
planning strategies in assessing the need for the valuation allowance. Increases
in the valuation allowance result in additional expense to be reflected within
the tax provision in the consolidated statement of income. Reserves are also
estimated for ongoing audits regarding Federal, state and international issues
that are currently unresolved. The Company routinely monitors the potential
impact of these situations and believes that it is properly reserved.

      Contingencies

      The Company accounts for contingencies in accordance with Statement of
Financial Accounting Standards ("SFAS") No. 5, "Accounting for Contingencies".
SFAS No. 5 requires that the Company record an estimated loss from a loss
contingency when information available prior to issuance of the Company's
financial statements indicates that it is probable that an asset has been
impaired or a liability has been incurred at the date of the financial
statements and the amount of the loss can be reasonably estimated. Accounting
for contingencies such as legal and income tax matters requires management to
use judgment. Many of these legal and tax contingencies can take years to be
resolved. Generally, as the time period increases over which the uncertainties
are resolved, the likelihood of changes to the estimate of the ultimate outcome
increases. Management believes that the accruals for these matters are adequate.

New Accounting Pronouncements

      In August 2001, the FASB issued SFAS No. 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets." This standard sets forth the
impairment of long-lived assets, whether they are held and used or are disposed
of by sale or other means. It also broadens and modifies the presentation of
discontinued operations. The standard is effective for the Company's fiscal year
2003. The adoption did not have a material effect on the Company. The Company is
in the process of evaluating the adoption of this standard, but does not believe
it will have a material impact on its consolidated financial statements.

      In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB
Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical
Corrections." This Statement rescinds or modifies existing authoritative
pronouncements including FASB Statement No. 4 "Reporting Gains and Losses from
Extinguishment of Debt." As a result of the issuance of SFAS No. 145, gains and
losses from extinguishment of debt should be classified as extraordinary items
only if they meet the criteria in Opinion 30. "Reporting the Results of
Operations-Reporting the Effects of Disposal of a Segment of a Business, and
Extraordinary, Unusual and Infrequently Occurring Events and Transactions."
Applying the provisions of Opinion 30 will distinguish transactions that are
part of an entity's recurring operations from those that are unusual or
infrequent or that meet the criteria for classification as an extraordinary
item. The provisions of this Statement related to the rescission of Statement 4
shall be applied in fiscal years beginning after May 15, 2002. Any gain or loss
on extinguishment of debt that was


                                       35


classified as an extraordinary item in prior periods presented that does not
meet the criteria in Opinion 30 for classification as an extraordinary item
shall be reclassified. The adoption of SFAS No. 145 did not have a material
impact on the interim financial statements of the Company.

      In June 2002, the FASB issued Statement of Financial Accounting Standards
No. 146, Accounting for Costs Associated with Exit or Disposal Activities
(Statement No. 146). Under Statement No. 146, it addresses financial accounting
and reporting for costs associated with exit or disposal activities and
nullifies Emerging Issues Task Force (EITF) Issue No. 94-3, "Liability
Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
Activity (including Certain Costs Incurred in a Restructuring)." The provisions
of this Statement are effective for exit or disposal activities that are
initiated after December 31, 2002, with early application encouraged. The
Company adopted Statement No. 146 in the first quarter of 2003 with no material
effect on its results of operations, financial position or cash flows.

      In December 2002, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 148 "Accounting for Stock-Based
Compensation--Transition and Disclosure" (SFAS 148), which amends SFAS No. 123,
"Accounting for Stock-Based Compensation". Statement 148 provides alternative
methods of transition for a voluntary change to the fair value based method of
accounting for stock-based employee compensation. In addition, Statement 148
amends the disclosure requirements of Statement 123 to require more prominent
and more frequent disclosures in financial statements about the effects of
stock-based compensation. The transition guidance and annual disclosure
provisions of Statement 148 are effective for fiscal years ending after December
15, 2002, with earlier application permitted in certain circumstances. The
interim disclosure provisions are effective for financial reports containing
financial statements for interim periods beginning after December 15, 2002. The
Company did not change its method of accounting for stock-based employee
compensation and has provided the new disclosure beginning with its quarterly
report for the period ended May 31, 2003.

      In January 2003, the FASB issued FASB Interpretation No. 46,
"Consolidation of Variable Interest Entities" ("FIN 46"), which requires
variable interest entities (commonly referred to as SPEs) to be consolidated by
the primary beneficiary of the entity if certain criteria are met. FIN 46 is
effective immediately for all new variable interest entities created or acquired
after January 31, 2003. For variable interest entities created or acquired prior
to February 1, 2003, the provisions of FIN 46 become effective for the Company
during the fourth quarter of 2003. For variable interest entities acquired prior
to February 1, 2003, any difference between the net amount added to the balance
sheet and the amount of any previously recognized interest in the variable
interest entity will be recognized as a cumulative effect of an accounting
change. The Company does not believe it has any variable interest entities that
will require consolidation.

      The Company has entered into agreements and transaction with related
parties and the Company has adopted a policy requiring that any material
transactions between the Company and persons or entities affiliated with
officers, Directors or principal stockholders of the Company be on terms no less
favorable to the Company than reasonably could have been obtained in arms'
length transactions with independent third parties.

Engagement of Research Firm

      In or about February 2002, the Company engaged Barrow Street Research,
Inc. ("Barrow"), an independent New York City-based research firm to prepare and
issue a basic research report on the Company [to better inform the investing
public of the Company's long term prospects]. The Company paid Barrow $6,000.00
for writing and disseminating its report, inclusion of the report on Barrow's
website for the remainder of 2002, as well as continued coverage of the Company
by Barrow in 2002, which included a mid-year update of the Company's prospects.
The Company also engaged Barrow to prepare a business plan for the Company. The
Company paid Barrow $13,209.00 for (i) the preparation of the business plan and
(ii) reimbursement of expenses. The Company did not, at any time, issue Company
securities to Barrow as compensation for its services and is not aware of any
holdings of Company securities by Barrow or its affiliates. The Company
currently does not have any relationships, financial or otherwise, with any
research firms that publish reports about the Company.


                                       36


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      The Company is exposed to certain market risks arising from transactions
in the normal course of its business, and from debt incurred in connection with
the acquisitions it has made. Such risk is principally associated with interest
rate and foreign exchange fluctuations, as well as changes in the Company's
credit standing.

      Interest Rate Risk

      The Company's long-term debt bears a fixed interest rate. However, because
the Company's obligations under its receivable and inventory financing
agreements bear interest at floating rates (primarily JPMorgan Chase prime
rate), the Company is sensitive to changes in prevailing interest rates. A 10%
increase or decrease in market interest rates that affect the Company's
financial instruments would have a $24,000 impact on earning or cash flows
during the next fiscal year.

      Foreign Currency Exchange Rates

      Foreign currency exposures arise from transactions, including firm
commitments and anticipated contracts, denominated in a currency other than an
entity's functional currency, and from foreign-denominated revenues translated
into U.S. dollars. Our primary foreign currency exposures relate to the Joe's
Jeans Japan subsidiary and resulting Yen Investments. The Company believes that
a 10.0% adverse change in the Yen rate in respect to the US dollar would not
have a material impact on earning or cash flows during the next fiscal year
because of the relatively small size of the subsidiary compared to the rest of
the Company.

      The Company generally purchases its products in U.S. dollars. However, the
Company sources most of its products overseas and, as such, the cost of these
products may be affected by changes in the value of the relevant currencies.
Changes in currency exchange rates may also affect the relative prices at which
the Company and its foreign competitors sell products in the same market. The
Company currently does not hedge its exposure to changes in foreign currency
exchange rates. The Company cannot assure that foreign currency fluctuations
will not have a material adverse impact on the Company's financial condition and
results of operations.

      Manufacturing and Distribution Relationships

      The Company purchases a significant portion of finished goods and obtains
warehousing and distribution services from Commerce Investment Group and obtains
credit terms which the Company believes are favorable. The loss of Commerce
Investment Group as a vendor or material changes to the terms could have an
adverse impact on the business. See "Management's Discussion &
Analysis--Manufacturing, Warehousing, and Distribution" for further discussion
of the Company's use of Commerce Investment Group and its affiliates for such
services.

ITEM 4. CONTROLS AND PROCEDURES

      The Company, under the supervision and with the participation of the
Company's management, including the chief executive officer and chief financial
officer, has evaluated the effectiveness of the design and operation of the
Company's disclosure controls and procedures as defined in Rule 13a-15(e) under
the Security Exchange Act of 1934. Based on that evaluation, the Company's
management, including the chief executive officer and chief financial officer,
concluded that, as of August 30, 2003, the Company's disclosure controls and
procedures are effective to ensure that information required to be disclosed by
the Company in reports that it files or submits under the Securities and
Exchange Act of 1934 is recorded, processed, summarized, and reported within the
time periods specified in Securities and Exchange Commission rules and forms.

      There were no significant changes in the Company's internal controls over
financial reporting or other factors during the fiscal quarter ended August 30,
2003, that have materially affected, or are reasonably likely to materially
affect, the Company's internal control over financial reporting.


                                       37


                           PART II: OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

      NONE

ITEM 2. CHANGES IN SECURITIES

      During the third quarter ended August 30, 2003, the Company consummated
two private placements of its common stock to a limited number of "accredited
investors" pursuant to Rule 506 of Regulation D under the Securities Act of
1933, as amended (the "Securities Act"), resulting in net proceeds of
$9,343,075, after all commissions and expenses (including legal and accounting)
to the Company. The first private placement, completed on July 1, 2003 to 34
accredited investors raised net proceeds of $8,750,922 at $3.33 per share. The
Company issued 2,835,481 shares ("I Shares") as a result of the first private
placement, which resulted in an 18.6% increase in our shares of common stock
immediately outstanding prior to this issuance. Sanders Morris Harris, Inc.
("SMH") acted as the placement agent on a best efforts basis for the first
private placement ("SMH Placement"). In consideration of the services rendered
by SMH, SMH was paid 7% of the gross proceeds, plus expenses, for a total of
$690,929.64, and also received a five year warrant entitling SMH to purchase
300,000 shares of common stock at $4.50 per share which becomes exercisable on
January 1, 2004. The second placement was completed on August 29, 2003, and
raised net proceeds of $591,875 at $3.62 per share. The Company issued 175,000
shares ("II Shares" and together with the I Shares the "I and II Shares") to 5
accredited investors as a result of the second private placement, which resulted
in a 0.9% increase in our shares of common stock outstanding prior to this
issuance. Pacific Summit Securities ("PSS") acted as the placement agent on a
best efforts basis for the second private placement ("PSS Placement"). In
consideration of the services rendered by PSS, PSS was paid 6% of gross
proceeds, plus expenses, for a total of $41,625, and also received a warrant
entitling PSS to purchase 17,500 shares of the Company's common stock at $3.62
per share which becomes exercisable on January 1, 2004. Each of the warrants
issued to SMH and PSS includes a cashless exercise option, pursuant to which the
holder thereof can exercise the warrant without paying the exercise price in
cash. If the holder elects to use this cashless exercise option, it will receive
a fewer number our shares than it would have received if the exercise price were
paid in cash. The number of shares of common stock a holder of the warrant would
receive in connection with a cashless exercise is determined in accordance with
a formula set forth in the applicable warrant. The Company intends to use the
proceeds from the transaction for general corporate purposes.

      The buyers of the I and II Shares have represented to the Company that
they purchased the I and II Shares for their own account, with the intention of
holding the I and II Shares for investment and not with the intention of
participating, directly or indirectly, in any resale or distribution of the I
and II Shares. The I and II Shares were offered and sold to the buyers in
reliance upon Regulation D, which provides an exemption from registration under
Section 4(2) of the 1933 Act. Each buyer has represented to the Company that he
or she is an "Accredited Investor," as that term is defined in Rule 501(a) of
Regulation D under said Act.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

      NONE.

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

      NONE.

ITEM 5. OTHER INFORMATION

      On July 15, 2003, the Board of Directors elected Kent A. Savage and
Vincent Sanfilippo to serve on our Board, thereby increasing the size of our
Board from seven to nine. With the appointment of Messrs. Savage and Sanfilippo
to our Board, a majority of our directors would qualify as "independent" under
the proposed NASDAQ listing requirements.


                                       38


      On June 20, 2003, the Company announced the hiring and appointment by the
Board of Directors of Shane Whalen as Chief Operating Officer.

Item 6. Exhibits and Reports on Form 8-K

      (a)         Exhibits (listed according to the number assigned in the table
                  in item 601 of Regulation S-K):

            4.1   Placement Agent Agreement between Innovo Group Inc. and
                  Sanders Morris Harris, Inc. dated June 23, 2003 (incorporated
                  by reference from Exhibit 4.2 to the Quarterly Report on Form
                  10-Q for the quarter ended May 31, 2003).

            4.2   Common Stock Purchase Warrant Agreement between Innovo Group
                  Inc. and Sanders Morris Harris, Inc. dated June 30, 2003
                  (incorporated by reference from Exhibit 4.3 to the Quarterly
                  Report on Form 10-Q for the quarter ended May 31, 2003).

            4.3   Registration Rights Agreement between Innovo Group Inc. and
                  Sanders Morris Harris, Inc. Placement Purchasers dated June
                  30, 2003 (incorporated by reference from Exhibit 4.4 to the
                  Quarterly Report on Form 10-Q for the quarter ended May 31,
                  2003).

            4.4   Placement Agent Agreement between Innovo Group Inc. and
                  Pacific Summit Securities dated July 30, 2003, as amended on
                  August 6, 2003 (filed herewith).

            4.5   Common Stock Purchase Warrant Agreement between Innovo Group
                  Inc. and Pacific Summit Securities dated August 29, 2003
                  (filed herewith).

            4.6   Registration Rights Agreement between Innovo Group Inc. and
                  Pacific Summit Securities Placement Purchasers dated August
                  29, 2003 (filed herewith).

            10.1  Asset Purchase Agreement by and between Innovo Azteca Apparel,
                  Inc. and Azteca Production International, Inc., Hubert Guez
                  and Paul Guez dated July 17, 2003 (incorporated by reference
                  from Exhibit 2.1 to the Current Report on Form 8-K filed with
                  the Securities and Exchange Commission on August 1, 2003).

            10.2  Supply Agreement by and between Distribution Agreement by and
                  between Innovo Azteca Apparel, Inc. and AZT International SA
                  dE CV dated July 17, 2003 (incorporated by reference from
                  Exhibit 10.1 to the Current Report on Form 8-K filed with the
                  Securities and Exchange Commission on August 1, 2003).

            10.3  Master Distribution and Licensing Agreement between Joe's
                  Jeans, Inc. and Itochu Corporation dated July 10, 2003 (filed
                  herewith).

            10.4  Factoring Agreement dated June 1, 2001 between Joe's Jeans,
                  Inc. and CIT Commercial Services (filed herewith).

            10.5  Factoring Agreement dated September 10, 2001 between Innovo
                  Azteca Apparel, Inc. and CIT Commercial Services (filed
                  herewith).

            10.6  Factoring Agreement originally dated June 1, 2001 between
                  Innovo, Inc. and CIT Commercial Services (filed herewith).


                                       39


            10.7  Inventory Security Agreement dated August 20, 2002 between
                  Joe's Jeans, Inc. and CIT Commercial Services (filed
                  herewith).

            10.8  Inventory Security Agreement dated August 20, 2002 between
                  Innovo Azteca Apparel, Inc. and CIT Commercial Services (filed
                  herewith).

            10.9  Inventory Security Agreement dated August 20, 2002 between
                  Innovo, Inc. and CIT Commercial Services (filed herewith).

            10.10 Amendment effective April 11, 2003 to Factoring Agreement
                  dated June 1, 2001 between Joe's Jeans, Inc. and CIT
                  Commercial Services (incorporated by reference from Exhibit
                  10.6, to the Quarterly Report on Form 10-Q for the quarter
                  ended May 31, 2003).

            10.11 Amendment effective April 11, 2003 to Factoring Agreement
                  dated September 10, 2001 between Innovo Azteca Apparel, Inc.
                  and CIT Commercial Services (incorporated by reference from
                  Exhibit 10.7, to the Quarterly Report on Form 10-Q for the
                  quarter ended May 31, 2003).

            10.12 Amendment effective April 11, 2003 to Factoring Agreement
                  dated June 1, 2001 between Innovo, Inc. and CIT Commercial
                  Services (incorporated by reference from Exhibit 10.8, to the
                  Quarterly Report on Form 10-Q for the quarter ended May 31,
                  2003).

            10.13 Trademark License Agreement between Blondie Rockwell, Inc. and
                  Innovo Azteca Apparel, Inc. dated as of February 13, 2003
                  (filed herewith)

            10.14 First Amendment to Trademark License Agreement between Blondie
                  Rockwell, Inc. and Innovo Azteca Apparel, Inc. effective as of
                  September 8, 2003 (filed herewith).


            31.1  Certification Pursuant to 18 U.S.C. Section 1350, as adopted
                  pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

            31.2  Certification Pursuant to 18 U.S.C. Section 1350, as adopted
                  pursuant to Section 90 of the Sarbanes-Oxley Act of 2002.

      (b)         Reports on Form 8-K

      Date                          Purpose

      June 17, 2003           To report: presentation slides to be used at
                              investor meetings on June 17, 18, and 19 2003
                              titled (1) Raise the Joe's Jeans Brand to the Next
                              Level, (2) Organic & Acquisition Growth, (3) 2004
                              Branded Apparel Growth Model (4) Building on the
                              Apparel Lines, (5) Guidance 2003 - Including Pro
                              Forma for Potential Purchase of Blue Concepts
                              Division, and (6) Continued Growth in 2004.

      July 15, 2003           To report: a press release dated July 15, 2003
                              announcing the Company's earnings for the third
                              quarter ended May 31, 2003.

      August 1, 2003          To report: (1) the Asset Purchase Agreement by and
                              between Innovo Azteca Apparel, Inc. and Azteca
                              Production International, Inc., Hubert Guez and
                              Paul Guez dated July 17, 2003; and (2) the
                              election of Kent A. Savage and Vincent Sanfilippo
                              to the Board of Directors of the Company.

      Septemeber 20, 2003     To report: amendment to report on Form 8-K dated
                              July 18, 2003 to include financial statements of
                              the Blue Concepts Division of Azteca Production
                              International, Inc.


                                       40


                                   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.

                                          INNOVO GROUP INC.


Dated: October 14, 2003                   By: /s/ Samuel Joseph Furrow, Jr.
                                              -----------------------------
                                                Samuel Joseph Furrow, Jr.,
                                                Chief Executive Officer


Dated: October 14, 2003                   By:  /s/ Marc Barry Crossman
                                               -----------------------
                                               Marc Barry Crossman,
                                               Chief Financial Officer
                                               (Principal Accounting Officer)


                                       41


CERTIFICATION BY SAMUEL JOSEPH FURROW, JR. AS CHIEF EXECUTIVE OFFICER

I, Samuel Joseph Furrow, Jr. certify that:

      1. I have reviewed this quarterly report on Form 10-Q of Innovo Group
Inc.;

      2. Based on my knowledge, this quarterly 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
quarterly report;

      3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly 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 quarterly report;

      4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

      a) designed such disclosure controls and procedures 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 quarterly report is being prepared;

      b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

      c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

      5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function):

      a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

      b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

      6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: October 14, 2003
                                               /s/ Samuel Joseph Furrow, Jr.
                                               -----------------------------
                                               Samuel Joseph Furrow, Jr.
                                               Chief Executive Officer


                                       42


CERTIFICATION BY MARC B. CROSSMAN AS CHIEF FINANCIAL OFFICER (PRINCIPAL
ACCOUNTING OFFICER)

I, Marc B. Crossman, certify that:

      1. I have reviewed this quarterly report on Form 10-Q of Innovo Group
Inc.;

      2. Based on my knowledge, this quarterly 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
quarterly report;

      3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly 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 quarterly report;

      4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

      a) designed such disclosure controls and procedures 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 quarterly report is being prepared;

      b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

      c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

      5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function):

      a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

      b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

      6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: October 14, 2003
                                                /s/ Marc B. Crossman
                                                --------------------
                                                Marc B. Crossman.
                                                Chief Financial Officer


                                       43


Exhibit Index

Exhibit No.       Description

31.1              Certification Pursuant to 18 U.S.C. Section 1350, as adopted
                  pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

31.2              Certification Pursuant to 18 U.S.C. Section 1350, as adopted
                  pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.


                                       44


Exhibit No. 31.1

          Certification of Chief Executive Officer of Innovo Group Inc.

      This certification is provided pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 and accompanies the quarterly report on Form 10-Q
(the "Form 10-Q") for the quarter ended August 30, 2003 of Innovo Group Inc.
(the "Issuer").

      I, Samuel Joseph Furrow, Jr., the Chief Executive Officer of Issuer
certify that to the best of my knowledge:

      (i)   the Form 10-Q fully complies with the requirements of section 13(a)
            or section 15(d) of the Securities Exchange Act of 1934 (15 U.S.C.
            78m(a) or 78o(d)); and

      (ii)  the information contained in the Form 10-Q fairly presents, in all
            material respects, the financial condition and results of operations
            of the Issuer.

Dated:  October 14, 2003


                                           /s/ Samuel Joseph Furrow, Jr.
                                           -----------------------------
                                           Name: Samuel Joseph Furrow, Jr.


                                       45



Exhibit No. 31.2

          Certification of Chief Financial Officer of Innovo Group Inc.

      This certification is provided pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 and accompanies the quarterly report on Form 10-Q
(the "Form 10-Q") for the quarter ended August 30, 2003 of Innovo Group Inc.
(the "Issuer").

      I, Marc B. Crossman, the Chief Financial Officer of Issuer certify that to
the best of my knowledge:

      (i)   the Form 10-Q fully complies with the requirements of section 13(a)
            or section 15(d) of the Securities Exchange Act of 1934 (15 U.S.C.
            78m(a) or 78o(d)); and

      (ii)  the information contained in the Form 10-Q fairly presents, in all
            material respects, the financial condition and results of operations
            of the Issuer.

Dated: October 14, 2003


                                        /s/ Marc B. Crossman
                                        --------------------

                                       46