<PAGE>


                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2000

                                       OR

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

          FOR THE TRANSITION PERIOD FROM ____________ TO _____________

                         COMMISSION FILE NUMBER: 1-14208

                                  MOSSIMO, INC.

             (Exact name of Registrant as specified in its charter)

           DELAWARE                                        33-0684524
(State or other jurisdiction of                      (I.R.S. Employer ID No.)
incorporation or organization)

  2450 WHITE ROAD, 2ND FLOOR
     IRVINE, CALIFORNIA                                    92614 - 6250
    (Address of principal                                   (Zip Code)
      executive offices)

                                 (949) 797-0200
              (Registrant's telephone number, including area code)

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for any 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 the number of shares outstanding of each of the issuer's classes
of common stock as of the latest practicable date.

        Common Stock, par value                          15,080,042
            $.001 per share                   (Outstanding on August 7, 2000)
                (Class)

                            Exhibit Index on Page 17

<PAGE>



                          MOSSIMO, INC. AND SUBSIDIARY

                               INDEX TO FORM 10-Q

<TABLE>
<CAPTION>
                                                                                                                       Page
PART I - FINANCIAL INFORMATION                                                                                         ----

ITEM 1 - Financial Statements:
<S>                                                                                                                     <C>
Condensed consolidated balance sheets as of June 30, 2000 (unaudited) and December 31, 1999........................     2

Condensed consolidated statements of operations for the three and six months
    ended June 30, 2000 and 1999 (unaudited) ......................................................................     3

Condensed consolidated statements of cash flows for the six months
    ended June 30, 2000 and 1999 (unaudited) ......................................................................     4

Notes to condensed consolidated financial statements ..............................................................     5

ITEM 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations ....................     9

ITEM 3 - Quantitative and Qualitative Disclosure about Market Risk ................................................    14


PART II - OTHER INFORMATION

ITEM 1 - Legal Proceedings ........................................................................................    15

ITEM 4 - Submission of Matters to a Vote of Security Holders ......................................................    15

ITEM 5 - Other Information ........................................................................................    15

ITEM 6 - Exhibits and Reports on Form 8-K .........................................................................    15


SIGNATURES ........................................................................................................    16


INDEX TO EXHIBITS .................................................................................................    17
</TABLE>




<PAGE>


                          MOSSIMO, INC. AND SUBSIDIARY
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                                             JUNE 30,   DECEMBER 31,
                                                                                               2000        1999
                                                                                             --------    --------
                                                                                           (UNAUDITED)
                                                ASSETS

          CURRENT ASSETS:
<S>                                                                                          <C>         <C>
            Cash .........................................................................   $    251    $    473
            Accounts receivable, net .....................................................        329         787
            Inventories ..................................................................         27       5,682
            Prepaid expenses and other current assets ....................................        485         502
                                                                                             --------    --------
              Total current assets .......................................................      1,092       7,444

          PROPERTY AND EQUIPMENT, net ....................................................        235       3,097

          OTHER ASSETS ...................................................................        134         195
                                                                                             --------    --------
                                                                                             $  1,461    $ 10,736
                                                                                             ========    ========

                             LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

          CURRENT LIABILITIES:
            Due to factor, net ...........................................................   $    717    $  1,298
            Line of credit ...............................................................      4,680       2,135
            Accounts payable .............................................................      1,654       3,178
            Accrued liabilities ..........................................................      1,582       1,290
            Current portion of long-term debt ............................................          5           8
            S distribution note ..........................................................        255         215
                                                                                             --------    --------
              Total current liabilities ..................................................      8,893       8,124

          DEFERRED ROYALTY INCOME ........................................................        213         213

          LONG-TERM DEBT, net of current portion .........................................       --             3

          LONG-TERM PAYABLES .............................................................      1,652        --

          COMMITMENTS AND CONTINGENCIES

          STOCKHOLDERS' EQUITY (DEFICIT):
            Preferred stock, par value $.001; authorized shares 3,000,000;
              no shares issued or outstanding ............................................       --          --
            Common stock, par value $.001; authorized shares 30,000,000;
              issued and outstanding 15,080,042 - June 30, 2000
              and 15,077,253 - December 31, 1999 .........................................         15          15
            Additional paid-in capital ...................................................     38,273      38,126
            Accumulated deficit ..........................................................    (47,585)    (35,745)
                                                                                             --------    --------
              Total stockholders' equity (deficit) .......................................     (9,297)      2,396
                                                                                             --------    --------
                                                                                             $  1,461    $ 10,736
                                                                                             ========    ========
</TABLE>


     See accompanying notes to condensed consolidated financial statements.

                                       2

<PAGE>



                          MOSSIMO, INC. AND SUBSIDIARY
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
<CAPTION>
                                                            THREE MONTHS            SIX MONTHS
                                                           ENDED JUNE 30,          ENDED JUNE 30,
                                                          2000        1999        2000        1999
                                                        --------    --------    --------    --------
                                                            (UNAUDITED)             (UNAUDITED)
          <S>                                           <C>         <C>         <C>         <C>
          Net sales .................................   $  6,018    $ 11,401    $ 24,118    $ 19,687
          Cost of sales .............................      7,118       7,334      21,008      13,612
                                                        --------    --------    --------    --------
              Gross profit ..........................     (1,100)      4,067       3,110       6,075
          Royalty income, net .......................        576         819       2,024       2,127
                                                        --------    --------    --------    --------
                                                            (524)      4,886       5,134       8,202
                                                        --------    --------    --------    --------

          OPERATING EXPENSES:
              Selling, general and administrative ...      3,271       4,097      13,597       8,830
              Non-cash insurance premium ............       --         6,100        --         6,100
              Restructuring .........................       (394)       --         3,661        --
              Vendor discounts ......................       (744)       --          (744)       --
                                                        --------    --------    --------    --------

                  Total operating expenses ..........      2,133      10,197      16,514      14,930
                                                        --------    --------    --------    --------
          Operating loss ............................     (2,657)     (5,311)    (11,380)     (6,728)
                                                        --------    --------    --------    --------

          OTHER EXPENSE:
              Other, net ............................       --          --          --            (3)
              Interest, net .........................       (231)       (164)       (460)       (295)
                                                        --------    --------    --------    --------
                  Net other expense .................       (231)       (164)       (460)       (298)
                                                        --------    --------    --------    --------
          Net loss ..................................   $ (2,888)   $ (5,475)   $(11,840)   $ (7,026)
                                                        ========    ========    ========    ========

          Net loss per common share:
              Basic and diluted .....................   $  (0.19)   $  (0.36)   $  (0.79)   $  (0.47)
                                                        ========    ========    ========    ========

          Weighted average common shares outstanding:
              Basic and diluted .....................     15,080      15,041      15,080      15,031
                                                        ========    ========    ========    ========
</TABLE>

     See accompanying notes to condensed consolidated financial statements.

                                       3

<PAGE>



                          MOSSIMO, INC. AND SUBSIDIARY
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                        FOR THE SIX MONTHS
                                                                                          ENDED JUNE 30,
                                                                                       --------------------
                                                                                         2000        1999
                                                                                       --------    --------
                                                                                            (UNAUDITED)
<S>                                                                                    <C>         <C>
          CASH FLOWS FROM OPERATING ACTIVITIES:
          Net loss .................................................................   $(11,840)   $ (7,026)
          Adjustment to reconcile net loss to net cash used in operating activities:
              Depreciation and amortization ........................................        417         686
              Write-down of property and equipment .................................      2,336        --
              Gain on disposition of property and equipment ........................       (151)       --
              Provision for doubtful receivables ...................................      4,729           5
              Restructuring charge .................................................      1,476        --
              Vendor discounts .....................................................       (744)       --
              Deferred royalty income ..............................................       --           (75)
              Non-cash compensation expense ........................................        125         150
              Non-cash insurance premium ...........................................       --         6,100
              Changes in:
                  Accounts receivable, net .........................................        294         (24)
                  Due from/to factor, net ..........................................     (5,146)     (6,477)
                  Inventories ......................................................      5,655       1,758
                  Refundable taxes .................................................       --           171
                  Prepaid expenses and other current assets ........................         17        (166)
                  Other assets .....................................................       --            36
                  Accounts payable .................................................        872         637
                  Accrued liabilities ..............................................     (1,123)       (470)
                  S distribution note ..............................................       --            (6)
                                                                                       --------    --------
                   Net cash used in operating activities ...........................     (3,083)     (4,701)
                                                                                       --------    --------

          CASH FLOWS FROM INVESTING ACTIVITITES:
          Proceeds from disposition of property and equipment ......................        327        --
          Payments for acquisition of property and equipment .......................        (27)       (160)
                                                                                       --------    --------
                  Net cash provided by (used in) investing activities ..............        300        (160)
                                                                                       --------    --------

          CASH FLOWS FROM FINANCING ACTIVITIES:
          Net change in line of credit .............................................      2,545       4,645
          Proceeds from issuance of common stock ...................................         22         147
          Repayment of long-term debt ..............................................         (6)        (13)
                                                                                       --------    --------
                  Net cash provided by financing activities ........................      2,561       4,779
                                                                                       --------    --------

          NET DECREASE IN CASH .....................................................       (222)        (82)
          CASH, beginning of period ................................................        473         176
                                                                                       --------    --------
          CASH, end of period ......................................................   $    251    $     94
                                                                                       ========    ========

          SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
              Cash paid during the period for interest .............................   $    476    $    302
                                                                                       ========    ========
              Non-cash acquisition of property and equipment .......................   $     40    $   --
                                                                                       ========    ========
              Reclassification of accounts payable to long-term payables ...........   $  1,652    $   --
                                                                                       ========    ========
</TABLE>

     See accompanying notes to condensed consolidated financial statements.

                                       4

<PAGE>

                          MOSSIMO, INC. AND SUBSIDIARY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



1.   ORGANIZATION AND ACCOUNTING POLICIES

     DESCRIPTION OF BUSINESS - On March 28, 2000, Mossimo, Inc. ("Mossimo" or
the "Company") entered into a multi-year licensing agreement (the "Target
Agreement") with Target Corporation ("Target"). Under terms of the Target
Agreement, Target will have the exclusive United States license for production
and distribution through Target stores of substantially all Mossimo products
sold in the United States, other than those covered under existing Mossimo
licensing arrangements. The Target licensed product line will initially include
men's and women's apparel and is scheduled to be launched in February 2001. This
licensed product line may be expanded to include all soft line categories,
fragrances, other accessories and house wares.

     The Target Agreement provides that the Company will contribute, and will
cause Mossimo Giannulli, its President, Chief Executive Officer and principal
designer, to contribute, design services and will have approval rights for
product design and marketing and advertising materials. Target will
collaborate on design and will be responsible for product development,
sourcing, quality control and inventory management with respect to the Target
licensed product line. Under the Target Agreement, Target is obligated to pay
the Company a royalty based upon a percentage of its net sales of Mossimo
brand products, with a minimum guaranteed royalty, beginning in 2001, of
approximately $27.8 million over the initial three-year term of the
agreement. The Company is obligated to pay 15% of all royalties received from
Target to a third party who assisted the Company in connection with entering
into the Target Agreement. The Target Agreement is subject to early
termination under certain circumstances. If Target is current in its payments
of the minimum guaranteed royalty amount, Target has the right to renew the
Target Agreement, on the same terms and conditions, for additional terms of
two years each.

     The Company also licenses its trademarks for use in collections of eyewear,
women's swimwear and bodywear and men's tailored suits and dress shirts.
Currently, Mossimo has four additional license agreements pursuant to which
third party licensees have the exclusive right to manufacture and distribute
certain products bearing the Company's trademarks according to designs furnished
or approved by the Company in specified territories outside of the United
States. Mossimo products are characterized by quality workmanship and are
targeted towards the fashion conscious consumer generally age 30 or under.

     Prior to entering into the Target Agreement, the Company's primary line of
business was designing, sourcing and marketing a lifestyle collection of
designer men's and women's sportswear and activewear, including knit and woven
shirts, outerwear, denim and related products, dresses, pants, sweatshirts,
tee-shirts and shorts. The products were distributed to a diversified account
base, including department stores, specialty retailers, and sports and
activewear stores located throughout the United States, as well as one signature
retail store and one outlet store in Southern California.

     Mossimo is a Delaware corporation formed in November 1995 to succeed to the
assets and liabilities of Mossimo, Inc., a California corporation, which was
organized in 1988 to continue the business founded by Mossimo Giannulli in 1987
as a sole proprietorship. References herein to the "Company" and "Mossimo" refer
to Mossimo, Inc. and, unless the context otherwise indicates, its subsidiary and
predecessors.

     GOING CONCERN MATTERS - The accompanying financial statements have been
prepared on a going concern basis, which contemplates the realization of assets
and the satisfaction of liabilities in the normal course of business. Since the
year ended December 31, 1996, the Company has experienced a significant decline
in revenues, resulting in operating losses, negative cash flow and a working
capital deficit.

     In response to these declining financial conditions, the Company began cost
cutting measures during the latter part of 1997 and restructured its management
team in the fourth quarter of 1998. Despite these efforts, the Company reported
an operating loss for the year ended December 31, 1999 and the six months ended
June 30, 2000.

                                       5

<PAGE>


     Under the Target Agreement, Target is obligated to pay the Company a
royalty based upon a percentage of its net sales of Mossimo brand products,
with a minimum guaranteed royalty, beginning in 2001, of approximately $27.8
million over the initial three-year term of the agreement. The Company is
obligated to pay 15% of all royalties received from Target to a third party
who assisted the Company in connection with entering into the Target
Agreement. The Target Agreement is subject to early termination under certain
circumstances.

     As a result of entering into the Target Agreement, management has
implemented and will continue to implement several changes to the Company's
operations during the period from March 28, 2000 to the commencement of royalty
payments under the Target Agreement in May 2001 (the "Restructuring Period").
The most significant changes include a work force reduction of approximately 90%
of all employees, closure of the Company's showrooms, signature retail store and
outlet store, termination of all sourcing, production and sales operations and
termination of relationships with substantially all existing customers and
suppliers. During the Restructuring Period, the Company will suffer the
elimination of all wholesale and retail sales and the continuation of operating
losses and negative cash flows. In addition, the Company may experience
increased difficulties in collecting its accounts receivable and maintaining its
licensing revenues. The Company recorded a restructuring charge of $3.7 million
during the six months ended June 30, 2000 as a result of the foregoing changes
to its business (Note 3).

     On May 16, 2000, an involuntary petition for Chapter 7 bankruptcy relief
under the United States Bankruptcy Code was filed against the Company by three
of its vendor creditors. The petition was dismissed on July 25, 2000 (Note 5).

     Due to the declining financial conditions and anticipated changes resulting
from entering into the Target Agreement, prior to the filing of the involuntary
bankruptcy petition, the Company developed a creditor plan to give certain of
its unsecured vendor creditors two repayment options: (i) a single cash payment
of 50 cents on the dollar for the first $10,000 and 35 cents on the dollar for
amounts in excess of $10,000 or (ii) a 10 percent cash payment with the balance
to be paid in 36 equal monthly installments beginning June 15, 2001. The Company
has substantially completed its implementation of the creditor plan and recorded
vendor discounts of $744,000 during the second quarter of 2000.

     In July 2000, the Company's credit facility was amended to provide for a
$9.0 million revolving credit line which is collateralized by inventory,
receivables, machinery and equipment and intangibles. The revolving credit line
includes a $5.0 million personal guaranty by the Chairman of the Board,
President and Chief Executive Officer. Advances under the amended agreement bear
interest at the prime rate plus 1.5%. The revolving credit line shall be reduced
at the rate of $1,000,000 per quarter beginning on June 1, 2001 and terminates
on June 1, 2003.

     Due to the restructuring of the Company's business, potential
difficulties in collecting accounts receivable and potential liabilities
associated with disputed markdown reimbursements claimed by certain customers
(Note 5), available borrowings under the current credit facility may not be
adequate to meet the Company's obligations on a timely basis. Should the
Company experience such shortfalls, efforts would need to be made to obtain
additional funds which may not be available to the Company.

     These factors, among others, indicate that there is substantial doubt about
the Company's ability to continue as a going concern. The financial statements
do not include any adjustments relating to the recoverability and classification
of asset carrying amounts or the amount and classification of liabilities that
might be necessary should the Company be unable to continue as a going concern.
The Company's continuation as a going concern is dependent upon its ability to
(a) generate sufficient cash flow to meet its obligations on a timely basis, (b)
obtain additional financing as may be required and (c) ultimately attain
profitability.

     PRINCIPLES OF CONSOLIDATION - The accompanying unaudited interim condensed
consolidated financial statements of the Company have been prepared pursuant to
the rules and regulations of the Securities and Exchange Commission (SEC) for
reporting on Form 10-Q. Accordingly, they do not include all of the information
and footnotes required by generally accepted accounting principles (GAAP) for
complete financial

                                       6

<PAGE>


statements. The accompanying unaudited interim condensed consolidated financial
statements should be read in conjunction with the Company's consolidated
financial statements for the year ended December 31, 1999 on Form 10-K.

     In the opinion of management, the unaudited condensed consolidated
financial statements contain all adjustments, consisting only of normal
recurring adjustments, necessary for a fair statement of the consolidated
balance sheets as of June 30, 2000 and December 31, 1999, the consolidated
statements of operations for the three and six months ended June 30, 2000 and
1999 and the consolidated statements of cash flows for the six months ended June
30, 2000 and 1999. Operating results for the three and six months ended June 30,
2000 are not necessarily indicative of the results that may be expected for the
entire fiscal year ending December 31, 2000.

     RECLASSIFICATIONS - Certain reclassifications have been made to the 1999
condensed consolidated financial statements to conform to the 2000 presentation.

     SEGMENT AND GEOGRAPHIC INFORMATION - The Company operates in one principal
business segment across domestic and international markets. International sales
are primarily made through the Company's licensees in their respective
territories.

     EARNINGS (LOSS) PER SHARE - The Company calculates earnings (loss) per
share in accordance with Statement of Financial Accounting Standards (SFAS) No.
128, "Earnings per Share". This statement requires the presentation of both
basic and diluted net income (loss) per share. Basic net income (loss) per share
is computed by dividing income (loss) available to common stockholders by the
weighted average number of common shares outstanding. Diluted net income (loss)
per share includes the effect of potential shares outstanding, including
dilutive stock options, using the treasury stock method. For the three and six
months ended June 30, 2000 and 1999, there was no dilution from outstanding
options. Potential dilution from outstanding stock options for the three months
ended June 30, 2000 and 1999 was 26,000 and 631,000 shares, respectively.
Potential dilution from outstanding stock options for the six months ended June
30, 2000 and 1999 was 277,000 and 678,000 shares, respectively.

     During 1998, the Company issued stock options to Edwin Lewis, former
President and Chief Executive Officer, under the Stock Option Plan for Edwin
Lewis (the "Lewis Plan"). In the event of exercise of options issued under the
Lewis Plan, the shares of common stock to be issued were to be contributed to
the Company by Mossimo Giannulli, Chairman of the Board, President and Chief
Executive Officer, under a Contribution Agreement. These shares are included in
basic weighted average shares outstanding as of June 30, 2000 and 1999. On March
28, 2000, Edwin Lewis resigned from his positions as President, Chief Executive
Officer and Director of the Company. In connection with his resignation, Mossimo
Giannulli was appointed as President and Chief Executive Officer of the Company,
all options granted under the Lewis Plan were canceled and the Lewis Plan and
Contribution Agreement were terminated.

     COMPREHENSIVE INCOME (LOSS) - As of January 1, 1998, the Company adopted
SFAS No. 130, "Reporting Comprehensive Income", which establishes standards for
the reporting and display of comprehensive income and its components in the
financial statements. There are no items of comprehensive income (loss) that the
Company is required to report.

2.   CREDIT FACILITY

     In July 2000, the Company's credit facility was amended to provide for a
$9.0 million revolving credit line which is collateralized by inventory,
receivables, machinery and equipment and intangibles. The revolving credit line
includes a $5.0 million personal guaranty by the Chairman of the Board,
President and Chief Executive Officer. Advances under the amended agreement bear
interest at the prime rate plus 1.5%. The revolving credit line shall be reduced
at the rate of $1,000,000 per quarter beginning on June 1, 2001 and terminates
on June 1, 2003.


                                       7
<PAGE>

     Historically, the Company has sold a substantial portion of its trade
accounts receivable to a factor, which assumes the credit risk with respect to
collection of nonrecourse accounts receivable in exchange for a fee. The factor
approves the credit of the Company's customers prior to sale. If the factor
disapproves of a sale to a customer and the Company decides to proceed with the
sale, the Company bears the credit risk.

3.   RESTRUCTURING

     As a result of entering into the Target Agreement, a restructuring of the
Company's business was initiated during the first quarter of 2000. This resulted
in a charge during the six months ended June 30, 2000 of $3.7 million which
included (i) a write-down of property and equipment of $2.3 million; (ii) an
accrual for lease obligations of $611,000; (iii) severance expense of $601,000;
(iv) $203,000 of legal and professional services expenses; (v) a write-off of
security deposits of $61,000 and (vi) a gain on disposal of property and
equipment previously written down of ($151,000). During the six months ended
June 30, 2000, the Company paid $444,000 for severance obligations.

4.   VENDOR DISCOUNTS

     Due to the declining financial conditions and anticipated changes resulting
from entering into the Target Agreement, prior to the filing of the involuntary
bankruptcy petition (Note 5), the Company developed a creditor plan to give
certain of its unsecured vendor creditors two repayment options: (i) a single
cash payment of 50 cents on the dollar for the first $10,000 and 35 cents on the
dollar for amounts in excess of $10,000 or (ii) a 10 percent cash payment with
the balance to be paid in 36 equal monthly installments beginning June 15, 2001.
The Company has substantially completed its implementation of the creditor plan
and recorded vendor discounts of $744,000 during the second quarter of 2000.

5.   COMMITMENTS AND CONTINGENCIES

     On May 16, 2000, three vendor creditors of the Company, Caeco Enterprises,
Inc., Pacific Apparel Resources, Inc. and Wilmar Concepts, filed a petition with
the United States Bankruptcy Court for the Central District of California, Santa
Ana Division, seeking to institute an involuntary bankruptcy proceeding against
the Company under Chapter 7 of the United States Bankruptcy Code on the basis
that the Company was not generally paying its debts as they became due. The
petition was dismissed by the United States Bankruptcy Court on July 25, 2000.

     On January 23, 1997, plaintiff Chaile Steinberg filed a purported class
action suit against the Company and certain other defendants on behalf of
individuals who purchased the Company's common stock in the Company's initial
public offering pursuant to the Company's registration statement and prospectus
("Prospectus"), dated February 22, 1996, and on the open market from February
22, 1996 through January 14, 1997 (the "Class Period"). On April 7, 1997, the
plaintiffs Igor Glaudinov, Cara Debra Marks and Lois Burke filed a second
related action against the same defendants. On September 23, 1997, James Frenkil
filed a federal class action suit against the Company and certain other
defendants. Each of the foregoing lawsuits alleged that defendants made false
and misleading statements and intentionally concealed material negative
information in the Prospectus and afterward during the Class Period. As
disclosed in the Company's Quarterly Report on Form 10-Q for the quarter ended
March 31, 2000, the Company reached a final settlement of all of these lawsuits
on April 19, 2000. In connection with this settlement, plaintiffs and related
parties received an aggregate of $13.0 million.

     Two of the Company's retail customers have demanded payment by the Company
of certain alleged markdown reimbursements. The aggregate amount of these
alleged reimbursements is approximately $3.5 million. The Company has disputed
these alleged markdown reimbursements and intends to vigorously contest the
customers' demands. No related provision has been recorded in the financial
statements as of June 30, 2000.

     The Company is involved in certain other legal and administrative
proceedings and threatened legal and administrative proceedings arising in the
normal course of its business. While the outcome of such proceedings and
threatened proceedings cannot be predicted with certainty, in the opinion of
management, the ultimate resolution of these matters individually or in the
aggregate will not have a material adverse effect on the Company.

                                       8
<PAGE>



         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

         The following discussion and analysis should be read in conjunction
with the Company's consolidated financial statements for the year ended December
31, 1999 on Form 10-K.

RESULTS OF OPERATIONS

THREE MONTHS ENDED JUNE 30, 2000 AND 1999

     Net sales decreased to $6.0 million during the second quarter of 2000
from $11.4 million in the corresponding quarter in 1999. Net sales of the
men's and women's lines, which represented 91% of the Company's net sales for
the three months ended June 30, 2000, decreased to $5.5 million in the second
quarter of 2000 from $10.4 million in the corresponding quarter in 1999. The
decrease in net sales was primarily due to the termination of all sourcing,
production and sales operations during the second quarter of 2000 as a result
of the Company entering into the Target Agreement on March 28, 2000. Under
the Target Agreement, Target will have the exclusive right to use certain of
the Company's United States trademarks in connection with the design,
manufacture and sale of selected products in the United States. The Target
Agreement provides that Target is obligated to pay the Company a royalty
based upon a percentage of its net sales of Mossimo brand products, with a
minimum guaranteed royalty, beginning in 2001, of approximately $27.8 million
over the initial three-year term of the agreement. The Company is obligated
to pay 15% of all royalties received from Target to a third party who
assisted the Company in connection with entering into the Target Agreement.
The Target Agreement is subject to early termination under certain
circumstances.

     Gross profit decreased to ($1.1) million during the second quarter of 2000
from $4.1 million in the corresponding quarter in 1999. Gross profit as a
percentage of net sales decreased to (18%) in 2000 from 36% in 1999. The
decrease was primarily due to the termination of all sourcing, production and
sales operations during the second quarter of 2000 as a result of the Company
entering into the Target Agreement. This termination of certain operations
substantially eliminated regular-priced sales of the Company's men's and women's
lines during the second quarter of 2000.

     Royalty income decreased to $576,000 in the second quarter of 2000 from
$819,000 in the corresponding quarter in 1999. The decrease was primarily due to
decreased royalties from the Company's domestic licensees.

     Operating expenses decreased to $2.1 million in the second quarter of 2000
from $10.2 million in the corresponding quarter of 1999. This decrease is
primarily attributable to a non-cash charge of $6.1 million recorded by the
Company in the second quarter of 1999 as a result of the purchase of excess
insurance coverage by the Company's President, Chief Executive Officer and
principal stockholder for the benefit of the Company. This charge did not impact
the Company's cash flow or total stockholders' equity position.

     Selling, general and administrative expenses decreased to $3.3 million in
the second quarter of 2000 compared to $4.1 million in the corresponding quarter
of 1999. This decrease was primarily due to reduced staffing levels and reduced
rent and marketing expenditures, offset in part by an increased provision for
doubtful receivables and increased legal and professional services expenses.

     As a result of entering into the Target Agreement, a restructuring of the
Company's business was initiated during the first quarter of 2000. Management
has implemented and will continue to implement several changes to the Company's
operations during the period from March 28, 2000 to the commencement of royalty
payments under the Target Agreement in May 2001 (the "Restructuring Period").
The most significant changes include a work force reduction of approximately 90%
of all employees, closure of the Company's showrooms, signature retail store and
outlet store, termination of all sourcing, production and sales operations and
termination of relationships with substantially all existing customers and
suppliers. During the Restructuring Period, the Company will suffer the
elimination of all wholesale and retail sales. In addition, the Company may
experience increased difficulties in collecting its accounts receivable and
maintaining its licensing revenues. The Company anticipates implementing the
majority of these changes by the end of 2000. Accordingly, the Company expects
to

                                       9

<PAGE>

realize a reduction in selling, general and administrative expenses. Due to
the broad changes to the Company's operations, the reduction cannot be
quantified at this time.

     During the second quarter of 2000, the Company recorded a restructuring
charge of ($394,000) as a result of the changes to the Company's business
described above. This charge included (i) an adjustment to the accrual for lease
obligations of ($518,000); (ii) a gain on disposal of property and equipment
previously written down of ($151,000); (iii) an adjustment to severance expense
of ($35,000); (iv) $203,000 of legal and professional services expenses; (v) a
write-off of security deposits of $61,000 and (vi) a write-down of property and
equipment of $45,000.

     Due to the declining financial conditions and anticipated changes resulting
from entering into the Target Agreement, the Company developed a creditor plan
to give certain of its unsecured vendor creditors two repayment options: (i) a
single cash payment of 50 cents on the dollar for the first $10,000 and 35 cents
on the dollar for amounts in excess of $10,000 or (ii) a 10 percent cash payment
with the balance to be paid in 36 equal monthly installments beginning June 15,
2001. The Company has substantially completed its implementation of the creditor
plan and recorded vendor discounts of $744,000 during the second quarter of
2000.

     Total operating expenses for the second quarter of 2000, excluding the
restructuring charge and vendor discounts, were $3.3 million compared to total
operating expenses for the second quarter of 1999, excluding the non-cash
insurance premium, of $4.1 million.

     The Company had net interest expense of $231,000 in the second quarter of
2000 compared to net interest expense of $164,000 in the corresponding quarter
in 1999. The increase was due to increased borrowings on the Company's line of
credit during the second quarter of 2000 as compared to the second quarter of
1999.

     The Company recorded no tax benefit in the three months ended June 30, 2000
and 1999 as a result of its pretax loss. Losses for the three months ended June
30, 2000 and 1999 were not benefited due to carryback limitations and
uncertainty regarding realization of the related deferred tax asset.

SIX MONTHS ENDED JUNE 30, 2000 AND 1999

     Net sales increased to $24.1 million during the six months ended June 30,
2000 from $19.7 million in the corresponding period in 1999. Net sales of the
men's and women's lines, which represented 97% of the Company's net sales for
the six months ended June 30, 2000, increased to $23.4 million in 2000 from
$18.3 million in 1999. The increase in net sales was primarily due to additional
business with new customers as a result of the Company's broader product lines
and focused sales efforts during the first quarter of 2000, partially offset by
the termination of all sourcing, production and sales operations during the
second quarter of 2000 as a result of the Company entering into the Target
Agreement.

     Gross profit decreased to $3.1 million during the six months ended June 30,
2000 from $6.1 million in the corresponding period in 1999. Gross profit as a
percentage of net sales decreased to 13% during the six months ended June 30,
2000 from 31% in the corresponding period in 1999. The decrease was primarily
due to better inventory management and increased men's and women's
regular-priced sales during the first quarter of 2000, partially offset by the
termination of all sourcing, production and sales operations during the second
quarter of 2000 as a result of the Company entering into the Target Agreement.
This termination of certain operations substantially eliminated regular-priced
sales of the Company's men's and women's lines during the second quarter of
2000.

     Royalty income decreased to $2.0 million in the six months ended June 30,
2000 from $2.1 million in the corresponding period in 1999. The decrease was
primarily due to decreased royalties from some of the Company's foreign
licensees, which were offset in part by increased royalties from some of the
Company's domestic licensees.

                                       10

<PAGE>


     Operating expenses increased to $16.5 million during the six months ended
June 30, 2000 from $14.9 million in the corresponding period in 1999. Selling,
general and administrative expenses increased to $13.6 million in the six months
ended June 30, 2000 compared to $8.8 million during the corresponding period in
1999. This increase was primarily due to an increased provision for doubtful
receivables, increased legal and professional services expenses and additional
marketing expenditures, offset in part by reduced staffing levels and reduced
rent expense.

     On March 28, 2000, the Company entered into the Target Agreement under
which Target will have the exclusive right to use certain of the Company's
United States trademarks in connection with the design, manufacture and sale
of selected products in the United States. Under this agreement, Target is
obligated to pay the Company a royalty based upon a percentage of its net
sales of Mossimo brand products, with a minimum guaranteed royalty, beginning
in 2001, of approximately $27.8 million over the initial three-year term of
the agreement. The Company is obligated to pay 15% of all royalties received
from Target to a third party who assisted the Company in connection with
entering into the Target Agreement. The Target Agreement is subject to early
termination under certain circumstances.

     As a result of entering into the Target Agreement, a restructuring of the
Company's business was initiated during the first quarter of 2000. Management
has implemented and will continue to implement several changes to the Company's
operations during the period from March 28, 2000 to the commencement of royalty
payments under the Target Agreement in May 2001 (the "Restructuring Period").
The most significant changes include a work force reduction of approximately 90%
of all employees, closure of the Company's showrooms, signature retail store and
outlet store, termination of all sourcing, production and sales operations and
termination of relationships with substantially all existing customers and
suppliers. During the Restructuring Period, the Company will suffer the
elimination of all wholesale and retail sales. In addition, the Company may
experience increased difficulties in collecting its accounts receivable and
maintaining its licensing revenues. The Company anticipates implementing the
majority of these changes by the end of 2000. Accordingly, the Company expects
to realize a reduction in selling, general and administrative expenses. Due to
the broad changes to the Company's operations, the reduction cannot be
quantified at this time.

     During the six months ended June 30, 2000, the Company recorded a
restructuring charge of $3.7 million as a result of the changes to the Company's
business described above. This charge included (i) a write-down of property and
equipment of $2.3 million; (ii) an accrual for lease obligations of $611,000;
(iii) severance expense of $601,000; (iv) $203,000 of legal and professional
services expenses; (v) a write-off of security deposits of $61,000 and (vi) a
gain on disposal of property and equipment previously written down of
($151,000).

     Due to the declining financial conditions and anticipated changes resulting
from entering into the Target Agreement, the Company developed a creditor plan
to give certain of its unsecured vendor creditors two repayment options: (i) a
single cash payment of 50 cents on the dollar for the first $10,000 and 35 cents
on the dollar for amounts in excess of $10,000 or (ii) a 10 percent cash payment
with the balance to be paid in 36 equal monthly installments beginning June 15,
2001. The Company has substantially completed its implementation of the creditor
plan and recorded vendor discounts of $744,000 during the second quarter of
2000.

     During the second quarter of 1999, the Company's President, Chief Executive
Officer and principal stockholder personally purchased excess insurance coverage
for the benefit of the Company. Accordingly, this one-time, non-cash charge of
$6.1 million is included in operating expenses for the six months ended June 30,
1999 with an offsetting credit to stockholders' equity. This charge did not
impact the Company's cash flow or total stockholders' equity position.

     Total operating expenses for the six months ended June 30, 2000, excluding
the restructuring charge and vendor discounts, were $13.6 million compared to
total operating expenses for the six months ended June 30, 1999, excluding the
non-cash insurance premium, of $8.8 million.

     The Company had net interest expense of $460,000 in the six months ended
June 30, 2000 compared to net interest expense of $295,000 in the corresponding
period in 1999. The increase is due to increased interest expense corresponding
to increased borrowings on the Company's line of credit during the six months
ended June 30, 2000 as compared to the corresponding period in 1999.

                                       11

<PAGE>


     The Company recorded no tax benefit in the six months ended June 30, 2000
and 1999 as a result of its pretax loss. Losses for the six months ended June
30, 2000 and 1999 were not benefited due to carryback limitations and
uncertainty regarding realization of the related deferred tax asset.

LIQUIDITY AND CAPITAL RESOURCES

     Net cash used in operating activities totaled $3.1 million for the six
months ended June 30, 2000. Cash used in operating activities was comprised
primarily of the Company's net loss of $11.8 million, an increase of $4.9
million in receivables, a decrease of $1.1 million in accrued liabilities and
vendor discounts of $744,000, offset by a $5.7 million reduction in inventory, a
provision for doubtful receivables of $4.7 million, a write-down of property and
equipment of $2.3 million, a restructuring charge of $1.5 million, a $872,000
increase in accounts payable and depreciation and amortization expense of
$417,000. At June 30, 2000, working capital (deficit) was approximately ($7.8)
million as compared to ($680,000) at December 31, 1999. The decrease in working
capital is primarily due to a $5.7 million decrease in inventory and a $2.5
million increase in the Company's line of credit, partially offset by a $1.5
million decrease in accounts payable during the six months ended June 30, 2000.

     Since the year ended December 31, 1996, the Company has experienced a
significant decline in revenues, resulting in operating losses, negative cash
flow and a working capital deficit.

     On March 28, 2000, the Company entered into the Target Agreement under
which Target is obligated to pay the Company a royalty based upon a
percentage of its net sales of Mossimo brand products, with a minimum
guaranteed royalty, beginning in 2001, of approximately $27.8 million over
the initial three-year term of the agreement. The Company is obligated to pay
15% of all royalties received from Target to a third party who assisted the
Company in connection with entering into the Target Agreement. The Target
Agreement is subject to early termination under certain circumstances.

     As a result of entering into the Target Agreement, management has
implemented and will continue to implement several changes to the Company's
operations during the period from March 28, 2000 to the commencement of royalty
payments under the Target Agreement in May 2001 (the "Restructuring Period").
The most significant changes include a work force reduction of approximately 90%
of all employees, closure of the Company's showrooms, signature retail store and
outlet store, termination of all sourcing, production and sales operations and
termination of relationships with substantially all existing customers and
suppliers. During the Restructuring Period, the Company will suffer the
elimination of all wholesale and retail sales and the continuation of operating
losses and negative cash flows. In addition, the Company may experience
increased difficulties in collecting its accounts receivable and maintaining its
licensing revenues. The Company recorded a restructuring charge of $3.7 million
during the six months ended June 30, 2000 as a result of the foregoing changes
to its business.

     On May 16, 2000, an involuntary petition for Chapter 7 bankruptcy relief
under the United States Bankruptcy Code was filed against the Company by three
of its vendor creditors. The petition was dismissed on July 25, 2000.

     Due to the declining financial conditions and anticipated changes resulting
from entering into the Target Agreement, prior to the filing of the involuntary
bankruptcy petition, the Company developed a creditor plan to give certain of
its unsecured vendor creditors two repayment options: (i) a single cash payment
of 50 cents on the dollar for the first $10,000 and 35 cents on the dollar for
amounts in excess of $10,000 or (ii) a 10 percent cash payment with the balance
to be paid in 36 equal monthly installments beginning June 15, 2001. The Company
has substantially completed its implementation of the creditor plan and recorded
vendor discounts of $744,000 during the second quarter of 2000.

     Effective January 1, 2000, the Company entered into an endorsement
agreement with David Duval, one of the world's top-ranked golfers, under which
the Company is obligated to pay cash compensation. Future minimum commitments
under this agreement are approximately $2.4 million payable in 2000 and $850,000
payable in each year from 2001 through 2003. This agreement also has certain
performance provisions that allow for additional cash compensation.

                                       12

<PAGE>


     In July 2000, the Company's credit facility was amended to provide for a
$9.0 million revolving credit line which is collateralized by inventory,
receivables, machinery and equipment and intangibles. The revolving credit line
includes a $5.0 million personal guaranty by the Chairman of the Board,
President and Chief Executive Officer. Advances under the amended agreement bear
interest at the prime rate plus 1.5%. The revolving credit line shall be reduced
at the rate of $1,000,000 per quarter beginning on June 1, 2001 and terminates
on June 1, 2003.

     Historically, the Company has sold a substantial portion of its trade
accounts receivable to a factor, which assumes the credit risk with respect to
collection of nonrecourse accounts receivable in exchange for a fee. The factor
approves the credit of the Company's customers prior to sale. If the factor
disapproves of a sale to a customer and the Company decides to proceed with the
sale, the Company bears the credit risk.

     Due to the restructuring of the Company's business, potential
difficulties in collecting accounts receivable and potential liabilities
associated with disputed markdown reimbursements claimed by certain customers
(see Note 5 to Financial Statements), available borrowings under the current
credit facility may not be adequate to meet the Company's obligations on a
timely basis. Should the Company experience such shortfalls, efforts would
need to be made to obtain additional funds which may not be available to the
Company.

     These factors, among others, indicate that there is substantial doubt about
the Company's ability to continue as a going concern. The Company's continuation
as a going concern is dependent upon its ability to (a) generate sufficient cash
flow to meet its obligations on a timely basis, (b) obtain additional financing
as may be required and (c) ultimately attain profitability.

SEASONALITY

     The Company's business is impacted by general seasonal trends that are
characteristic of the many companies in the apparel industry. However, due
primarily to the declining sales experienced in 1997, 1998, the first, second
and fourth quarters of 1999 and the second quarter of 2000, past quarterly sales
and operating trends have not reflected the normal apparel industry seasonality.
In future years, the Company expects that its sales may reflect greater seasonal
trends.

FORWARD LOOKING INFORMATION

     This report on Form 10-Q contains certain forward-looking statements within
the meaning of the "safe harbor" provisions of the Private Securities Litigation
Reform Act of 1995. Such forward-looking statements are based on the beliefs of
the Company's management as well as assumptions made by and information
currently available to the Company's management. The words "anticipate",
"believe", "may", "estimate", "plan", "expect", "future", "intend", "will",
"should", "continue" and similar expressions, variations of such terms or the
negative of such terms as they relate to the Company or its management when used
in this document, are intended to identify such forward-looking statements. Such
statements are based on management's current expectations and are subject to
certain risks, uncertainties and assumptions. Should one or more risks or
uncertainties materialize, or should underlying assumptions prove incorrect, the
Company's actual results, performance or achievements could differ materially
from those expressed in, or implied by such forward-looking statements. The
Company's future operations, financial performance, business and share price may
be affected by a number of factors, including the Company's ability to execute
its new business strategy, the Company's ability to collect its outstanding
receivables and obtain additional financing to meet its obligations, the demand
for the Company's products in Target stores which have not traditionally sold
the Company's products, changes in consumer demands and preferences, competition
from other lines, risks generally associated with product introductions and
shifting trends in the overall retail and apparel retailing markets and the
other factors listed in "Risk Factors" in the Company's Form 10-K filing for the
year ending December 31, 1999. Accordingly, undue reliance should not be placed
on these forward-looking statements.

                                       13

<PAGE>


NEW ACCOUNTING PRONOUNCEMENTS

     In June 1998, the Financial Accounting Standards Board (FASB) issued SFAS
No. 133, "Accounting for Derivative Instruments and Hedging Activities". SFAS
No. 133 requires that all derivative instruments be recorded on the balance
sheet at their fair value. Changes in the fair value of derivatives are recorded
each period in current earnings or other comprehensive income, depending on
whether a derivative is designed as part of a hedge transaction and, if it is,
the type of hedge transaction. In June 1999, the FASB issued SFAS No. 137,
"Accounting for Derivative Instruments and Hedging Activities - Deferral of the
Effective Date of FASB Statement No. 133". SFAS No. 137 delays the effective
date of SFAS No. 133 to fiscal years beginning after June 15, 2000. The Company
does not expect that the adoption of SFAS Nos. 133 and 137 will have a material
impact on its consolidated financial statements because the Company does not
currently hold any derivative instruments.

YEAR 2000

     The Year 2000 issue is the result of computer programs being written using
two digits rather than four to define the applicable year. The Company's
computer equipment, software and devices with embedded technology that are
date-sensitive may recognize a date using "00" as the year 1900 rather than the
year 2000. This could result in a system failure or miscalculations causing
disruptions of operations, including, among other things, a temporary inability
to process transactions, send invoices, and engage in similar normal business
activities. The Company has not encountered any material Year 2000 problems and
believes that it is unlikely that it will. Costs related to Year 2000 compliance
were approximately $35,000.

QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

      The Company is exposed to market risks related to fluctuations in variable
interest rates on its revolving line of credit and factoring agreement. For
variable rate debt, changes in interest rates generally do not influence fair
market value, but do affect future earnings and cash flows. Holding the variable
rate debt balance constant, a 1.0% increase in interest rates occurring on July
1, 2000 would result in an increase in interest expense for the following 12
months of approximately $47,000.

      The Company does not use interest rate swaps, futures contracts or options
on futures, or other types of derivative financial instruments. The Company does
not believe that future market risks arising from holdings of its financial
instruments will have a material impact on its financial position or results of
operations.

                                       14
<PAGE>



PART II - OTHER INFORMATION

ITEM 1 - LEGAL PROCEEDINGS (See Note 5 to Financial Statements)

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

     (a)  Annual Meeting:

          The Annual Meeting of stockholders of Mossimo, Inc. was held on May
          22, 2000.

     (b)  Election of Directors:

          The following Director nominees were elected at the Annual Meeting:

                           William R. Halford - Class II
                           Robert Martini - Class II

          The Directors whose terms of office continue are:

                           Mossimo Giannulli - Class I
                           John H. Stafford - Class III

     (c)  The matters voted upon at the meeting and the results of the votes
          were as follows:

<TABLE>
<CAPTION>
                                                                                               Shares
                                                                                             Abstaining
                                                                 Votes            Votes      and Broker
                                                                  For            Against      Non-Vote
                                                                  ---            -------      --------

          <S>                                                  <C>                <C>            <C>
          William R. Halford - Class II Director               14,920,166         59,385        -0-
          Robert Martini - Class II Director                   14,918,321         61,230        -0-
</TABLE>

ITEM 5 - OTHER INFORMATION

     On May 25, 2000, trading of the Company's common stock under the symbol
     MGX, was suspended by the New York Stock Exchange. The Company's common
     stock was subsequently delisted by the New York Stock Exchange. On May 26,
     2000, the Company's common stock commenced trading on the National
     Association of Securities Dealers Over-the-Counter Bulletin Board under the
     symbol MGXO.OB.

ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

     (a)  The following exhibits are included herein:

          3.1     Certificate of Incorporation of the Company*
          3.2     Bylaws of the Company*
          10.7.3  Amendment to the Financing Agreement dated July 25, 2000
          27      Financial Data Schedule

     (b)  Reports on Form 8-K

          The Registrant did not file any reports on Form 8-K during the three
          months ended June 30, 2000.

     *    (Incorporated by reference from the Company's Registration Statement
          on Form S-1, File No. 33-80597)

                                       15
<PAGE>



                                                    SIGNATURES


     Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


    Mossimo, Inc.


    August 14, 2000                   /s/       MOSSIMO GIANNULLI
                                      ------------------------------------------
                                           Mossimo Giannulli
                                           President and Chief Executive Officer


    August 14, 2000                   /s/        JODY L. LOVE
                                      ------------------------------------------
                                           Jody L. Love
                                           Vice President of Finance
                                           (Principal Accounting Officer)



                                       16
<PAGE>



                                INDEX TO EXHIBITS


   Exhibit
   Number         Description
--------------------------------------------------------------------------------

     3.1          Certificate of Incorporation of the Company*

     3.2          Bylaws of the Company*

     10.7.3       Amendment to the Financing Agreement dated July 25, 2000

     27           Financial Data Schedule

     *    (Incorporated by reference from the Company's Registration Statement
          on Form S-1, File No. 33-80597)


                                       17