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

                                   FORM 10-QSB

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

               FOR THE QUARTERLY PERIOD ENDED: SEPTEMBER 30, 2006

                        COMMISSION FILE NUMBER: 000-33297


                               BLUE HOLDINGS, INC.
        (Exact name of small business issuer as specified in its charter)


            NEVADA                                        88-0450923
(State or other jurisdiction of                (IRS Employer Identification No.)
 incorporation or organization)


                    5804 E. SLAUSON AVE., COMMERCE, CA 90040
                    (Address of principal executive offices)

                                 (323) 725-5555
                          (Issuer's telephone number)

         Check whether the issuer: (1) filed all reports required to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing  requirements  for the past 90 days.

                              YES [X]      NO [_]

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

         As of November 13, 2006,  26,057,200 shares of the registrant's  common
stock were outstanding.


         Transitional  Small Business  Disclosure Format (Check One):

                              Yes [_]      No [X]





                                TABLE OF CONTENTS




                                                                            Page
                                                                            ----


PART I   Financial Information

Item 1.  Financial Statements

            Condensed Consolidated Balance Sheets (Unaudited)                  3

            Condensed Consolidated Statements of Operations (Unaudited)        4

            Condensed Consolidated Statements of Shareholders' Equity
               (Unaudited)                                                     5

            Condensed Consolidated Statements of Cash Flows (Unaudited)        6

            Notes to the Condensed Consolidated Financial Statements
               (Unaudited)                                                     7

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                            19

Item 3.  Controls and Procedures                                              36


PART II  Other Information

Item 6.  Exhibits                                                             37


                                       2



                                     PART I
ITEM 1.           FINANCIAL STATEMENTS

       BLUE HOLDINGS INC. (FORMERLY KNOWN AS MARINE JET TECHNOLOGY CORP.)
                                AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                 AS OF SEPTEMBER 30, 2006 AND DECEMBER 31, 2005

ASSETS                                               September 30,  December 31,
                                                         2006           2005
                                                      -----------    -----------
Current assets:                                       (Unaudited)
   Cash ..........................................    $   122,065    $   228,127
   Due from factor, net of reserves of $50,655
      and $96,849, respectively ..................      1,483,464        693,474
   Accounts receivable, net of reserves of
      $556,980 and $484,421, respectively:
      - Purchased by factor with recourse ........      7,519,219      4,287,163
      - Others ...................................        369,068          2,504
   Due from related parties ......................           --           15,974
   Inventories ...................................     13,554,453      9,925,162
   Deferred income taxes .........................        646,047        492,574
   Prepaid expenses and other current assets .....      1,092,560        351,919
                                                      -----------    -----------
      Total current assets .......................     24,786,876     15,996,897


   Deferred income taxes .........................      1,519,740      1,671,135
   Property and equipment, less accumulated
   depreciation ..................................      1,278,346        198,927
                                                      -----------    -----------

Total assets .....................................    $27,584,962    $17,866,959
                                                      ===========    ===========

LIABILITIES AND EQUITY

Current liabilities:
   Bank overdraft ................................    $    21,717    $   616,020
   Accounts payable ..............................      3,465,348      2,911,598
   Short-term borrowings .........................      9,495,943      4,583,936
   Due to related parties ........................        772,261        372,311
   Advances from majority shareholder ............      2,508,900         96,875
   Income taxes payable ..........................           --          650,468
   Accrued expenses and other current
      liabilities ................................      1,187,213        599,166
                                                      -----------    -----------
      Total current liabilities                        17,451,382      9,830,374
                                                      -----------    -----------

Commitment and contingency

Stockholders' equity:
   Common stock $0.001 par value,
    75,000,000 shares authorized,
    26,057,200 shares issued and outstanding .....         26,057         26,057
   Additional paid-in capital ....................      5,119,935      4,996,752
   Retained earnings .............................      4,987,588      3,013,776
                                                      -----------    -----------
      Total stockholders' equity .................     10,133,580      8,036,585
                                                      -----------    -----------
Total liabilities and stockholders' equity .......    $27,584,962    $17,866,959
                                                      ===========    ===========

            SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


                                       3




       BLUE HOLDINGS INC. (FORMERLY KNOWN AS MARINE JET TECHNOLOGY CORP.)
                                AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
         FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2006 AND 2005


                                                                           THREE MONTHS                   NINE MONTHS
                                                                               ENDED                         ENDED
                                                                           SEPTEMBER 30,                 SEPTEMBER 30,
                                                                   ----------------------------   ---------------------------
                                                                      2006            2005           2006           2005
                                                                  ------------    ------------   ------------   ------------
                                                                                                    
Net sales .....................................................   $ 14,551,581    $ 13,887,689   $ 41,610,112   $ 24,578,736

Cost of goods sold ............................................     10,116,732       6,927,774     23,797,647     12,355,956
                                                                  ------------    ------------   ------------   ------------

Gross profit ..................................................      4,434,849       6,959,915     17,812,465     12,222,780

Selling, distribution & administrative expenses ...............      4,281,467       3,264,457     13,204,554      6,416,963
                                                                  ------------    ------------   ------------   ------------

Income before other expenses and provision for income taxes ...        153,382       3,695,458      4,607,911      5,805,817
                                                                  ------------    ------------   ------------   ------------
Other expenses:

   Interest expense ...........................................        257,997          11,095        643,759         18,683

   Expenses relating to abandoned acquisition of Long Rap, Inc.        500,887            --          500,887           --

   Expenses relating to exchange transaction ..................           --            50,000           --          527,617
                                                                  ------------    ------------   ------------   ------------

      Total other expenses ....................................        758,884          61,095      1,144,646        546,300
                                                                  ------------    ------------   ------------   ------------

Income (loss) before provision for income taxes ...............       (605,502)      3,634,363      3,463,265      5,259,517

Provision (benefit) for income taxes ..........................       (184,642)      1,239,830      1,489,453      1,376,114
                                                                  ------------    ------------   ------------   ------------

Net income (loss) .............................................   $   (420,860)   $  2,394,533   $  1,973,812   $  3,883,403
                                                                  ============    ============   ============   ============

Net income (loss) per common share, basic and diluted .........   $      (0.02)   $       0.09   $       0.08   $       0.15
                                                                  ============    ============   ============   ============

Weighted average shares outstanding, basic and diluted ........     26,057,200      26,057,200     26,057,200     26,057,200
                                                                  ============    ============   ============   ============


       SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


                                       4




       BLUE HOLDINGS INC. (FORMERLY KNOWN AS MARINE JET TECHNOLOGY CORP.)
                                AND SUBSIDIARIES
      CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED)
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006


                                            Shares Issued
                                     ---------------------------    Additional
                                                     Par Value       Paid In         Retained
                                        Number         0.001         Capital         Earnings         Total
                                     ------------   ------------   ------------    ------------   ------------
                                                                                   
Balance, January 1, 2006 .........     26,057,200   $     26,057   $  4,996,752    $  3,013,776   $  8,036,585

Fair value of options granted ....           --             --          356,528            --          356,528

Adjustment to deferred tax benefit
   arising from the 2005
   acquisition of Taverniti ......           --             --         (233,345)           --         (233,345)

Net Income for the period ........           --             --             --         1,973,812      1,973,812
                                     ------------   ------------   ------------    ------------   ------------

Balance,  September 30, 2006 .....     26,057,200   $     26,057   $  5,119,935    $  4,987,588   $ 10,133,580
                                     ============   ============   ============    ============   ============



                                       5



       BLUE HOLDINGS INC. (FORMERLY KNOWN AS MARINE JET TECHNOLOGY CORP.)
                                AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
              FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006 AND 2005

                                                         Nine Months Ended
                                                           September 30,
                                                    ---------------------------
                                                       2006            2005
                                                    -----------     -----------
Cash flows from operating activities:
Net Income .....................................    $ 1,973,812     $ 3,883,403
Adjustments to reconcile net income to cash
used in operating activities:
   Depreciation and amortization ...............        136,644           9,642
   Stock based exchange transaction expense ....           --           177,617
   Fair value of vested stock options ..........        356,528            --
Changes in assets and liabilities:
   Accounts receivable .........................     (3,598,620)       (912,853)
   Due from factor .............................       (789,990)     (1,387,048)
   Inventories .................................     (3,629,291)     (6,016,091)
   Due from related parties ....................         15,974        (209,924)
   Deferred income taxes .......................       (235,423)       (278,639)
   Due to related parties ......................        399,950         709,010
   Prepaid expenses and other current assets ...       (740,641)        (65,048)
   Income tax payable ..........................       (650,468)      1,658,873
   Bank overdraft ..............................       (594,303)           --
   Accounts payable ............................        553,751       1,279,924
   Other current liabilities ...................        588,046         685,296
                                                    -----------     -----------
Net cash used in operating activities ..........     (6,214,031)       (465,838)
                                                    -----------     -----------

Cash flows from investing activities:
   Purchase of equipment .......................     (1,216,063)       (116,077)
                                                    -----------     -----------
Net cash used in investing activities ..........     (1,216,063)       (116,077)
                                                    -----------     -----------

Cash flows from financing activities:
   Short-term borrowings .......................      4,912,007            --
   Additional paid in capital ..................           --           686,200
   Advances from majority shareholder ..........      2,412,025         237,134
                                                    -----------     -----------
Net cash provided by financing activities ......      7,324,032         923,334
                                                    -----------     -----------

Net (decrease) increase in cash ................       (106,062)        341,419
Cash at beginning of period ....................        228,127          84,635
                                                    -----------     -----------
CASH AT END OF PERIOD ..........................    $   122,065     $   426,054
                                                    ===========     ===========

SUPPLEMENTAL CASH FLOW INFORMATION:

Cash paid for income tax .......................    $ 2,551,605     $       800
                                                    ===========     ===========

Cash paid for interest .........................    $   643,759     $    18,683
                                                    ===========     ===========

SUPPLEMENTAL DISCLOSURE OF NON-CASH
   FINANCING AND INVESTING ACTIVITIES:

Inventory contributed by a stockholder at
   its historical cost .........................    $      --       $ 1,200,000
                                                    ===========     ===========
Value of common stock issued for finders
   fee relating to exchange transaction ........    $      --       $   177,617
                                                    ===========     ===========
Adjustment to deferred taxes relating to
   the 2005 acquisition of Taverniti ...........    $   233,345     $      --
                                                    ===========     ===========

           SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


                                       6



       BLUE HOLDINGS INC. (FORMERLY KNOWNS AS MARINE JET TECHNOLOGY CORP.)
                                AND SUBSIDIARIES

        NOTES TO CONDENSED FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2006
                                   (UNAUDITED)

NOTE 1 - BASIS OF PRESENTATION, ORGANIZATION AND NATURE OF OPERATIONS

         (a)      BASIS OF PRESENTATION

         The interim condensed  consolidated financial statements are unaudited,
but in the opinion of management of the Company, contain all adjustments,  which
include normal recurring adjustments,  necessary to present fairly the financial
position at September 30, 2006, the results of operations for the three and nine
months  ended  September  30, 2006 and 2005 and cash flow for nine months  ended
September 30, 2006 and 2005. The  consolidated  balance sheet as of December 31,
2005 is derived from the Company's audited financial statements.

         Certain  information  and  footnote  disclosures  normally  included in
financial  statements  that have been  presented in  accordance  with  generally
accepted  accounting  principles have been condensed or omitted  pursuant to the
rules and regulations of the Securities and Exchange  Commission with respect to
interim financial  statements,  although management of the Company believes that
the disclosures contained in these financial statements are adequate to make the
information presented therein not misleading. For further information,  refer to
the  consolidated  financial  statements  and  notes  thereto  included  in  the
Company's  Annual  Report on Form 10-KSB for the fiscal year ended  December 31,
2005, as filed with the Securities and Exchange Commission.

         The Company's results of operations for the three and nine months ended
September 30, 2006 are not  necessarily  indicative of the results of operations
to be expected for the full fiscal year ending December 31, 2006.

         The condensed  consolidated financial statements include the operations
of  Blue  Holdings,  Inc.  and  its  wholly-owned   subsidiaries.   Intercompany
transactions and balances are eliminated in consolidation.

         (b)      ORGANIZATION

         Blue Holdings,  Inc. (a Nevada corporation formerly known as Marine Jet
Technology  Corp.) was  incorporated in the State of Nevada on February 9, 2000.
On April 14, 2005, Blue Holdings  entered into an Exchange  Agreement with Antik
Denim,  LLC ("Antik").  At the closing of the  transactions  contemplated by the
Exchange Agreement, which occurred on April 29, 2005, Blue Holdings acquired all
of the  outstanding  membership  interests of Antik (the  "Interests")  from the
members of Antik,  and the members  contributed  all of their  Interests to Blue
Holdings.  In exchange,  Blue Holdings  issued to the members  843,027 shares of
Series A  Convertible  Preferred  Stock,  par value  $0.001 per  share,  of Blue
Holdings ("Preferred  Shares"),  which, on June 7, 2005, as a result of a change
to Marine Jet  Technology  Corp.'s  name to Blue  Holdings,  Inc. and a 1 for 29
reverse stock split,  were  converted into  24,447,783  shares of Blue Holding's
common stock on a post-reverse stock split basis.


                                       7



         As such,  immediately  following the closing and upon the conversion of
the Preferred  Shares,  the Antik members and Elizabeth  Guez,  our former Chief
Operating Officer and wife of Paul Guez, owned  approximately 95.8% of the total
issued and outstanding  common stock of Blue Holdings on a fully-diluted  basis.
Following  completion of the exchange  transaction,  Antik became a wholly-owned
subsidiary  of Blue  Holdings.  The  acquisition  was accounted for as a reverse
merger  (recapitalization)  in the accompanying  financial statements with Antik
deemed to be the  accounting  acquirer and Blue Holdings  deemed to be the legal
acquirer.  As such, the financial statements herein include those of Antik since
September 13, 2004 (the date of its  inception).  All assets and  liabilities of
Marine  Jet  Technology  Corp.  were  assumed by the major  shareholder  of Blue
Holdings, Inc. prior to the exchange transaction and were inconsequential to the
merged companies.

         On June 7, 2005,  Marine Jet Technology Corp.  changed its name to Blue
Holdings, Inc., and increased its authorized number of shares of common stock to
75,000,000.

         On October 31, 2005,  the Company  entered  into an exchange  agreement
with  Taverniti  So  Jeans,   LLC,  a  California   limited   liability  company
("Taverniti"), and the members of Taverniti (the "Taverniti Members"). Under the
exchange  agreement,  the Company  acquired  all of the  outstanding  membership
interests of Taverniti (the "Taverniti  Interests") from the Taverniti  Members,
and the Taverniti  Members  contributed all of their Taverniti  Interests to the
Company. In exchange, the Company issued to the Taverniti Members, on a pro rata
basis, an aggregate of 500,000 shares of the Common Stock,  par value $0.001 per
share, of the Company,  and paid to the Taverniti Members,  on a pro rata basis,
an aggregate of Seven Hundred Fifty Thousand Dollars ($750,000).  At the closing
of the exchange transaction,  Taverniti became a wholly-owned  subsidiary of the
Company. Paul Guez, the Company's Chairman,  Chief Executive Officer,  President
and majority  shareholder,  was and remains the sole manager and was a member of
Taverniti.  Elizabeth  Guez,  Paul Guez's spouse and the Company's  former Chief
Operating Officer, was also a member of Taverniti.  Two other members of Mr. and
Mrs. Guez's family,  including  Gregory Abbou, the President of Taverniti,  were
the  remaining  members of  Taverniti.  The  transaction  was accounted for as a
combination of entities under common control. As such, the financial  statements
herein  have been  presented  to  include  the  operations  of  Taverniti  since
September  13, 2004,  the date of its  inception,  and the $750,000  payment was
considered as a deemed distribution to the members of Taverniti upon the closing
of the combination.

         (c)      NATURE OF OPERATIONS

         The Company operates exclusively in the wholesale apparel industry. The
Company  designs,  develops,  markets and  distributes  high  fashion  jeans and
accessories  under the brand names  "Antik  Denim",  "Taverniti  So Jeans",  and
"Yanuk". The Company's products currently include jeans, jackets,  belts, purses
and T-shirts.  The Company  currently  sells its products in the United  States,
Canada, Japan and the European Union directly to department stores and boutiques
and through  distribution  arrangements  in certain foreign  jurisdictions.  The
Company is headquartered in Commerce,  California and maintains showrooms in New
York and Los Angeles.  The Company  opened a retail store in Los Angeles  during
August 2005 and another store in San Francisco in September  2006.  These retail
operations are not yet significant to the consolidated operations.


                                       8



NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         (a)      USE OF ESTIMATES

         The  preparation of financial  statements in conformity with accounting
principles   generally  accepted  in  the  United  States  of  America  requires
management to make estimates and assumptions that affect the reported amounts of
assets and  liabilities  and disclosure of contingent  assets and liabilities at
the date of the financial statements and the reported amounts of revenues. On an
ongoing  basis,  we  evaluate  estimates,  including  those  related to returns,
discounts,   bad  debts,   inventories,   intangible   assets,   income   taxes,
contingencies and litigation. We base our estimates on historical experience and
on  various   assumptions   that  are  believed  to  be  reasonable   under  the
circumstances,  the results of which form the basis for making  judgments  about
the carrying values of assets and liabilities that are not readily apparent from
other sources.  Actual results may differ from these  estimates  under different
assumptions or conditions.

         (b)      REVENUE RECOGNITION:

         Revenue is  recognized  when  merchandise  has been  shipped  against a
customer's  written  purchase order,  the risk of ownership has passed,  selling
price has been fixed and determined  and  collectibility  is reasonably  assured
either through payment received,  or fulfillment of all the terms and conditions
of the particular purchase order.  Revenue is recorded net of estimated returns,
charge  backs and  markdowns  based on  management's  estimates  and  historical
experience.

         (c)      ADVERTISING

         Advertising costs are expensed as of the first date the  advertisements
take  place.  Advertising  expenses  included in selling  expenses  approximated
$51,420 and  $627,482 for the three and nine months  ended  September  30, 2006,
respectively,  compared to $254,276  and  $324,442 for the three and nine months
ended September 30, 2005, respectively.

         (d)      CONCENTRATION OF CREDIT RISK

         Financial   instruments,   which  potentially  expose  the  Company  to
concentration  of  credit  risk,  consist  primarily  of  cash,  trade  accounts
receivable,  and  amounts due from our factor.  With  respect to trade  accounts
receivable at September 30, 2006, one customer  comprised  approximately  42% of
our total receivables.  The Company extends unsecured credit to its customers in
the normal course of business.

         The Company's cash balances on deposit with banks are guaranteed by the
Federal Deposit Insurance Corporation up to $100,000. The Company may be exposed
to risk for the  amounts  of funds  held in one bank in excess of the  insurance
limit. In assessing the risk, the Company's  policy is to maintain cash balances
with high quality financial institutions.

         The  Company's  products are primarily  sold to  department  stores and
specialty  retail  stores.  These  customers  can be  significantly  affected by
changes in economic, competitive or other factors. The Company makes substantial
sales to a relatively  few,  large  customers.  In order to minimize the risk of
loss, the Company assigns certain amounts of domestic  accounts  receivable to a
factor without  recourse or requires  letters of credit from its customers prior
to the  shipment  of goods.  For  non-factored  receivables,  account-monitoring
procedures  are utilized to minimize the risk of loss.  Collateral  is generally
not required.


                                       9



         (e)      SHIPPING AND HANDLING COSTS

         Freight   charges   are   included   in   selling,   distribution   and
administrative expenses in the statement of operations and approximated $263,861
and  $588,672  for  the  three  and  nine  months  ended   September  30,  2006,
respectively,  compared to $89,055 and  $168,279  for the same  periods of 2005,
respectively.

         (f)      MAJOR SUPPLIERS

         We purchase  our fabric,  thread and other raw  materials  from various
industry suppliers within the United States and abroad. We do not currently have
any long-term agreements in place for the supply of our fabric,  thread or other
raw  materials.  The  fabric,  thread  and  other raw  materials  used by us are
available  from a large number of suppliers  worldwide.  During the three months
ended  September 30, 2006,  three  suppliers  accounted for more than 10% of our
purchases.   Purchases  from  these  suppliers  were  31.5%,   13.0%  and  11.8%
respectively.  During the nine months ended  September  30, 2006,  two suppliers
accounted for more than 10% of our purchases and purchases from these  suppliers
were 13.6% and 12.9%, respectively.

         (g)      MAJOR CUSTOMERS

         During fiscal 2006,  two  customers  accounted for more than 10% of the
Company's  sales.  Sales to those  customers  were 30.3% and 11.6% for the three
months ended  September 30, 2006,  and 15.6% and 14.3% for the nine months ended
September 30, 2006, respectively.

         International sales accounted for approximately 25% and 30% of sales in
the  three  and  nine   months   ended   September   30,   2006,   respectively.
Geographically, Japan has become one of our major growth areas. During the three
months and nine months ended  September  30, 2006,  Japan  accounted for 16% and
17%, respectively, of our total sales.

         (h)      STOCK-BASED COMPENSATION

         Statement of Financial  Accounting  Standards No. 123,  "Accounting for
Stock-Based  Compensation" ("SFAS No. 123"),  established a fair value method of
accounting for stock-based  compensation  plans and for transactions in which an
entity  acquires  goods or services  from  non-employees  in exchange for equity
instruments.  SFAS No. 123 was  amended by  Statement  of  Financial  Accounting
Standards No. 148,  "Accounting  for  Stock-Based  Compensation  -Transition and
Disclosure",   which  required   companies  to  disclose  in  interim  financial
statements  the pro forma effect on net income  (loss) and net income (loss) per
common share of the  estimated  fair market  value of stock  options or warrants
issued to  employees.  Through  December 31,  2005,  the Company  accounted  for
stock-based  compensation  utilizing  the intrinsic  value method  prescribed in
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees" ("APB No. 25"), with pro forma disclosures of net income (loss) as if
the fair value method had been applied. Accordingly, compensation cost for stock
options  was  measured as the  excess,  if any, of the fair market  price of the
Company's  stock at the date of grant  over the amount an  employee  must pay to
acquire the stock.

         As the exercise price of stock options and warrants issued to employees
was not less than the fair market  value of the  Company's  common  stock on the
date of grant, and in accordance with accounting for such options  utilizing the
intrinsic value method,  there was no related  compensation  expense recorded in
the Company's 2005 consolidated  financial  statements.  The fair value of stock
options and warrants  issued to officers,  directors  and  employees at not less
than fair market  value of the  Company's  common stock on the date of grant was
estimated using the  Black-Scholes  option-pricing  model, and the


                                       10



effect on the Company's results of operations was shown in a proforma disclosure
as if such stock  options and warrants had been  accounted  for pursuant to SFAS
No. 123.

         In December 2004,  the Financial  Accounting  Standards  Board ("FASB")
 issued SFAS No. 123 (revised 2004), "Share Based Payment" ("SFAS No. 123R"), a
revision to SFAS No. 123,  "Accounting for Stock-Based  Compensation".  SFAS No.
123R  superseded APB No. 25 and amended SFAS No. 95,  "Statement of Cash Flows".
Effective  January 1, 2006,  SFAS No. 123R requires that the Company measure the
cost of employee  services  received in exchange for equity  awards based on the
grant  date  fair  value  of the  awards,  with  the  cost to be  recognized  as
compensation  expense in the  Company's  financial  statements  over the vesting
period of the awards.

         Accordingly,  the Company recognizes compensation cost for equity-based
compensation  for all new or modified  grants issued after December 31, 2005. In
addition,  commencing  January 1, 2006,  the  Company  recognizes  the  unvested
portion of the grant date fair value of awards  issued prior to adoption of SFAS
No. 123R based on the fair values previously  calculated for disclosure purposes
over the remaining vesting period of the outstanding stock options and warrants.

         The Company  adopted SFAS No. 123R  effective  January 1, 2006,  and is
using the modified  prospective  method in which compensation cost is recognized
beginning with the effective date (a) based on the requirements of SFAS No. 123R
for all share-based  payments  granted after the effective date and (b) based on
the  requirements  of SFAS No. 123R for all awards granted to employees prior to
the effective date of SFAS No. 123R that remain unvested on the effective date.

         The  total  stock  based  compensation  expense  for the three and nine
months ended September 30, 2006 was $127,330 and $356,528,  respectively.  As of
September 30, 2006, the unamortized  value of these option awards was $1,016,300
which will be amortized as  compensation  cost in future  periods as the options
vest.  The fair value of options  was  estimated  on the date of grant using the
Black-Scholes   option   pricing  model  with  the  following   weighted-average
assumptions for the periods indicated:

                                                                  Nine Months
                                                                     Ended
                                                              September 30, 2006
                                                              ------------------
Dividend yield .............................................          --
Risk-free interest rate ....................................         4.50%
Expected volatility ........................................        46.01%
Expected life of options ...................................       5 years

         During the three and nine months ended  September 30, 2005, the Company
did not grant any options to purchase shares of its common stock, nor were there
any options vesting during that period. Accordingly, no proforma information for
September 30, 2005 is required.


                                       11



         (i)      EARNINGS PER SHARE

         Statement of Financial  Accounting  Standards  No. 128,  "Earnings  per
Share",  requires  presentation  of basic  earnings per share  ("Basic EPS") and
diluted earnings per share ("Diluted  EPS").  Basic earnings (loss) per share is
computed by dividing net income by the weighted  average number of common shares
outstanding during the period. Diluted earnings per share reflects the potential
dilution,  using the treasury  stock  method,  that could occur if securities or
other  contracts to issue common stock were  exercised or converted  into common
stock or  resulted  in the  issuance  of common  stock  that then  shared in the
earnings of the Company.  In computing  diluted earnings per share, the treasury
stock method assumes that outstanding options and warrants are exercised and the
proceeds are used to purchase  common  stock at the average  market price during
the period.  Options and warrants will have a dilutive effect under the treasury
stock  method only when the average  market price of the common stock during the
period  exceeds the exercise  price of the options and warrants.

         At  September  30,  2006  and  2005,  potentially  dilutive  securities
consisted of outstanding  common stock options to acquire  682,000 and 0 shares,
respectively.  These  potentially  dilutive  securities were not included in the
calculation of loss per share for the quarter ended  September 30, 2006 as these
dilutive  securities were antidilutive  for the nine months ended  September 30,
2006 and 2005, as they are insignificant.  Accordingly, basic earnings per share
for each of the three and nine months ended  September 30, 2006,  and 2005,  are
the same as diluted loss per share.

         (j)      RECLASSIFICATIONS

         Certain  prior  year  balance  sheet  items have been  reclassified  to
conform to the current period presentation.

RECENT ACCOUNTING PRONOUNCEMENTS AND DEVELOPMENTS

FASB  Statement of Financial  Accounting  Standards  (SFAS) No. 157, "Fair Value
Measurements,"  establishes a formal  framework  for measuring  fair value under
GAAP. It defines and codifies the many  definitions of fair value included among
various  other  authoritative  literature,  clarifies  and,  in some  instances,
expands on the guidance for implementing fair value measurements,  and increases
the level of disclosure required for fair value measurements.  Although SFAS no.
157  applies  to  and  amends  the   provisions   of  existing  FASB  and  AICPA
pronouncements, it does not, of itself, require any new fair value measurements,
nor does it  establish  valuation  standards.  SFAS No. 157 applies to all other
accounting  pronouncements  requiring  or  permitting  fair value  measurements,
except for; SFAS no. 123 (R),  share-based  payment and related  pronouncements,
the practicability  exceptions to fair value  determinations  allowed by various
other  authoritative  pronouncements,  and AICPA Statements of Position 97-2 and
98-9 that deal with software  revenue  recognition.  This statement is effective
for financial  statements  issued for fiscal years  beginning after November 15,
2007, and interim periods within those fiscal years.


                                       12



NOTE 3 - DUE FROM FACTOR

         We use a factor for working capital and credit administration purposes.
Under the various factoring agreements entered into separately by Blue Holdings,
Antik Denim, LLC and Taverniti So Jeans, LLC, the factor purchases all the trade
accounts receivable assigned by the Company and its subsidiaries and assumes all
credit risk with respect to those accounts approved by it.

         The factor agreements provide that we can borrow an amount up to 90% of
the value of our purchased  customer  invoices,  less a reserve of 10% of unpaid
accounts purchased and 100% of all such accounts which are disputed.  The factor
agreements  provide for  automatic  renewal  after July 24, 2006  subject to 120
days' termination  notice from any party. The factor also makes available to all
three  companies  a  combined  line of credit up to the  lesser of $2.4  million
(increased  from $1.5  million  effective  as of January 1, 2006) and 50% of the
value of eligible raw materials and finished goods. The increase in this line of
credit - from $1.5 million to $2.4  million - became  effective as of January 1,
2006.  As of  September  30,  2006,  the Company  drew down $2.4 million of this
credit line against inventory.

         As of September  30,  2006,  the factor  holds  $3,982,414  of accounts
receivable  purchased from us on a without  recourse basis and has made advances
to us of $2,448,295 against those receivables, resulting in a net balance amount
Due from Factor of  $1,483,464  net of reserves of $50,655 as of  September  30,
2006.  The Company has  accounted for the sale of  receivables  to the factor in
accordance  with SFAS No.140,  "Accounting  for the  Transfers  and Servicing of
Financial Assets and Extinguishments of Liabilities".

         As of September 30, 2006,  the factor also held  $7,971,026 of accounts
receivable that were subject to recourse, against which the Company has provided
reserves of $451,807 and as of September 30, 2006, the Company received advances
totaling $9,495,943 against such receivables and against eligible inventory. The
Company has included the  $7,519,219 in accounts  receivable,  and has reflected
the $9,495,943 as short term borrowings on the  accompanying  balance sheet. The
factor  commission  against such  receivables is 0.4% and interest is charged at
the rate of 1% over the factor's prime lending rate per annum.

         Before January 1, 2006, the factor commission on receivables  purchased
on a without recourse basis was 0.8% of the customer invoice amount for terms up
to 90  days,  plus one  quarter  of one  percent  (0.25%)  for  each  additional
thirty-day term.  Effective  January 1, 2006, the factor  commission is 0.75% if
the aggregate amount of approved invoices is below $10 million per annum,  0.70%
if between  $10 million and $20 million and 0.65% if between $20 million and $30
million.  The  Company is  contingently  liable to the  factor  for  merchandise
disputes, customer claims and the like on receivables sold to the factor. To the
extent that the Company draws funds prior to the deemed  collection  date of the
accounts  receivable  sold to the factor,  interest is charged at the rate of 1%
over  the  factor's   prime  lending  rate  per  annum.   Factor   advances  are
collateralized  by the  non-factored  accounts  receivable,  inventories and the
personal  guarantees  of Paul  Guez,  our  Chairman,  Chief  Executive  Officer,
President and majority  shareholder,  and the living trust of Paul and Elizabeth
Guez.


                                       13



NOTE 4 - INVENTORIES

Inventories  at  September  30, 2006 and  December  31, 2005 are  summarized  as
follows:


                                              September 30,         December 31,
                                                   2006                  2005
                                               -----------           -----------
Raw Materials ......................           $ 4,061,236           $ 3,850,916
Work-in-Process ....................             2,990,167             2,842,531
Finished Goods .....................             6,503,050             3,231,715
                                               -----------           -----------
TOTAL ..............................           $13,554,453           $ 9,925,162
                                               ===========           ===========

NOTE 5 - PROPERTY AND EQUIPMENT

Property  and  equipment  at  September  30,  2006  and  December  31,  2005 are
summarized as follows:

                                                    September 30,   December 31,
                                                         2006           2005
                                                     -----------    -----------
Furniture ........................................   $    12,973    $    11,217
Leasehold Improvements ...........................       831,279         44,600
Computer Equipment ...............................       590,287        162,659
                                                     -----------    -----------
                                                       1,434,539        218,476
Less: Accumulated depreciation and Amortization ..      (156,193)       (19,549)
                                                     -----------    -----------
                                                     $ 1,278,346    $   198,927
                                                     ===========    ===========

         Depreciation expenses for the three months ended September 30, 2006 and
2005  were  $59,174  and  $3,680,  respectively  and for the nine  months  ended
September 30, 2006 and 2005 were $136,644 and $8,489, respectively.

NOTE 6 - RELATED PARTY TRANSACTIONS

         The Company  purchased  fabric at cost from Blue Concept,  LLC which is
owned  by Paul  Guez,  the  Company's  Chairman  and  Chief  Executive  Officer.
Purchases  during the three and nine months ended September 30, 2006 amounted to
$10,555 and  $262,213,  respectively.  During the same periods  last year,  they
amounted to $247,470 and $1,526,223, respectively.

         Azteca  Production  International  Inc.  is one of our  contractors  in
Mexico and is co-owned by Paul Guez, our majority stockholder.  During the three
and nine months ended  September 30, 2006, we were invoiced for sewing and other
sub-contracting charges in the amounts of $867,358 and $2,237,872  respectively,


                                       14



and $0 and  $391,479  for the three and nine months  ended  September  30, 2005.
Azteca principally provided manufacturing services to Taverniti.

         Since January 1, 2006, the Company has leased its facility at Commerce,
California  from Azteca  Production  International  Inc. as a sub-tenant  and is
paying it $19,030 per month.

         On July 5, 2005 the Company entered into a ten-year  license  agreement
with Yanuk  Jeans,  LLC,  effective  as of July 1, 2005.  Under the terms of the
agreement,   the  Company   became  the  exclusive   licensor  for  the  design,
development,  manufacture, sale, marketing and distribution of the "Yanuk" brand
products to the wholesale and retail trade. The Company pays to Yanuk Jeans, LLC
a  royalty  of six  percent  of all net  sales of the  licensed  products  and a
guaranteed  minimum royalty on an annual basis. In addition,  during the term of
the license agreement,  the Company has the option to purchase from Yanuk Jeans,
LLC the property  licensed under the agreement.  The royalties for the three and
nine months ended September 30, 2006 paid or payable to Yanuk Jeans, LLC totaled
$60,902 and $243,833,  respectively,  and $117,987 for the three and nine months
ended September 30, 2005, respectively. Yanuk Jeans, LLC is solely owned by Paul
Guez, our majority stockholder.

         Paul  Guez  and the  living  trust  of Paul  and  Elizabeth  Guez  have
guaranteed all advances and ledger debt due to the Company's factor.

         Taverniti  is the  exclusive  licensee  for  the  design,  development,
manufacture,  sale,  marketing  and  distribution  of the  "Taverniti  So Jeans"
trademark in the denim and knit sports wear  categories for men and women. It is
paying  royalties  to  Taverniti  Holdings,  LLC in the  ranges  of 5-8  percent
depending  on the net  sales of the  licensed  products  pursuant  to a  license
agreement with Taverniti Holdings, LLC. Taverniti Holdings, LLC is jointly owned
by Paul Guez (60%) and Jimmy Taverniti  (40%),  the designer of the products for
the brand, and Mr. Guez is the sole manager. The license agreement was signed in
May 2004 and expires on December  31,  2015.  Royalties  paid or payable for the
three and nine  months  ended  September  30,  2006  amounted  to  $217,728  and
$874,254,  respectively, and $152,000 and $303,629 for the three and nine months
ended September 30, 2005, respectively.

NOTE 7 - DUE TO/FROM RELATED PARTIES

         The related parties are the Company's majority shareholder (who is also
the Chairman,  Chief Executive Officer and President of the Company) and limited
liability companies that are co-owned by the majority shareholder. These amounts
are all unsecured and non-interest  bearing. All non-trade related advances from
related parties have been repaid. Trade-related outstanding items follow regular
payment terms as invoiced. As of September 30, 2006 and December 31, 2005, total
trade-related  items due to related  parties  amounted to $772,261 and $372,311,
respectively.

         From time to time, the Company's majority  shareholder,  Mr. Paul Guez,
made  advances  to the  Company to support  its  working  capital  needs.  These
advances  were  non-interest  bearing  and  unsecured,  with no formal  terms of
repayment.  On July 1, 2006, Mr. Guez converted the advances to a line of credit
in an  agreement  with the  Company.  The line of credit  allows the  Company to
borrow  from him up to a maximum  of $3 million  at an  interest  rate of 6% per
annum.  The Company may repay the  advances in full or in part at any time until
the credit line  expires on December  31,  2007.  As of  September  30, 2006 and
December 31, 2005,  the balance of these  advances was  $2,508,900  and $96,785,
respectively, and accrued interest thereon was $35,372 and $0, respectively.


                                       15



NOTE 8 - INCOME TAX

         The Company  accounts for income taxes and the related  accounts  under
the liability  method.  Deferred tax liabilities and assets are determined based
on the  difference  between the financial  statement and tax bases of assets and
liabilities  using  enacted  rates  expected to be in effect  during the year in
which the basis differences reverse.

         The Company's  provision for income taxes was  $1,489,453  for the nine
months ended  September 30, 2006 compared to $1,376,114 for the same period last
year.  For the four months  ended  April 29, 2005 the income  earned and related
Federal and State income tax obligations for the period of Antik Denim, LLC were
passed through to its previous members.  For the nine months ended September 30,
2005 the income earned and related  Federal and State income tax obligations for
the period of  Taverniti  So Jeans,  LLC were  passed  through  to its  previous
members. The Company recorded no provision for such taxes.

         The  provision  for income  taxes  consists  of the  following  for the
periods ended September 30:

                                                     2006               2005
                                                 -----------        -----------
Current
   Federal ...............................       $ 1,305,011        $ 1,234,518
   State .................................           419,865            420,235
Deferred
   Federal ...............................          (189,462)          (207,845)
   State .................................           (45,961)           (70,794)
                                                 -----------        -----------
Provision for income tax expense .........       $ 1,489,453        $ 1,376,114
                                                 ===========        ===========

         A  reconciliation  of the  statutory  federal  income  tax  rate to the
effective tax rate is as follows for the periods ended September 30:

                                                           2006         2005
                                                         --------     --------

Statutory federal rate ...............................       34.0%        34.0%
State taxes, net of federal benefit ..................        7.1          4.8
Income not taxed at the Company level ................        2.0        (11.7)
Permanent differences ................................       (0.1)         1.8
Other ................................................        0.0         (0.5)
                                                         --------     --------
Effective tax rate ...................................       43.0%        28.4%
                                                         ========     ========

         In connection with the 2005 Taverniti transaction, in exchange for 100%
ownership of Taverniti, the Company issued 500,000 shares of Common Stock of the
Company  and paid  $750,000 in cash to the  previous  owners of  Taverniti.  For
income  tax  purposes  this  transaction  was a taxable  event.  For  accounting
purposes this  transaction  was accounted for as  combination  of entities under
common control.


                                       16



         Goodwill in the amount of $4,181,399 was  recognized  solely for income
tax purposes.  The tax effect of this  goodwill of $1,687,682  was reported as a
deferred tax asset.  Additional  paid in capital of the Company was increased by
an equal  amount.  During the nine months ended  September 30, 2006 the previous
owners of  Taverniti  finalized  the  filing  of their  2005 tax  returns  which
included certain differences than previously estimated.  The ultimate effect was
previously  recognized  goodwill was reduced by $583,000,  and the resulting tax
effect of the change to the deferred  tax benefit of $233,345  was  reflected as
adjustment to additional  paid in capital of the Company  during the nine months
ending September 30, 2006.

NOTE 9 - STOCK OPTIONS

         Under the Company's 2005 Stock Incentive Plan (the "Company Plan"), the
Company may grant  qualified and  nonqualified  stock options and stock purchase
rights to selected  employees.  The Company reserved  2,500,000 shares of common
stock for issuance under the Company Plan. Options to purchase 270,000 shares of
common stock were granted in 2006. No options to purchase shares of common stock
were exercised and 15,000 options were cancelled in 2006.

         At September 30, 2006, options outstanding are as follows:

                                                           Weighted
                                                           average
                                               Number of   exercise
                                               options      price
                                               --------    --------
               Balance at January 1, 2006 ..    427,000    $   7.18
               Granted .....................    270,000    $   5.20
               Exercised ...................       --          --
               Cancelled ...................    (15,000)   $   5.20
                                               --------    --------
               Balance at September 30, 2006    682,000    $   6.44
                                               ========    ========

         Additional  information  regarding options  outstanding as of September
30, 2006 is as follows:



                 OPTIONS OUTSTANDING                          OPTIONS EXERCISABLE
----------------------------------------------------   ----------------------------------
                               Weighted
                                Average     Weighted                 Weighted
                               Remaining     Average                  Average   Aggregate
  Exercise         Number     Contractual   Exercise     Number      Exercise   Intrinsic
    Price       Outstanding      Life        Price     Exercisable     Price      Value
-------------   -----------   -----------   --------   -----------   --------   ---------
                                                              
$8.10                62,000          8.68   $   8.10        22,000   $   8.10   $  73,480
$7.40               300,000          8.86   $   7.40       100,000   $   7.40   $ 305,000
$5.30                65,000          8.87   $   5.30        25,000   $   5.30   $  54,750
$5.20               255,000          9.25   $   5.20          --
                -------------------------------------------------------------------------
$5.20 - $8.10       682,000          8.99   $   6.44       147,000   $   7.15   $ 433,230
                =========================================================================



                                       17



NOTE 10 - TERMINATION OF MATERIAL DEFINITIVE AGREEMENTS

         On October  5,  2006,  we  terminated  the Letter of Intent  previously
entered into with Global Fashion Group, SA ("Global Fashion Group") on March 31,
2006,  which would have  formed a new joint  venture  company  with a license to
produce, manufacture and distribute apparel and accessories for the Registrant's
three principal brands,  Antik Denim,  Taverniti So Jeans and Yanuk,  throughout
Europe  and other  territories.  The  parties  were  unable to  resolve  certain
differences in the terms of the license to be held by the joint venture  company
contemplated under the Letter of Intent.

         On October 9, 2006 we reached a mutual agreement with Long Rap, Inc. to
terminate  our  proposed  agreement  to  acquire  the  company  and  its  retail
operations, which was previously announced on June 20, 2006. Both companies have
determined  that  it  would  be  in  the  best  interests  of  their  respective
shareholders  not to proceed with the acquisition at this time. The accompanying
statement of  operations  for the nine months ended  September 30, 2006 includes
$500,887 of costs relating to the abandonment of this acquisition.


                                       18



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

FORWARD-LOOKING STATEMENTS

         Statements made in this Form 10-QSB (the  "Quarterly  Report") that are
not historical or current facts are  "forward-looking  statements" made pursuant
to the safe harbor  provisions of Section 27A of the  Securities Act of 1933, as
amended (the "Act"), and Section 21E of the Securities  Exchange Act of 1934, as
amended (the  "Exchange  Act").  The Company  intends that such  forward-looking
statements  be subject to the safe  harbors  for such  statements.  The  Company
wishes  to  caution   readers   not  to  place   undue   reliance  on  any  such
forward-looking  statements,   which  speak  only  as  of  the  date  made.  Any
forward-looking  statements represent  management's best judgment as to what may
occur in the future. The forward-looking statements included herein are based on
current expectations that involve numerous risks and uncertainties.  Assumptions
relating to the foregoing involve judgments with respect to, among other things,
future  economic,   competitive  and  market   conditions  and  future  business
decisions,  all of which are difficult or impossible to predict  accurately  and
many of which are  beyond the  control  of the  Company.  Although  the  Company
believes that the  assumptions  underlying  the  forward-looking  statements are
reasonable, any of the assumptions could be inaccurate and, therefore, there can
be no assurance that the forward-looking statements included in this Form 10-QSB
will prove to be accurate. In light of the significant uncertainties inherent in
the   forward-looking   statements   included  herein,  the  inclusion  of  such
information  should not be  regarded as a  representation  by the Company or any
other person that the objectives and plans of the Company will be achieved.  The
Company  disclaims any  obligation to  subsequently  revise any  forward-looking
statements to reflect events or  circumstances  after the date of such statement
or to reflect the occurrence of anticipated or unanticipated events.

         The words "we," "us," "our," and the "Company," refer to Blue Holdings,
Inc. The words or phrases  "may,"  "will,"  "expect,"  "believe,"  "anticipate,"
"estimate,"  "approximate,"  or "continue,"  "would be," "will allow,"  "intends
to," "will likely result," "are expected to," "will continue," "is anticipated,"
"estimate,"  "project," or similar  expressions,  or the negative  thereof,  are
intended to identify  "forward-looking  statements." Actual results could differ
materially from those projected in the forward-looking statements as a result of
a number of risks and  uncertainties,  including  but not  limited  to:  (a) our
failure to  implement  our  business  plan within the time period we  originally
planned  to  accomplish;  and (b) other  risks that are  discussed  in this Form
10-QSB or included in our  previous  filings  with the  Securities  and Exchange
Commission ("SEC").

DESCRIPTION OF BUSINESS

OVERVIEW

         We design,  manufacture and market high-end fashion jeans,  apparel and
accessories under the principal brand names ANTIK DENIM,  TAVERNITI SO JEANS and
YANUK. Our products include jeans, jackets,  belts, purses and T-shirts. We sell
premium denim products and accessories in high-end department stores and fashion
boutiques that cater to fashion conscious consumers.  Our products are currently
sold in the United  States,  Canada,  Japan and the European  Union  directly to
department stores and boutiques,  including  Bloomingdales,  Nordstrom,  Macy's,
Saks and Fred  Segal,  and  through  distribution  arrangements  in a number  of
countries abroad.

         We  operate  in  the  high-end  fashion  denim  industry.  Our  current
competitors are companies that market such brands as Joe's Jeans, True Religion,
Seven For All Mankind and Citizens of Humanity.


                                       19



         Our  goal is to  build a broad  and  diversified  portfolio  of  brands
selling  premium denim products and  accessories  across a range of retail price
points through wholesale and retail distribution channels.

CORPORATE BACKGROUND

         We were  incorporated  in the State of Nevada on February 9, 2000 under
the name Marine Jet Technology Corp. From our inception through January 2005, we
focused on developing and marketing boat propulsion technology.  Between January
and February 2005, we entered into separate  transactions  whereby,  among other
matters,  Keating  Reverse  Merger Fund,  LLC ("KRM Fund"),  one of our existing
shareholders,  agreed to  purchase a  substantial  majority  of our  outstanding
common  stock,  and  Intellijet  Marine,  Inc.,  a company  formed by our former
majority  shareholder  and principal  executive  officer and  director,  Jeff P.
Jordan, acquired all of our boat propulsion technology assets and assumed all of
our then existing liabilities.

         Between  February  4, 2005 and April 29,  2005,  we existed as a public
"shell" company with nominal assets.

SIGNIFICANT DEVELOPMENTS

         On September 15, 2006, we entered into a Joint Venture  Agreement  Term
Sheet with Philippe Naouri and Alexandre  Caugant,  the members of Life & Death,
LLC ("L&D"),  pursuant to which we acquired 50% of the  membership  interests of
L&D. L&D owns the LIFE & DEATH  trademark  application  and  designs,  develops,
manufactures and distributes knit apparel under the brand LIFE & DEATH. We share
50% in the  profits and losses of L&D based on our  membership  interest in L&D.
Alexandre  Caugant and Philippe  Naouri are the principal  designers of LIFE AND
DEATH.

         On  October  5,  2006,  we agreed  to  terminate  the  Letter of Intent
previously  entered into with Global Fashion Group, SA ("Global  Fashion Group")
on March 31, 2006,  which would have formed a new joint  venture  company with a
license to produce,  manufacture and distribute  apparel and accessories for our
three principal brands,  ANTIK DENIM,  TAVERNITI SO JEANS and YANUK,  throughout
Europe and other  territories.  The initial term of the license  would have been
for two years, with automatic  renewal for an additional  three-year term if the
joint venture achieved target net sales and was not in breach of the license. We
were unable to come to an agreement with Global Fashion Group on the final terms
of the license to be held by the joint venture  company  contemplated  under the
Letter of Intent.

         On  October  10,  2006,  we  mutually  agreed  with Long Rap,  Inc.  to
terminate  the  Agreement  and Plan of Merger  ("Merger  Agreement")  previously
entered into on June 19, 2006 among LR  Acquisition  Corporation,  a District of
Columbia  corporation and our wholly-owned  subsidiary ("LR Acquisition"),  Long
Rap,  the  stockholders  of Long  Rap and  Charles  Rendelman,  as the  Long Rap
stockholders' representative,  pursuant to which Long Rap would have merged with
and into LR Acquisition with LR Acquisition surviving the merger. We determined,
along with Long Rap,  that it would be in the best  interests of our  respective
stockholders  not to proceed with the merger at this time. We incurred  $500,887
relating to the abandonment of this acquisition.

         In accordance with the provisions of the Merger Agreement, we paid Long
Rap $50,000 and have  undertaken to pay 50% of the invoices  (fees and expenses)
delivered  by  Long  Rap's  independent  registered  public  accounting  firm in
connection with the audit of Long Rap's financial statements,  which amounted to
about $ 150,000. It has been agreed that we will pay the final invoice for audit
services directly to the independent registered public accounting firm and remit
to Long Rap the  difference  between the amount of such final invoice and 50% of
the total audit fees and expenses.


                                       20



OUR PRODUCTS AND BRANDS

         We offer  multiple  brands of apparel in the premium  and better  denim
segments.  As a result of a license  agreement  with  Yanuk  Jeans,  LLC and the
acquisition   of  Taverniti  So  Jeans,   LLC,   our   wholly-owned   subsidiary
("Taverniti"), we currently market our products under the ANTIK DENIM, TAVERNITI
SO JEANS and YANUK brands. Our products are sold in the United States and abroad
to upscale  retailers and boutiques.  We currently sell men's and women's styles
and have launched a children's line for both ANTIK DENIM and TAVERNITI SO JEANS.
In addition, Antik Denim, LLC, our wholly-owned subsidiary ("Antik Denim"), is a
party to a license  agreement  with Titan  Industries,  Inc. that provides Titan
with an  exclusive  right to use the ANTIK DENIM brand for the sale of men's and
women's footwear in the United States,  Canada and Mexico,  and a right of first
refusal for similar use of the brand in Europe and South  America.  The footwear
line was launched in July 2006.

         Our products are made from high  quality  fabrics  milled in the United
States,  Japan,  Italy and Spain and are processed with cutting-edge  treatments
and finishes. Our concepts and designs, including ANTIK DENIM's distinct vintage
western  flair,  and  our  extraordinary  fit,  embellishments,  patent  pending
pockets, unique finishes, hand stitching,  embroidery detail and other attention
to detail and quality give our products a competitive  advantage in the high-end
fashion denim and accessories market.

         Our jeans are available in multiple combinations of washes, fabrics and
finishes,  with as many as 20  different  combinations  of colors,  fabrics  and
finishes on certain  styles.  We typically  introduce  new versions of our major
styles each month in different colors,  washes and finishes.  Although our denim
products have  accounted for the  substantial  majority of our total sales,  our
product lines include knits,  woven tops and accessories,  the sales of which we
anticipate will continue to increase.

DESIGN AND DEVELOPMENT

         Each of our brands has an independent design team striving to develop a
distinct look and feel to the products  based on an overall  design  philosophy.
Product mix between denim and non-denim products and retail price points vary by
brand.

         ANTIK  DENIM.  The  designers  of ANTIK DENIM are  Philippe  Naouri and
Alexandre  Caugant,  both of  whom  have  significant  experience  in the  denim
industry,  in both  selling and  designing  vintage  inspired  offerings.  Their
principal design philosophy is based on vintage western styling featuring a very
unique and distinctive back pocket.

         TAVERNITI  SO JEANS.  The  designer of the  TAVERNITI  SO JEANS line is
Jimmy  Taverniti,  well known as an Italian  couture  designer with  significant
experience as a denim designer.  The principal  design  philosophy is sportswear
driven looks with vintage and rock and roll styling.

         YANUK. The designer of the YANUK line is Benjamin Taverniti, the son of
Jimmy Taverniti.  The principal design  philosophy is focused less on embroidery
and more on subtle design details and fit.

         Mr. Guez participates in design efforts and provides  significant input
with respect to the development of new lines and brands. We do not have in place
any  formal  design  and  development  plan at this  time.  However,  since  our
inception in 2004,  we have  allocated  significant  resources to our design and
development  activities.  In the three and nine months ended September 30, 2006,
our design and development  expenses were approximately  $0.37 million and $1.27
million, respectively.


                                       21



MANUFACTURING AND SOURCING

         We purchase  our fabric,  thread and other raw  materials  from various
industry suppliers within the United States and abroad. We do not currently have
any long-term agreements in place for the supply of our fabric,  thread or other
raw  materials.  The  fabric,  thread  and  other raw  materials  used by us are
available  from a large number of suppliers  worldwide.  During the three months
ended  September 30, 2006,  three  suppliers  accounted for more than 10% of our
purchases.   Purchases  from  these  suppliers  were  31.5%,  13.0%  and  11.8%,
respectively.  During the nine months ended  September  30, 2006,  two suppliers
accounted for more than 10% of our purchases, and purchases from these suppliers
were 13.6% and 12.9%, respectively. We have the ability to replace our suppliers
of raw  materials  as needed  without  significantly  affecting  our business or
operations.

         We  presently  outsource  all of our  manufacturing  needs to  contract
vendors using just in time  ordering.  We use several  contract  vendors for our
manufacturing  needs with the bulk of purchases  (approximately  70%)  currently
made  from  domestic  manufacturers.  We are  increasing  the  use  of  contract
manufacturers in Mexico and the Far East. We do not rely on any one manufacturer
and we  believe  additional  manufacturing  capacity  is  available  to meet our
current and planned needs. We maintain rigorous quality control systems for both
raw and  finished  goods.  We will  continue to  outsource  the  majority of our
production  capacity  to  maintain  low  fixed  expenses.  We will add  contract
manufacturers  as  required  to meet our needs.  During the three  months  ended
September  30, 2006,  two  sub-contractors  accounted for 17.9% and 13.6% of our
manufacturing,  and  two  contractors  accounted  for  19.2%  and  14.2%  of our
manufacturing  during the nine months ended  September  30,  2006.  One of these
sub-contractors, which principally provided manufacturing services to Taverniti,
is Azteca  Production  International  Inc., a company co-owned by Paul Guez, our
Chairman, Chief Executive Officer and President.

         We  believe  we  can  realize   significant  cost  savings  in  product
manufacturing  because of our strong  relationships with a diverse group of U.S.
and  international  contract  manufacturers  established by our management  team
through  their  prior  experience  in the apparel  industry.  In  addition,  the
increase in production volume as a result of our multi-brand  strategy will give
us economies of scale to achieve further cost savings.

MARKETING, DISTRIBUTION AND SALES

         We market,  distribute  and sell our products in the United  States and
internationally in a number of other countries such as Canada, Belgium,  France,
Germany, Sweden, Italy, Korea and Japan.

         Our products  are sold in the United  States in  department  stores and
boutiques such as Saks, Neiman Marcus,  Nordstrom,  Bloomingdales,  Atrium, Fred
Segal,  Intermix,  Kitson  and  Henri  Bendel,  as  well  as  smaller  boutiques
throughout  the country.  Our products are sold  internationally  to  department
stores and  boutiques  such as Lane  Crawford  in Hong Kong,  Harrods and Harvey
Nichols in the United Kingdom,  Barneys New York and Isetan in Japan,  Galleries
Lafayette in France, and Holt Renfrew in Canada.

         We market and  distribute  our  products by  participating  in industry
trade shows,  as well as through our show rooms in Los Angeles and New York.  We
maintain  distributor  relationships  in the United  Kingdom,  France,  Germany,
Sweden, Greece,  Belgium,  Italy, Mexico and Japan. Except for Mexico, Japan and
Canada, we currently have no exclusive or long term distribution agreements with
any party covering any territory, and do not depend on any single distributor to
distribute  our  products.  Our  distributors  often,  but not always,  purchase
products from us at a discount for resale to their


                                       22



customers  in their  respective  territories.  Our  distributors  warehouse  our
products  at their  expense  and they ship to and  collect  payment  from  their
customers directly.

TRADEMARKS AND OTHER INTELLECTUAL PROPERTY

         Antik  Denim is the holder of  trademark  applications  for the ANTIQUE
DENIM and ANTIK  DENIM  marks in the United  States and  various  other  foreign
jurisdictions.  Antik Denim also owns several proprietary  concepts and designs,
including pending trademark and patent applications on its pocket designs. Yanuk
Jeans,  LLC, from whom we hold exclusive  licenses to exploit  products based on
the YANUK and U brands,  is the holder of  several  United  States  and  foreign
trademarks.

         Taverniti  is the  exclusive  licensee  for  the  design,  development,
manufacture,  sale,  marketing  and  distribution  of  the  TAVERNITI  SO  JEANS
trademark in the denim and knit  sportswear  categories for men and women. It is
paying royalties to Taverniti Holdings LLC in the range of five to eight percent
depending  on the net  sales of the  licensed  products  pursuant  to a  license
agreement with Taverniti  Holdings LLC.  Taverniti Holdings LLC is jointly owned
by Paul Guez (60%) and Jimmy Taverniti  (40%),  the designer of the products for
the brand, and Mr. Guez is the sole manager. The license agreement was signed in
May 2004 and expires on December 31, 2015.

         We have made and will continue to make efforts to minimize domestic and
international  counterfeiting  of  ANTIK  DENIM'S  stylized  pocket  design  and
infringement  of our  other  intellectual  property  rights,  including  through
litigation if necessary.

GOVERNMENT REGULATION AND SUPERVISION

         We benefit from certain international treaties and regulations, such as
the North American Free Trade Agreement  (NAFTA),  which allows for the duty and
quota  free entry into the  United  States of  certain  qualifying  merchandise.
International trade agreements and embargoes by entities such as the World Trade
Organization   also  can  affect  our  business,   although   their  impact  has
historically been favorable.

         We  have  implemented   various  programs  and  procedures,   including
unannounced  inspections,  to ensure that all of the apparel  manufacturers with
whom we contract fully comply with  employment  and safety laws and  regulations
governing their place of operation.

EMPLOYEES

         As of November 7, 2006, we had 114  employees,  not including our three
executive  officers,  Paul Guez,  our  Chairman,  Chief  Executive  Officer  and
President,  Patrick Chow, our Chief Financial Officer and Secretary, and Gregory
Abbou, President of Taverniti. Mr. Guez leads our product development, marketing
and sales,  and Mr. Chow  oversees all financial  aspects of our  business.  Our
employees  are not  unionized.  Except for  agreements  with Messrs.  Naouri and
Caugant,  who comprise the design team for our ANTIK DENIM brand,  no employees,
including our executive officers,  are subject to existing employment agreements
with us.

FACILITIES

PRINCIPAL EXECUTIVE OFFICES

         Our  principal  executive  offices  are  located  at 5804 East  Slauson
Avenue, Commerce, California 90040. Our telephone number is (323) 725-5555.


                                       23



DESCRIPTION OF PROPERTY

         On April 27, 2006,  we entered into a Sublease  with Azteca  Production
International,  Inc.  to lease  approximately  73,193  square feet of office and
warehouse space located at 5804 East Slauson Avenue, Commerce,  California,  the
location of our current principal executive offices,  warehouse and distribution
center.  Azteca is co-owned by Mr. Guez, our Chief Executive Officer,  President
and Chairman.  We previously  occupied  approximately  67,000 square feet of the
office and warehouse  space  covered under the Sublease  pursuant to our Service
Agreement with Blue Concept,  LLC. The Service Agreement with Blue Concept,  LLC
expired by its terms on December 31, 2005.

         Although  executed on April 27, 2006,  the term of the Sublease  became
effective as of January 1, 2006,  and will  continue on a  month-to-month  basis
with termination by either party permitted upon 90-days prior written notice. We
pay monthly rent of approximately  Nineteen Thousand Thirty Dollars ($19,030) to
Azteca.  The  Sublease  was  approved by a majority  of our Board of  Directors,
including all of the independent directors.

         We also maintain  showrooms in both Los Angeles and New York City.  The
cost of  operations  at the Commerce  facility and the  showrooms  was shared by
several companies and the portion of the cost that we paid in 2005 was allocated
to us under our Service Agreement with Blue Concept, LLC. Since January 1, 2006,
we have been paying for the use of these showrooms based on our actual use.

         On August 27, 2005, we opened a retail store in Los Angeles, California
and  assumed  all  the  obligations  of a  10-year  property  lease,  which  was
previously signed by Blue Concept, LLC in April, 2005. We are paying $21,840 per
month for the lease of the shop  space.  More  recently,  On July 18,  2006,  we
entered into lease agreements with Emporium Development,  L.L.C. ("Emporium") to
lease approximately 3,272 square feet of space located at 865 Market Street, San
Francisco, California 94103. Although executed on July 18, 2006, the term of the
Sublease  became  effective  as of July 5, 2006,  and will  continue  for a term
expiring on January 31, 2017.  We will pay annual rent to Emporium  ranging from
$261,760 at the  commencement of the term to $326,902 at the end of the term. We
will also pay, as percentage rental, six percent (6%) of gross sales made in and
from the premises in excess of annual breakpoints ranging from $4,362,667 at the
commencement of the term to $5,448,373 at the end of the term.

         We believe that the facilities  utilized by us are well maintained,  in
good operating condition and adequate to meet our current and foreseeable needs.

LIQUIDITY AND CAPITAL RESOURCES

         For the  nine  months  ended  September  30,  2006,  net  cash  used in
operating  activities  was $(6.2  million).  The deficit was primarily due to an
increase of $3.6 million in inventory  and $3.6 million in accounts  receivables
and was  offset by an  increase  in  accounts  payable  of $0.6  million  and an
increase  in due to  related  parties  of $0.4  million.  Net cash  provided  by
financing activities was $7.3 million that included $4.9 million from short-term
borrowings and $2.4 million advanced from the majority shareholder.  We utilized
$1.2 million in investing activities which primarily consist of $0.8 million for
leasehold  improvements  at our new store in San  Francisco and $0.4 million for
purchases of fixed assets.

         We use a factor,  FTC Commercial  Corp., for working capital and credit
administration  purposes.  Under the various factoring  agreements  entered into
separately by Blue Holdings,  Antik Denim, LLC and Taverniti So Jeans,  LLC, the
factor  purchases all the trade accounts  receivable  assigned by us and assumes
all credit risk with respect to those accounts approved by it.


                                       24



         The factor agreements provide that we can obtain an amount up to 90% of
the value of our purchased  customer  invoices,  less a reserve of 10% of unpaid
accounts  purchased  and 100% of all  accounts  that are  disputed.  The  factor
agreements  provide for the automatic  renewal of the agreements  after July 24,
2006, subject to 120 days' termination notice from any party. We receive amounts
against purchased  customer invoices on a recourse basis or a non-recourse basis
under these agreements.  Amounts received against customer invoices purchased on
a recourse basis are classified as "short-term  borrowings" and amounts received
against customer invoices  purchased on a non-recourse  basis are reflected on a
net basis against such receivables  purchased by the factor in "due from factor"
on the balance sheets included in our financial statements.

         In addition,  the factor also makes  available to all three companies a
combined  line of credit up to the lesser of $2.4 million  (increased  from $1.5
million  effective  as of January 1, 2006) and 50% of the value of eligible  raw
materials  and finished  goods.  The increase in this line of credit - from $1.5
million  to $2.4  million  - became  effective  as of  January  1,  2006.  As of
September 30, 2006, we drew down $2.4 million of this credit line.

         Before January 1, 2006, the factor  commission was 0.8% of the customer
invoice  amount for terms up to 90 days,  plus one quarter of one percent (.25%)
for each  additional  thirty-day  term.  Effective  January 1, 2006,  the factor
commission  is 0.75% if the aggregate  amount of approved  invoices is below $10
million per annum,  and will be reduced by 5 basis  points for each  increase by
$10 million in the aggregate  amount of approved  invoices.  We are contingently
liable to the factor for merchandise  disputes,  customer claims and the like on
receivables  sold to the  factor.  To the extent that we draw funds prior to the
deemed collection date of the accounts  receivable sold to the factor,  interest
is charged at the rate of 1% over the  factor's  prime  lending  rate per annum.
Factor advances and ledger debt are collateralized by the non-factored  accounts
receivable,  inventories and the personal guarantees of Paul Guez, our Chairman,
Chief  Executive  Officer,  President and majority  shareholder,  and the living
trust of Paul and Elizabeth Guez.

         The factor also purchased customer invoices on a "with recourse" basis.
These advances and the advances against inventory were classified as "short-term
borrowings". These short-term borrowings amounted to $10 million as of September
30, 2006. The factor  commission is 0.4% for  receivables  purchased  subject to
recourse.  Receivables  subject to  recourse  approximated  $8.2  million net of
reserves as of September 30, 2006.  Although the arrangement  with our factor is
important to our liquidity and capital resources,  management believes that cash
flow from operations,  and our ability to obtain other debt or equity financing,
permits us to adequately support and manage our ongoing operations.

         From time to time, the Company's majority  shareholder,  Mr. Paul Guez,
made  advances  to the  Company to support  its  working  capital  needs.  These
advances were  non-interest  bearing.  On July 1, 2006,  Mr. Guez  converted the
advances  to a line of  credit in an  agreement  with the  Company.  The line of
credit allows the Company to borrow from him up to a maximum of $3 million at an
annual  interest  rate of 6%. The Company  may repay the  advances in full or in
part at any time until the credit  line  expires on  December  31,  2007.  As of
September 30, 2006, the balance of these advances was $2,508,900.

         Our primary  source of liquidity is expected to be cash flow  generated
from  operations,  cash and cash  equivalents  currently  on hand,  and  working
capital  attainable  through our factor.  We may seek to finance  future capital
needs through various means and channels,  such as issuance of long-term debt or
sale of equity securities.


                                       25



OFF-BALANCE SHEET ARRANGEMENTS

         Financial   instruments  that   potentially   subject  the  Company  to
off-balance  sheet risk  consist of factored  accounts  receivable.  The Company
sells certain of its trade accounts  receivable to a factor and is  contingently
liable to the factor for merchandise disputes and other customer claims.

         As of September  30,  2006,  the factor  holds  $3,982,414  of accounts
receivable  purchased from us on a without  recourse basis and has made advances
to us of $2,448,295  against those  receivables,  resulting in a net balance due
from the factor of $ 1,483,464,  net of reserves of $50,655, as of September 30,
2006.  The Company has  accounted for the sale of  receivables  to the factor in
accordance  with SFAS No.140,  "Accounting  for the  Transfers  and Servicing of
Financial Assets and Extinguishments of Liabilities."

RESULTS OF OPERATIONS

         The  acquisition  of Antik Denim,  LLC in 2005 was  accounted  for as a
reverse merger  (recapitalization) in the accompanying financial statements with
Antik Denim deemed to be the accounting acquirer, and Blue Holdings deemed to be
the legal acquirer.  The exchange  transaction  with Taverniti So Jeans, LLC was
accounted for as a combination  of entities under common  control,  and its 2005
results were combined with those of Antik Denim and Blue Holdings, respectively.
Accordingly,   our  results  of  operations   before  the  completion  of  these
transactions,  including  our operating  results  before April 29, 2005 (when we
completed the acquisition of Antik Denim), reflect the operations of Antik Denim
and Taverniti.

THREE MONTHS ENDED SEPTEMBER 30, 2006 VS. 2005

         Net sales  increased  from $13.9  million  for the three  months  ended
September  30, 2005 to $14.6  million for the three months ended  September  30,
2006. The growth was slower than expected due to the failure of a major European
distributor  to fulfill  its  projections  and the  cancellation  of some orders
caused by the production delays of a major vendor.

         Gross profit was $4.4 million in the third  quarter of 2006 as compared
with $6.9 million for the same period last year. The decrease in gross profit is
largely  attributable  to sales  discounts given to retailers on the disposal of
inventory  produced in  anticipation  of projected  European orders that did not
materialize and merchandise that were late from production.

         Selling,  distribution and administrative expenses for the three months
ended  September 30, 2006 totaled $4.3 million or 29% of net sales compared with
$3.3  million or 23.5% of net sales for the same period last year.  The increase
was  caused  by the  expansion  of  overhead  at the  beginning  of the  year in
anticipation  of higher revenue and higher sales  projections  and resources and
expenses committed to the terminated  transaction with the proprietor of a chain
of retail  stores.  The  principal  components  during  the three  months  ended
September 30, 2006 were payroll of $2.28 million  (compared to $0.63 million for
the same period last year), trade shows expenses $0.27 million (compared to $.06
million  for the same  period  last year),  royalties  of $0.51  million  ($0.27
million in same period of 2005), stock-based compensation of $0.13 million (none
in 2005) and  non-recurring  expenses  of $0.06  million  on  opening of the San
Francisco store (none in 2005).

         Net Income  (Loss) after  provision  for taxes in the third  quarter of
2006 was ($0.4  million) or 2.9% of net sales compared to $2.4 million or 17% of
net sales in the third quarter of 2005.  Basic and diluted  earnings  (loss) per
share were  ($0.02) in the third  quarter of 2006  compared to $0.09 in the same
period of last year. For the three months ended  September 30, 2006, the Company
provided  ($0.18


                                       26



million) for income tax compared to $1.24  million in the same period last year.
During the three months ended  September 30, 2005, the income (loss) and related
Federal and State  income tax  obligations  were passed  through to the previous
members of Taverniti So Jeans, LLC.

NINE MONTHS ENDED SEPTEMBER 30, 2006 VS. 2005

         Net sales  increased  from  $24.6  million  for the nine  months  ended
September  30, 2005 to $41.6  million for the nine months  ended  September  30,
2006. The growth was slower than expected due to the failure of a major European
distributor to fulfill its  projections  and the  cancellation of some orders in
the third quarter of 2006 caused by the production delays of a major vendor.

          Gross profit for the nine months ended September 30, 2006 increased to
$17.8  million,  or 42.8% of net sales from $12.2 million or 49.7 % of net sales
for the same period last year.  The decline in gross  profit  percentage  to net
sales is due to sales  discounts  given to retailers on disposal of  merchandise
produced  in  anticipation  of  European  orders  that did not  materialize  and
merchandise late from production in the third quarter of 2006.

         Selling, distribution and administrative expenses for first nine months
of 2006 totaled  $13.2  million  compared  with $6.4 million for the same period
last year. The increase was caused by the expansion of overhead at the beginning
of the year in anticipation  of higher revenue and higher sales  projections for
the year [and  resources and expenses  committed to the  terminated  transaction
with the  proprietor  of a chain of retail  stores].  The  principal  components
during the first nine months of 2006 were payroll of $5.8  million  (compared to
$1.2  million  during the same  period last  year),  advertising  and trade show
expenses of $1.03  million  ($0.46  million in the same period of 2005),  travel
expenses of $0.48 million ($0.19 million in the same period of 2005),  royalties
of $1.3 million ($0.42 million in 2005) and  stock-based  compensation  of $0.36
million (none in 2005).

         Net Income after  provision  for taxes for nine months ended  September
30, 2006 was $1.9 million or 4.7% of net sales compared to $3.9 million or 15.8%
of net sales  during the same period last year.  Basic and diluted  earnings per
share  were  $0.08  for the nine  months of 2006  compared  to $0.15 in the same
period of last year.  For the nine months ended  September 30, 2006, the Company
provided $1.5 million for income tax compared to $1.4 million in the same period
last year.  During the nine months ended  September 30, 2005,  the income (loss)
and related  Federal and State income tax obligations for the period were passed
through  to  the  previous  members  of  Taverniti  So  Jeans,  LLC.  These  tax
obligations for Antik Denim,  LLC between January 1 and April 29, 2005 were also
passed through to its previous members. The Company only recorded provisions for
income taxes on the income of Antik Denim,  LLC between  April 30 and  September
30, 2005 during nine months ended September 30, 2005.

CRITICAL ACCOUNTING POLICIES

         The  preparation of financial  statements in conformity with accounting
principles   generally  accepted  in  the  United  States  of  America  requires
management to make estimates and assumptions that affect the reported amounts of
assets and  liabilities  and disclosure of contingent  assets and liabilities at
the date of the financial statements and the reported amounts of revenues. On an
ongoing  basis,  we  evaluate  estimates,  including  those  related to returns,
discounts,   bad  debts,   inventories,   intangible   assets,   income   taxes,
contingencies and litigation. We base our estimates on historical experience and
on  various   assumptions   that  are  believed  to  be  reasonable   under  the
circumstances,  the results of which form the basis for making  judgments  about
the carrying values of assets and liabilities that are not readily apparent from
other sources.  Actual results may differ from these  estimates  under different
assumptions or conditions.


                                       27



REVENUE

         Revenue is  recognized  when  merchandise  has been  shipped  against a
customer's  written  purchase order,  the risk of ownership has passed,  selling
price has been fixed and determined  and  collectibility  is reasonably  assured
either through payment received,  or fulfillment of all the terms and conditions
of the particular purchase order.  Revenue is recorded net of estimated returns,
charge  backs and  markdowns  based on  management's  estimates  and  historical
experience.

ACCOUNTS RECEIVABLE

         Trade  accounts  receivable  are  recorded  at invoiced  amounts,  less
amounts accrued for returns,  discounts and allowances. An allowance is provided
for specific  customer  accounts  where  collection is doubtful and for inherent
risk in our  ability  to  ultimately  collect  those  receivables.  There  is no
off-balance sheet credit exposure related to customer receivables.

INVENTORIES

         Inventories  are  stated  at the  lower  of  cost  or  market.  Cost is
determined on the first-in, first-out ("FIFO") method.

INCOME TAXES

         We  account  for  income  taxes  in  accordance   with  SFAS  No.  109,
"Accounting  for Income Taxes." Under SFAS No. 109,  income taxes are recognized
for the amount of taxes payable or refundable  for the current year and deferred
tax  liabilities  and assets are recognized for the future tax  consequences  of
transactions  that have  been  recognized  in our  financial  statements  or tax
returns. A valuation  allowance is provided when it is more likely than not that
some portion or all of the deferred tax asset will not be realized.

RECENT ACCOUNTING PRONOUNCEMENTS AND DEVELOPMENTS

FASB  Statement of Financial  Accounting  Standards  (SFAS) No. 157, "Fair Value
Measurements,"  establishes a formal  framework  for measuring  fair value under
GAAP. It defines and codifies the many  definitions of fair value included among
various  other  authoritative  literature,  clarifies  and,  in some  instances,
expands on the guidance for implementing fair value measurements,  and increases
the level of disclosure required for fair value measurements.  Although SFAS no.
157  applies  to  and  amends  the   provisions   of  existing  FASB  and  AICPA
pronouncements, it does not, of itself, require any new fair value measurements,
nor does it  establish  valuation  standards.  SFAS No. 157 applies to all other
accounting  pronouncements  requiring  or  permitting  fair value  measurements,
except for; SFAS no. 123 (R),  share-based  payment and related  pronouncements,
the practicability  exceptions to fair value  determinations  allowed by various
other  authoritative  pronouncements,  and AICPA Statements of Position 97-2 and
98-9 that deal with software  revenue  recognition.  This statement is effective
for financial  statements  issued for fiscal years  beginning after November 15,
2007, and interim periods within those fiscal years.

SFAS No. 158  requires  that for public  companies  the full  funding  status of
defined benefit pension and other  postretirement  plans to be recognized on the
balance  sheet  as an  asset  (for  overfunded  plans)  or as a  liability  (for
underfunded  plans).  In addition,  SFAS No. 158 calls for  recognition in other
comprehensive  income or gains or losses and prior service costs or credits that
are not yet included as components of


                                       28



periodic benefit expense. Finally, SFAS No. 158 requires that the measurement of
defined benefit plan assets and obligations be as of the balance sheet date. The
Company plans to adopt the recognition  provisions of SFAS No. 158 as of the end
of the  fiscal  year  end  after  December  15,  2006 and the  measurement  date
provisions as of the balance  sheet date for fiscal years ending after  December
15, 2008.

RISK FACTORS

YOU  SHOULD  CAREFULLY  CONSIDER  THE  FOLLOWING  RISK  FACTORS  AND  ALL  OTHER
INFORMATION CONTAINED IN THIS DESCRIPTION BEFORE PURCHASING SHARES OF OUR COMMON
STOCK OR OTHER SECURITIES.  INVESTING IN OUR COMMON STOCK INVOLVES A HIGH DEGREE
OF RISK.  THE  RISKS  AND  UNCERTAINTIES  DESCRIBED  BELOW ARE NOT THE ONLY ONES
FACING US. ADDITIONAL RISKS AND UNCERTAINTIES  THAT WE ARE NOT AWARE OF, OR THAT
WE CURRENTLY DEEM IMMATERIAL,  ALSO MAY BECOME IMPORTANT FACTORS THAT AFFECT US.
IF ANY OF THE  FOLLOWING  EVENTS OR  OUTCOMES  ACTUALLY  OCCURS,  OUR  BUSINESS,
OPERATING RESULTS AND FINANCIAL  CONDITION WOULD LIKELY SUFFER. AS A RESULT, THE
TRADING PRICE OF OUR COMMON STOCK COULD DECLINE, AND YOU MAY LOSE ALL OR PART OF
THE MONEY YOU PAID TO PURCHASE OUR COMMON STOCK.

RISKS RELATED TO OUR BUSINESS

WE HAVE A LIMITED OPERATING HISTORY,  MAKING IT DIFFICULT TO EVALUATE WHETHER WE
WILL OPERATE PROFITABLY.

         Antik Denim and Taverniti, our wholly-owned  subsidiaries,  were formed
in September 2004 to design, develop,  manufacture,  market, distribute and sell
high end fashion jeans,  apparel and accessories.  As a result, we do not have a
meaningful  historical record of sales and revenues nor an established  business
track record.  While our  management  believes that we have an opportunity to be
successful in the high end fashion jean market,  there can be no assurance  that
we will be successful in accomplishing our business initiatives, or that we will
achieve any significant level of revenues,  or continue to recognize net income,
from the sale of our products.

         Unanticipated problems,  expenses and delays are frequently encountered
in increasing  production and sales and  developing new products,  especially in
the current  stage of our  business.  Our  ability to  continue to  successfully
develop,  produce and sell our  products and to generate  significant  operating
revenues will depend on our ability to, among other matters:

         -        successfully market, distribute and sell our products or enter
                  into  agreements with third parties to perform these functions
                  on our behalf; and

         -        obtain the financing required to implement our business plan.

         Given our limited operating history,  our license agreements with Yanuk
Jeans,  LLC, our  acquisition  of  Taverniti,  and our lack of  long-term  sales
history and other sources of revenue,  there can be no assurance that we will be
able to achieve any of our goals and develop a sufficiently  large customer base
to be profitable.

WE MAY REQUIRE ADDITIONAL CAPITAL IN THE FUTURE.

         We may not be able to fund our  future  growth or react to  competitive
pressures if we lack sufficient funds.  Currently,  management  believes we have
sufficient  cash on hand and cash available  through our factor to fund existing
operations for the foreseeable  future.  However,  in the future, we may


                                       29



need  to  raise   additional   funds  through  equity  or  debt   financings  or
collaborative   relationships,   including   in  the  event  that  we  lose  our
relationship with our factor.  This additional  funding may not be available or,
if  available,  it may not be available on  commercially  reasonable  terms.  In
addition,  any additional funding may result in significant dilution to existing
shareholders.  If adequate  funds are not available on  commercially  acceptable
terms,  we may be required to curtail our  operations  or obtain  funds  through
collaborative  partners  that may require us to release  material  rights to our
products.

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

         Management  believes that we are poised for significant growth in 2006.
However,  no assurance can be given that we will be successful in maintaining or
increasing  our sales in the  future.  Any future  growth in sales will  require
additional working capital and may place a significant strain on our management,
management  information  systems,  inventory  management,  sourcing  capability,
distribution facilities and receivables management.  Any disruption in our order
processing,  sourcing or  distribution  systems could cause orders to be shipped
late, and under  industry  practices,  retailers  generally can cancel orders or
refuse to accept  goods due to late  shipment.  Such  cancellations  and returns
would result in a reduction in revenue,  increased  administrative  and shipping
costs and a further burden on our distribution facilities.

         Additionally, we intend from time to time to open and/or license retail
stores focusing on the ANTIK DENIM, YANUK,  TAVERNITI SO JEANS and other brands,
and to acquire and/or license other businesses and brands, as applicable,  as we
deem appropriate.  If we are unable to adequately manage our retail  operations,
or to properly integrate any business or brands we acquire and/or license,  this
could adversely affect our results of operation and financial condition.

THE LOSS OF PAUL GUEZ OR OUR LEAD DESIGNERS  WOULD HAVE AN ADVERSE EFFECT ON OUR
FUTURE  DEVELOPMENT  AND COULD  SIGNIFICANTLY  IMPAIR OUR ABILITY TO ACHIEVE OUR
BUSINESS OBJECTIVES.

         Our success is largely  dependent  upon the  expertise and knowledge of
our Chairman,  Chief  Executive  Officer and President,  Paul Guez, and our lead
designers,  and our ability to continue to hire and retain other key  personnel.
The loss of Mr. Guez, or any of our other key  personnel,  could have a material
adverse effect on our business, development,  financial condition, and operating
results. We do not maintain "key person" life insurance on any of our management
or key personnel, including Mr. Guez.

WE CURRENTLY OWN OR LICENSE,  AND OPERATE, A LIMITED NUMBER OF PRINCIPAL BRANDS.
IF WE  ARE  UNSUCCESSFUL  IN  MARKETING  AND  DISTRIBUTING  THOSE  BRANDS  OR IN
EXECUTING  OUR  OTHER  STRATEGIES,  OUR  RESULTS  OF  OPERATIONS  AND  FINANCIAL
CONDITION WILL BE ADVERSELY AFFECTED.

         While our goal is to employ a multi-brand strategy that will ultimately
diversify  the  fashion and other risks  associated  with  reliance on a limited
product  line,  we  currently  operate,  directly  and through our  wholly-owned
subsidiaries  Antik Denim and Taverniti,  a limited number of principal  brands,
most of which are being operated  pursuant to very recent license or acquisition
agreements.  If we are unable to successfully  market and distribute our branded
products,  or if the recent popularity of premium denim brands decreases,  or if
we are unable to execute on our  multi-brand  strategy to acquire and/or license
additional companies and/or brands, as applicable,  identified by our management
from time to time,  our results of operations  and financial  condition  will be
adversely affected.

OUR OPERATING RESULTS MAY FLUCTUATE SIGNIFICANTLY.

         Management  expects that we will experience  substantial  variations in
our net sales and operating results from quarter to quarter. We believe that the
factors which influence this variability of quarterly results include:


                                       30



         -        the timing of our introduction of new product lines;

         -        the level of consumer acceptance of each new product line;

         -        general economic and industry  conditions that affect consumer
                  spending and retailer purchasing;

         -        the availability of manufacturing capacity;

         -        the seasonality of the markets in which we participate;

         -        the timing of trade shows;

         -        the product mix of customer orders;

         -        the  timing  of the  placement  or  cancellation  of  customer
                  orders;

         -        the weather;

         -        transportation delays;

         -        quotas and other regulatory matters;

         -        the occurrence of charge backs in excess of reserves; and

         -        the timing of  expenditures in anticipation of increased sales
                  and actions of competitors.

         As a result of fluctuations in our revenue and operating  expenses that
may occur, management believes that period-to-period  comparisons of our results
of  operations  are  not a good  indication  of our  future  performance.  It is
possible that in some future quarter or quarters,  our operating results will be
below the  expectations of securities  analysts or investors.  In that case, our
common stock price could fluctuate significantly or decline.

THE LOSS OF BUSINESS FROM ANY  SIGNIFICANT  CUSTOMER WOULD AFFECT OUR RESULTS OF
OPERATIONS.

         We have one customer who accounted for  approximately  42% of our total
receivables  at September 30, 2006 and two customers who accounted for 30.3% and
11.6%, respectively, of our sales for the three months ended September 30, 2006.
A decrease in business from or loss of a any  significant  customer could have a
material  adverse  effect on our results of  operations.  Additionally,  certain
retailers,  including some of our customers,  have  experienced in the past, and
may experience in the future, financial difficulties, which increase the risk of
extending  credit to such  retailers  and the risk that  financial  failure will
eliminate a customer  entirely.  These retailers have attempted to improve their
own operating  efficiencies  by  concentrating  their  purchasing  power among a
narrowing  group of  vendors.  There can be no  assurance  that we will remain a
preferred vendor for our existing customers.  Further, there can be no assurance
that our factor will approve the extension of credit to certain retail customers
in the future.  If a customer's  credit is not approved by the factor,  we could
assume the  collection  risk on sales to the customer  itself,  require that the
customer  provide  a  letter  of  credit,  or  choose  not to make  sales to the
customer.

OUR BUSINESS IS SUBJECT TO RISKS ASSOCIATED WITH IMPORTING PRODUCTS.

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

         Our operations are also subject to the effects of  international  trade
agreements and regulations such as the North American Free Trade Agreement,  and
the activities and regulations of the World Trade Organization. Generally, these
trade  agreements  benefit our  business by reducing or  eliminating  the duties
assessed on products or other materials  manufactured  in a particular  country.


                                       31



However, trade agreements can also impose requirements that adversely affect our
business,  such as  limiting  the  countries  from  which  we can  purchase  raw
materials and setting  duties or  restrictions  on products that may be imported
into the United States from a particular country.

         Our  ability to import  raw  materials  in a timely and  cost-effective
manner may also be affected by problems at ports or issues that otherwise affect
transportation and warehousing providers, such as labor disputes. These problems
could require us to locate  alternative ports or warehousing  providers to avoid
disruption to our customers.  These  alternatives  may not be available on short
notice or could  result in higher  transit  costs,  which  could have an adverse
impact on our business and financial condition.

OUR  DEPENDENCE  ON  INDEPENDENT  MANUFACTURERS  AND  SUPPLIERS OF RAW MATERIALS
REDUCES OUR ABILITY TO CONTROL THE MANUFACTURING  PROCESS,  WHICH COULD HARM OUR
SALES, REPUTATION AND OVERALL PROFITABILITY.

         We depend on independent  contract  manufacturers  and suppliers of raw
materials to secure a sufficient supply of raw materials and maintain sufficient
manufacturing and shipping capacity in an environment characterized by declining
prices,  labor  shortages,  continuing  cost pressure and increased  demands for
product  innovation and  speed-to-market.  This  dependence  could subject us to
difficulty in obtaining  timely delivery of products of acceptable  quality.  In
addition, a contractor's failure to ship products to us in a timely manner or to
meet the required  quality  standards  could cause us to miss the delivery  date
requirements of our customers.  The failure to make timely  deliveries may cause
our  customers  to  cancel   orders,   refuse  to  accept   deliveries,   impose
non-compliance charges through invoice deductions or other charge-backs,  demand
reduced  prices or reduce  future  orders,  any of which  could  harm our sales,
reputation and overall profitability.

         We do  not  have  long-term  contracts  with  any  of  our  independent
contractors  and any of  these  contractors  may  unilaterally  terminate  their
relationship with us at any time. While management believes that there exists an
adequate  supply of contractors  to provide  products and services to us, to the
extent we are not able to  secure or  maintain  relationships  with  independent
contractors  that are able to fulfill our  requirements,  our business  would be
harmed.

         We  have  initiated  standards  for  our  suppliers,  and  monitor  our
independent  contractors'  compliance with applicable  labor laws, but we do not
control our  contractors  or their labor  practices.  The  violation of federal,
state or foreign labor laws by one of our  contractors  could result in us being
subject to fines and our goods that are  manufactured  in violation of such laws
being seized or their sale in interstate commerce being prohibited.  To date, we
have not been subject to any sanctions  that,  individually or in the aggregate,
have had a material adverse effect on our business,  and we are not aware of any
facts on which any such  sanctions  could be based.  There can be no  assurance,
however,  that in the future we will not be subject to  sanctions as a result of
violations of applicable labor laws by our  contractors,  or that such sanctions
will  not  have a  material  adverse  effect  on our  business  and  results  of
operations.

WE MAY NOT BE ABLE TO ADEQUATELY PROTECT OUR INTELLECTUAL PROPERTY RIGHTS.

         The loss of or inability to enforce our  trademarks or any of our other
proprietary  or licensed  designs,  patents,  know-how and trade  secrets  could
adversely  affect our  business.  If any third party copies or  otherwise  gains
access to our  trademarks  or other  proprietary  rights,  or  develops  similar
products independently,  it may be costly to enforce our rights and we would not
be able to compete as effectively.  Additionally,  the laws of foreign countries
may provide  inadequate  protection of intellectual  property rights,  making it
difficult to enforce such rights in those countries.


                                       32



         We  may  need  to  bring  legal   claims  to  enforce  or  protect  our
intellectual   property   rights.   Any   litigation,   whether   successful  or
unsuccessful,  could result in substantial costs and diversions of resources. In
addition,  notwithstanding  the  rights  we  have  secured  in our  intellectual
property,  third  parties  may bring  claims  against us  alleging  that we have
infringed  on  their  intellectual  property  rights  or that  our  intellectual
property  rights are not valid.  Any claims  against us, with or without  merit,
could be time  consuming  and costly to defend or litigate and  therefore  could
have an adverse affect on our business.

OUR  BUSINESS IS GROWING  MORE  INTERNATIONAL  AND CAN BE  DISRUPTED  BY FACTORS
BEYOND OUR CONTROL.

         We  have  been  reducing  our  reliance  on  domestic  contractors  and
expanding our use of offshore manufacturers as a cost-effective means to produce
our  products.  During the three and nine months ended  September  30, 2006,  we
sourced a significant  majority of our finished  products from suppliers located
outside the United  States and we also  continued  to increase  our  purchase of
fabrics  outside the United  States.  In addition,  we have been  increasing our
international sales of product primarily through our licensees and distributors.

         As a result of our  increasing  international  operations,  we face the
possibility  of greater losses from a number of risks inherent in doing business
in  international  markets  and from a number of  factors  which are  beyond our
control.  Such factors that could harm our results of  operations  and financial
condition include, among other things:

         -        Political  instability  or acts of  terrorism,  which  disrupt
                  trade with the countries in which our  contractors,  suppliers
                  or customers are located;

         -        Local  business  practices  that do not  conform  to  legal or
                  ethical guidelines;

         -        Adoption of  additional  or revised  quotas,  restrictions  or
                  regulations relating to imports or exports;

         -        Additional or increased  customs  duties,  tariffs,  taxes and
                  other charges on imports;

         -        Significant  fluctuations  in the value of the dollar  against
                  foreign currencies;

         -        Increased  difficulty in protecting our intellectual  property
                  rights in foreign jurisdictions;

         -        Social,  legal or economic  instability in the foreign markets
                  in which we do business,  which could influence our ability to
                  sell our products in these international markets; and

         -        Restrictions  on the  transfer  of funds  between  the  United
                  States and foreign jurisdictions.

RISKS RELATED TO OUR INDUSTRY

OUR SALES ARE HEAVILY INFLUENCED BY GENERAL ECONOMIC CYCLES.

         Apparel  is a cyclical  industry  that is  heavily  dependent  upon the
overall level of consumer spending.  Purchases of apparel and related goods tend
to be highly  correlated with cycles in the disposable  income of our consumers.
Our customers  anticipate and respond to adverse changes in economic  conditions
and uncertainty by reducing  inventories and canceling orders. As a result,  any
substantial deterioration in general economic conditions,  increases in interest
rates,  acts of war,  terrorist  or  political  events  that  diminish  consumer
spending and confidence in any of the regions in which we compete,  could reduce
our sales and adversely affect our business and financial condition.

OUR BUSINESS IS HIGHLY COMPETITIVE AND DEPENDS ON CONSUMER SPENDING PATTERNS.

         The  apparel  industry  is highly  competitive.  We face a  variety  of
competitive challenges including:


                                       33



         -        anticipating  and  quickly  responding  to  changing  consumer
                  demands;

         -        developing  innovative,  high-quality  products  in sizes  and
                  styles that appeal to consumers;

         -        competitively  pricing our  products  and  achieving  customer
                  perception of value; and

         -        the need to provide strong and effective marketing support.

WE MUST SUCCESSFULLY  GAUGE FASHION TRENDS AND CHANGING CONSUMER  PREFERENCES TO
SUCCEED.

         Our success is largely  dependent upon our ability to gauge the fashion
tastes of our customers and to provide  merchandise  that  satisfies  retail and
customer demand in a timely manner. The apparel business fluctuates according to
changes in consumer  preferences  dictated in part by fashion and season. To the
extent we misjudge  the market for our  merchandise,  our sales may be adversely
affected.  Our ability to anticipate and effectively respond to changing fashion
trends depends in part on our ability to attract and retain key personnel in our
design,  merchandising  and marketing staff.  Competition for these personnel is
intense,  and we  cannot be sure that we will be able to  attract  and  retain a
sufficient number of qualified personnel in future periods.

OUR BUSINESS MAY BE SUBJECT TO SEASONAL TRENDS  RESULTING IN FLUCTUATIONS IN OUR
QUARTERLY  RESULTS,  WHICH COULD CAUSE UNCERTAINTY ABOUT OUR FUTURE  PERFORMANCE
AND HARM OUR RESULTS OF OPERATIONS.

         In the experience of our management,  operating results in the high end
fashion denim  industry have been subject to seasonal  trends when measured on a
quarterly basis. These trends are dependent on numerous factors, including:

         -        the markets in which we operate;

         -        holiday seasons;

         -        consumer demand;

         -        climate;

         -        economic conditions; and

         -        numerous other factors beyond our control.

DIFFICULTY IN MANAGING  ANTICIPATED  GROWTH COULD HAVE A MATERIAL ADVERSE IMPACT
ON OUR BUSINESS AND OPERATING RESULTS.

         We anticipate  growing our business in part through the  acquisition of
additional  companies  and/or  license of  additional  brands  depending  upon a
company's and/or a brand's sales revenues,  name and brand  recognition,  and/or
synergies with our existing  brands.  The  acquisition  and integration of these
businesses  and or brands will be complex and time and  resource-consuming,  and
our  management  will have to dedicate  substantial  effort to it. These efforts
could divert management's focus and resources from other strategic opportunities
and from  operational  matters  during  the  integration  process,  which  could
adversely impact our business and operating results.

OTHER RISKS RELATED TO US

OUR SALE OF SECURITIES IN ANY EQUITY OR DEBT FINANCING  COULD RESULT IN DILUTION
TO OUR SHAREHOLDERS AND HAVE A MATERIAL ADVERSE EFFECT ON OUR EARNINGS.

         Any sale of shares by us in future private placement or other offerings
could result in dilution to our existing  shareholders as a direct result of our
issuance of additional  shares of our capital stock.  In addition,  our business
strategy  may  include   expansion   through  internal   growth,   by  acquiring
complementary  businesses,  by acquiring or licensing  additional  brands, or by
establishing strategic  relationships with targeted customers and suppliers.  In
order to do so, or to fund our other activities,  we may issue additional equity


                                       34



securities  that could dilute our  shareholders'  stock  ownership.  We may also
assume additional debt and incur impairment losses related to goodwill and other
tangible assets if we acquire another company and this could  negatively  impact
our results of operations.

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

         As of November 13, 2006, our Chief Executive Officer,  Paul Guez, Chief
Financial  Officer,  Patrick  Chow and two members of our design  team,  Messrs.
Naouri and Caugant,  owned  approximately 79.7% of the outstanding shares of our
common  stock.  Paul and  Elizabeth  Guez,  Mr. Guez's wife and our former Chief
Operating  Officer,  alone owned  approximately 72% of the outstanding shares of
our common stock at November 13, 2006.  Accordingly,  our executive officers and
key personnel  have the ability to affect the outcome of, or exert  considerable
influence  over,  all matters  requiring  shareholder  approval,  including  the
election and removal of directors and any change in control.  This concentration
of ownership of our common stock could have the effect of delaying or preventing
a change of control of us or otherwise  discouraging  or  preventing a potential
acquirer from  attempting to obtain  control of us. This, in turn,  could have a
negative  effect on the market price of our common stock.  It could also prevent
our  shareholders  from  realizing  a premium  over the market  prices for their
shares of common stock.

OUR STOCK PRICE HAS BEEN VOLATILE.

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

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

ABSENCE OF DIVIDENDS COULD REDUCE OUR ATTRACTIVENESS TO INVESTORS.

         Some investors  favor  companies that pay  dividends,  particularly  in
general  downturns  in the stock  market.  We have not declared or paid any cash
dividends on our common stock. We currently intend to retain any future earnings
for funding growth, and we do not currently  anticipate paying cash dividends on
our common stock in the  foreseeable  future.  Because we may not pay dividends,
your return on an investment in our common stock likely  depends on your selling
such stock at a profit.

OUR BOARD IS AUTHORIZED TO ISSUE  PREFERRED  STOCK,  WHICH MAY MAKE IT DIFFICULT
FOR ANY PARTY TO ACQUIRE US AND ADVERSELY AFFECT THE PRICE OF OUR COMMON STOCK.


                                       35



         Under our articles of  incorporation,  our Board of  Directors  has the
power to authorize the issuance of up to 5,000,000 shares of preferred stock and
to  determine  the price,  rights,  preferences,  privileges  and  restrictions,
including  voting rights,  of those shares without further vote or action by the
shareholders. Accordingly, our Board of Directors may issue preferred stock with
terms that could have preference over and adversely affect the rights of holders
of our common stock.

         The issuance of any preferred stock may:

         -        make it difficult  for any party to acquire us, even though an
                  acquisition might be beneficial to our stockholders;

         -        delay, defer or prevent a change in control of our company;

         -        discourage  bids for the  common  stock at a premium  over the
                  market price of our common stock;

         -        adversely affect the voting and other rights of the holders of
                  our common stock; and

         -        discourage  acquisition  proposals  or tender  offers  for our
                  shares.

         The provisions allowing the issuance of preferred stock could limit the
price  that  investors  might be  willing to pay in the future for shares of our
common stock.

ITEM 3.  CONTROLS AND PROCEDURES

         As of  September  30,  2006,  the  end of the  period  covered  by this
Quarterly  Report  on  Form  10-QSB,  we  conducted  an  evaluation,  under  the
supervision and with the  participation of our Chief Executive Officer and Chief
Financial  Officer,  of our  disclosure  controls and  procedures (as defined in
Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on this evaluation,
our Chief  Executive  Officer and Chief Financial  Officer  concluded that as of
September 30, 2006, our disclosure controls and procedures were effective.

         During the quarter ended  September 30, 2006,  there were no changes in
the internal  control over  financial  reporting  (as defined in Rule  13a-15(f)
under the Exchange Act) that have materially affected,  or are reasonably likely
to materially affect, our internal control over financial reporting.


                                       36



                                     PART II

ITEM 6.  EXHIBITS

See Exhibit Index.


                                       37



                                   SIGNATURES

         In  accordance  with  Section  13 or 15(d)  of the  Exchange  Act,  the
registrant  caused  this  report to be signed on its behalf by the  undersigned,
thereunto duly authorized.

                                    BLUE HOLDINGS, INC.

Date: November 14, 2006             By:  /s/ Patrick Chow
                                         ---------------------------------------
                                         Patrick Chow
                                         Chief Financial Officer and Secretary


                                       38



                                  EXHIBIT INDEX

Exhibit
Number   Description of Exhibit
-------  -----------------------------------------------------------------------
10.1     Amendment No. 1 to License  Agreement dated October 5, 2005, dated July
         14, 2006, between the Company and Yanuk Jeans, LLC.

10.2     Lease  dated  July  18,   2006,   between  the  Company  and   Emporium
         Development, L.L.C.

10.3     Lease  Addendum  dated July 18, 2006,  between the Company and Emporium
         Development, L.L.C.

10.4     Assignment,  Assumption  and Amendment  Agreement  dated July 31, 2006,
         among  Taverniti So Jeans,  LLC,  Caitac  International,  Inc. and Blue
         Concept, LLC.

10.5     Inventory  Loan  Facility  Agreement  dated July 25, 2005,  between the
         Company and FTC Commercial Corp.

10.6     Inventory Loan Facility  Agreement  dated July 25, 2005,  between Antik
         Denim, LLC and FTC Commercial Corp.

10.7     Inventory  Loan  Facility  Agreement  dated  October 31, 2005,  between
         Taverniti So Jeans, LLC and FTC Commercial Corp.

10.8     Amendment  No. 1 to Inventory  Loan Facility  Agreement  dated July 25,
         2005,  dated August 4, 2006 and Effective as of July 26, 2005,  between
         the Company and FTC Commercial Corp.

10.9     Amendment  No. 2 to Inventory  Loan Facility  Agreement  dated July 25,
         2005,  dated  August 4, 2006 and  Effective  as of  October  31,  2005,
         between the Company and FTC Commercial Corp.

10.10    Amendment  No. 3 to Inventory  Loan Facility  Agreement  dated July 25,
         2005, dated August 4, 2006 and Effective as of January 1, 2006, between
         the Company and FTC Commercial Corp.

10.11    Amendment  No. 1 to Inventory  Loan Facility  Agreement  dated July 25,
         2005,  dated August 4, 2006 and Effective as of July 26, 2005,  between
         Antik Denim, LLC and FTC Commercial Corp.

10.12    Amendment  No. 2 to Inventory  Loan Facility  Agreement  dated July 25,
         2005,  dated  August 4, 2006 and  Effective  as of  October  31,  2005,
         between Antik Denim, LLC and FTC Commercial Corp.

10.13    Amendment  No. 3 to Inventory  Loan Facility  Agreement  dated July 25,
         2005, dated August 4, 2006 and Effective as of January 1, 2006, between
         Antik Denim, LLC and FTC Commercial Corp.

10.14    Amendment No. 1 to Inventory Loan Facility  Agreement dated October 31,
         2005, dated August 4, 2006 and Effective as of January 1, 2006, between
         Taverniti So Jeans, LLC and FTC Commercial Corp.

10.15    Guaranty dated October 31, 2005,  between  Taverniti So Jeans,  LLC and
         FTC Commercial Corp.

10.16    Guaranty dated October 31, 2005,  between  Taverniti So Jeans,  LLC and
         FTC Commercial Corp.

10.17    Guaranty  dated  July  25,  2005  between  Antik  Denim,  LLC  and  FTC
         Commercial Corp.

10.18    Indemnity Agreement for Factor and Supplier Guarantees, dated August 4,
         2006  and  Effective  January  1,  2006,  among  the  Company  and  FTC
         Commercial Corp.


                                       39



10.19    Indemnity Agreement for Factor and Supplier Guarantees, dated August 4,
         2006 and  Effective  January 1, 2006,  among Antik  Denim,  LLC and FTC
         Commercial Corp.

10.20    Indemnity Agreement for Factor and Supplier Guarantees, dated August 4,
         2006 and Effective  January 1, 2006,  among Taverniti So Jeans, LLC and
         FTC Commercial Corp.

10.21    Continuing  Security Agreement dated June 25, 2005, between the Company
         and FTC Commercial Corp.

10.22    Continuing Security Agreement dated June 25, 2005, between Antik Denim,
         LLC and FTC Commercial Corp.

10.23    Continuing Security Agreement dated October 31, 2005, between Taverniti
         So Jeans, LLC and FTC Commercial Corp.

10.24    Amendment to Continuing  Security  Agreement dated June 25, 2005, dated
         August 4, 2006 and Effective October 31, 2005,  between the Company and
         FTC Commercial Corp.

10.25    Amendment to Continuing  Security  Agreement dated June 25, 2005, dated
         August 4, 2006 and Effective October 31, 2005, between Antik Denim, LLC
         and FTC Commercial Corp.

10.26    Revolving Promissory Note dated August 7, 2006, between the Company and
         Paul Guez.

10.27.1  Joint Venture  Agreement Term Sheet dated September 15, 2006, among the
         Company, Philippe Naouri and Alexandre Caugant.

10.27.2  Membership  Acquisition Agreement dated September 20, 2006, between the
         Company and Life & Death, LLC.

10.27.3  Operating Agreement of Life & Death, LLC.

10.28    Assignment  and  Assumption  of Lease  effective  as of August 1, 2005,
         among the Company, Blue Concept, LLC and Melrose Edinburgh, LLC.

10.29    Letter terminating Letter of Intent with Global Fashion Group, SA.

10.30    Letter terminating Agreement and Plan of Merger with Long Rap, Inc.

31.1     Certification  of Principal  Executive  Officer  pursuant to Securities
         Exchange  Act Rules  13a-14(a)  or  15d-14(a)  as adopted  pursuant  to
         Section 302 of the Sarbanes-Oxley Act of 2002.

31.2     Certification  of Principal  Financial  Officer  pursuant to Securities
         Exchange  Act Rules  13a-14(a)  or  15d-14(a)  as adopted  pursuant  to
         Section 302 of the Sarbanes-Oxley Act of 2002.

32.1     Certification  of  Principal  Executive  Officer  pursuant to 18 U.S.C.
         Section 1350, as adopted pursuant to Section 906 of the  Sarbanes-Oxley
         Act of 2002.

32.2     Certification  of  Principal  Financial  Officer  pursuant to 18 U.S.C.
         Section 1350, as adopted pursuant to Section 906 of the  Sarbanes-Oxley
         Act of 2002.


                                       40