##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q



---

(Mark One)

|x | Quarterly report under Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------

For the quarterly period ended June 30, 2007



| ̈ | Transition report under Section 13 or 15(d) of the Exchange Act
|- | ---------------------------------------------------------------

For the transition period from  to

Commission File Number 001-32697



---

Endeavor Acquisition Corp.

(Exact Name of Issuer as Specified in Its Charter)



---





|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 20-3200601                          
|(State or other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)

7 Times Square, 17thFloor, New York, New York 10036

(Address of Principal Executive Office)

(212) 683-5350

(Issuers Telephone Number, Including Area Code)



---

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 large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act (Check one).



|                         |  |                      |  |                       
|------------------------ |  | -------------------- |  | ----------------------
|Large accelerated filer ̈ |  | Accelerated filer  x |  | Non-accelerated filer ̈

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

As of August 7, 2007, 19,910,745 shares of common stock, par value $.0001 per share, were issued and outstanding.



---



---

##### Table of Contents

Endeavor Acquisition Corp.

(a development stage enterprise)

Contents



|                               |  |                                                                                                                                                                                                                |  |                                                                                       |  |    |  | 
|------------------------------ |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------- |  | -- |  | 
|                               |  |                                                                                                                                                                                                                |  | Page                                                                                 
|Part I: Financial Information: |  |                                                                                                                                                                                                               
|                               |  |                                                                                                                                                                                                                | 
|                               |  | Item 1                                                                                                                                                                                                        |  | Financial Statements:                                                                 |  |   
|                               |  |                                                                                                                                                                                                               
|                               |  | Condensed Balance Sheets as of June 30, 2007 (Unaudited) and December 31, 2006                                                                                                                                 |  | 3                                                                                    
|                               |  |                                                                                                                                                                                                               
|                               |  | Condensed Statements of Operations (Unaudited) for the Six Months Ended June 30, 2007 and 2006 and for the Three Months Ended June 30, 2007 and 2006 and the Period July 22, 2005 (inception) to June 30, 2007 |  | 4                                                                                    
|                               |  |                                                                                                                                                                                                               
|                               |  | Condensed Statement of Stockholders Equity (Unaudited) for the Six Months Ended June 30, 2007                                                                                                                 |  | 5                                                                                    
|                               |  |                                                                                                                                                                                                               
|                               |  | Condensed Statements of Cash Flows (Unaudited) for the Six Months Ended June 30, 2007 and 2006 and the Period July 22, 2005 (inception) to June 30, 2007                                                       |  | 6                                                                                    
|                               |  |                                                                                                                                                                                                               
|                               |  | Notes to Unaudited Condensed Financial Statements                                                                                                                                                              |  | 7                                                                                    
|                               |  |                                                                                                                                                                                                                | 
|                               |  | Item 2                                                                                                                                                                                                        |  | Managements Discussion and Analysis of Financial Condition And Results of Operations |  | 13
|                               |  |                                                                                                                                                                                                                | 
|                               |  | Item 4                                                                                                                                                                                                        |  | Controls and Procedures                                                               |  | 15
|                               | 
|Part II. Other Information     |  |                                                                                                                                                                                                               
|                               |  |                                                                                                                                                                                                                | 
|                               |  | Item 1A                                                                                                                                                                                                       |  | Risk Factors                                                                          |  | 16
|                               |  |                                                                                                                                                                                                                | 
|                               |  | Item 2                                                                                                                                                                                                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 16
|                               |  |                                                                                                                                                                                                                | 
|                               |  | Item 6                                                                                                                                                                                                        |  | Exhibits                                                                              |  | 16
|                               | 
|Signatures                     |  | 17                                                                                                                                                                                                            
|                               | 
|Certifications                 |  |                                                                                                                                                                                                              



2



---

##### Table of Contents

Part I: Financial Information

Item 1  Financial Statements

Endeavor Acquisition Corp.

(a development stage enterprise)

Condensed Balance Sheets



|                                                                                                                                                       |  |               |             |                   |   |            
|------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------- | ----------- | ----------------- | - | -----------
|                                                                                                                                                       |  | June 30, 2007 |             | December 31, 2006
|                                                                                                                                                       |  | (unaudited)   |             |                  
|Assets                                                                                                                                                 |  |               |             |                   |   |            
|Current assets:                                                                                                                                        |  |               |             |                   |   |            
|Cash                                                                                                                                                   |  | $             | 59,960      |                   | $ | 166,527    
|Cash held in Trust Fund                                                                                                                                |  |               | 127,262,006 |                   |   | 125,113,007
|Prepaid expenses and other current assets                                                                                                              |  |               | 73,142      |                   |   | 116,738    
|                                                                                                                                                       |  |               |             |                   |   |            
|Total current assets                                                                                                                                   |  |               | 127,395,108 |                   |   | 125,396,272
|Deferred acquisition costs                                                                                                                             |  |               | 330,836     |                   |   | 145,808    
|Equipment, net of accumulated depreciation $1,388 and $631, respectively                                                                               |  |               | 3,157       |                   |   | 3,914      
|                                                                                                                                                       |  |               |             |                   |   |            
|Total assets                                                                                                                                           |  | $             | 127,729,101 |                   | $ | 125,545,994
|                                                                                                                                                       |  |               |             |                   |   |            
|Liabilities and Stockholders Equity                                                                                                                   |  |               |             |                   |   |            
|Current liabilities:                                                                                                                                   |  |               |             |                   |   |            
|Accrued expenses                                                                                                                                       |  | $             | 480,358     |                   | $ | 260,076    
|Notes payablerelated party                                                                                                                            |  |               | 325,000     |                   |   |           
|                                                                                                                                                       |  |               |             |                   |   |            
|Total current liabilities                                                                                                                              |  |               | 805,358     |                   |   | 260,076    
|                                                                                                                                                       |  |               |             |                   |   |            
|Common Stock, subject to possible conversion, 3,232,032 shares at conversion value                                                                     |  |               | 25,451,480  |                   |   | 25,021,696 
|                                                                                                                                                       |  |               |             |                   |   |            
|Commitment and Contingencies                                                                                                                           |  |               |             |                   |   |            
|                                                                                                                                                       |  |              
|Stockholders Equity                                                                                                                                   |  |               |             |                   |   |            
|Preferred stock, $.0001 par value, authorized 1,000,000 shares; none issued                                                                            |  |               |             |                   |   |            
|Common stock, $.0001 par value, authorized 75,000,000 shares, issued and outstanding 19,910,745 shares (less 3,232,032 subject to possible
conversion) |  |               | 1,668       |                   |   | 1,668      
|Additional paid-in capital                                                                                                                             |  |               | 96,908,319  |                   |   | 97,338,103 
|Earnings accumulated during development stage                                                                                                          |  |               | 4,562,276   |                   |   | 2,924,451  
|                                                                                                                                                       |  |               |             |                   |   |            
|Total stockholders equity                                                                                                                             |  |               | 101,472,263 |                   |   | 100,264,222
|                                                                                                                                                       |  |               |             |                   |   |            
|Total liabilities and stockholders equity                                                                                                             |  | $             | 127,729,101 |                   | $ | 125,545,994
|                                                                                                                                                       |  |               |             |                   |   |            

The accompanying notes are an integral part of these condensed financial statements.



3



---

##### Table of Contents

Endeavor Acquisition Corp.

(a development stage enterprise)

Condensed Statements of Operations

(unaudited)

For the Three and Six Months Ended June 30, 2007 and 2006,

And the period July 22, 2005 (inception) to June 30, 2007



|                                                                                |  |                                          |            |   |                                          |   |            |                                        |  |   |                                        |   |  |                                                           |            |   |  |   |            |  
|------------------------------------------------------------------------------- |  | ---------------------------------------- | ---------- | - | ---------------------------------------- | - | ---------- | -------------------------------------- |  | - | -------------------------------------- | - |  | --------------------------------------------------------- | ---------- | - |  | - | ---------- | -
|                                                                                |  | For the three months ended June 30, 2007 |            |   | For the three months ended June 30, 2006 |   |            | For the six months ended June 30, 2007 |  |   | For the six months ended June 30, 2006 |   |  | For the period July 22, 2005 (inception) to June 30,
2007 |           
|Revenue                                                                         |  | $                                        |           |   |                                          | $ |           |                                        |  | $ |                                       |   |  | $                                                         |           |   |  | $ |           |  
|General, selling and administrative expenses                                    |  |                                          | 243,178    |   |                                          |   | 196,621    |                                        |  |   | 513,921                                |   |  |                                                           | 419,048    |   |  |   | 1,681,682  |  
|                                                                                |  |                                          |            |   |                                          |   |            |                                        |  |   |                                        |   |  |                                                           |            |   |  |   |            |  
|Operating Loss                                                                  |  |                                          | (243,178   | ) |                                          |   | (196,621   | )                                      |  |   | (513,921                               | ) |  |                                                           | (419,048   | ) |  |   | (1,681,682 | )
|Dividend and interest income                                                    |  |                                          | 1,117,551  |   |                                          |   | 1,011,284  |                                        |  |   | 2,151,746                              |   |  |                                                           | 1,866,243  |   |  |   | 6,243,958  |  
|                                                                                |  |                                          |            |   |                                          |   |            |                                        |  |   |                                        |   |  |                                                           |            |   |  |   |            |  
|Income before provision for income taxes                                        |  |                                          | 874,373    |   |                                          |   | 814,663    |                                        |  |   | 1,637,825                              |   |  |                                                           | 1,447,195  |   |  |   | 4,562,276  |  
|Provision for income taxes                                                      |  |                                          |           |   |                                          |   | 133,198    |                                        |  |   |                                       |   |  |                                                           | 252,149    |   |  |   |           |  
|                                                                                |  |                                          |            |   |                                          |   |            |                                        |  |   |                                        |   |  |                                                           |            |   |  |   |            |  
|Net income                                                                      |  |                                          | 874,373    |   |                                          |   | 681,465    |                                        |  |   | 1,637,825                              |   |  |                                                           | 1,195,046  |   |  |   | 4,562,276  |  
|Accretion of Trust Fund relating to Common Stock subject to possible conversion |  |                                          | (223,286   | ) |                                          |   | (203,154   | )                                      |  |   | (429,784                               | ) |  |                                                           | (374,060   | ) |  |   | (1,247,124 | )
|                                                                                |  |                                          |            |   |                                          |   |            |                                        |  |   |                                        |   |  |                                                           |            |   |  |   |            |  
|Net income attributable to common stockholders                                  |  | $                                        | 651,087    |   |                                          | $ | 478,311    |                                        |  | $ | 1,208,041                              |   |  | $                                                         | 820,986    |   |  | $ | 3,315,152  |  
|                                                                                |  |                                          |            |   |                                          |   |            |                                        |  |   |                                        |   |  |                                                           |            |   |  |   |            |  
|Weighted average basic shares outstanding                                       |  |                                          | 16,678,713 |   |                                          |   | 16,678,713 |                                        |  |   | 16,678,713                             |   |  |                                                           | 16,663,234 |   |  |   |            |  
|                                                                                |  |                                          |            |   |                                          |   |            |                                        |  |   |                                        |   |  |                                                           |            |   |  |   |            |  
|Weighted average diluted shares outstanding                                     |  |                                          | 17,378,713 |   |                                          |   | 16,678,713 |                                        |  |   | 17,378,713                             |   |  |                                                           | 16,663,234 |   |  |   |            |  
|                                                                                |  |                                          |            |   |                                          |   |            |                                        |  |   |                                        |   |  |                                                           |            |   |  |   |            |  
|Basic and diluted income per share                                              |  | $                                        | .04        |   |                                          | $ | .03        |                                        |  | $ | .07                                    |   |  | $                                                         | .05        |   |  |   |            |  
|                                                                                |  |                                          |            |   |                                          |   |            |                                        |  |   |                                        |   |  |                                                           |            |   |  |   |            |  

The accompanying notes are an integral part of these condensed financial statements.



4



---

##### Table of Contents

Endeavor Acquisition Corp.

(a development stage enterprise)

Condensed Statement of Stockholders Equity

(unaudited)

For the Six Months Ended June 30, 2007



|                                                                                |  |              |  |                            |       |  |                                               |            |                           |  |   |           |  |   |             |  
|------------------------------------------------------------------------------- |  | ------------ |  | -------------------------- | ----- |  | --------------------------------------------- | ---------- | ------------------------- |  | - | --------- |  | - | ----------- | -
|                                                                                |  | Common Stock |  | Additional paid-in capital |       |  | Earnings accumulated during development stage |            | Total stockholdersequity | 
|                                                                                |  | Shares       |  | Amount                     |       |  |                                              
|Balance, January 1, 2007                                                        |  | 19,910,745   |  | $                          | 1,668 |  | $                                             | 97,338,103 |                           |  | $ | 2,924,451 |  | $ | 100,264,222 |  
|Accretion of Trust Fund relating to Common Stock subject to possible conversion |  |             |  |                            |      |  |                                               | (429,784   | )                         |  |   |          |  |   | (429,784    | )
|Net income for the six months ended June 30, 2007                               |  |             |  |                            |      |  |                                               |           |                           |  |   | 1,637,825 |  |   | 1,637,825   |  
|                                                                                |  |              |  |                            |       |  |                                               |            |                           |  |   |           |  |   |             |  
|Balance, June 30, 2007                                                          |  | 19,910,745   |  | $                          | 1,668 |  | $                                             | 96,908,319 |                           |  | $ | 4,562,276 |  | $ | 101,472,263 |  
|                                                                                |  |              |  |                            |       |  |                                               |            |                           |  |   |           |  |   |             |  

The accompanying notes are an integral part of these condensed financial statements.



5



---

##### Table of Contents

Endeavor Acquisition Corp.

(a development stage enterprise)

Condensed Statements of Cash Flows

(unaudited)

For the Six Months Ended June 30, 2007 and 2006 and

For the Period July 22, 2005 (inception) to June 30, 2007



|                                                                                  |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|--------------------------------------------------------------------------------- |  | -------------------------------------- | ---------- | - | -------------------------------------- | - | ----------- | --------------------------------------------------------- |  | - | ------------ | -
|                                                                                  |  | For the six months ended June 30, 2007 |            |   | For the six months ended June 30, 2006 |   |             | For the period July 22, 2005 (inception) to June 30, 2007 | 
|Cash Flows from Operating Activities                                              |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Net income                                                                        |  | $                                      | 1,637,825  |   |                                        | $ | 1,195,046   |                                                           |  | $ | 4,562,276    |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Depreciation                                                                      |  |                                        | 758        |   |                                        |   |            |                                                           |  |   | 1,388        |  
|Changes in operating assets and liabilities:                                      |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Decrease (increase) in prepaid expenses and other current assets                  |  |                                        | 43,596     |   |                                        |   | 96,533      |                                                           |  |   | (73,142      | )
|Increase in accrued expenses                                                      |  |                                        | 220,282    |   |                                        |   | 189,008     |                                                           |  |   | 480,357      |  
|                                                                                  |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Net cash provided by operating activities                                         |  |                                        | 1,902,461  |   |                                        |   | 1,480,587   |                                                           |  |   | 4,970,879    |  
|                                                                                  |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Cash Flows from Investing Activities                                              |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Cash held in Trust Fund                                                           |  |                                        | (2,148,999 | ) |                                        |   | (10,706,475 | )                                                         |  |   | (127,262,006 | )
|Purchase of equipment                                                             |  |                                        |           |   |                                        |   |            |                                                           |  |   | (4,545       | )
|                                                                                  |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Net cash used in investing activities                                             |  |                                        | (2,148,999 | ) |                                        |   | (10,706,475 | )                                                         |  |   | (127,266,551 | )
|                                                                                  |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Cash Flows from Financing Activities                                              |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Payment of deferred acquisition costs                                             |  |                                        | (185,029   | ) |                                        |   |            |                                                           |  |   | (330,836     | )
|Proceeds from sale of stock to initial stockholders                               |  |                                        |           |   |                                        |   |            |                                                           |  |   | 25,000       |  
|Gross proceeds from initial public offering                                       |  |                                        |           |   |                                        |   |            |                                                           |  |   | 120,000,000  |  
|Gross proceeds from overallotment option                                          |  |                                        |           |   |                                        |   | 9,285,860   |                                                           |  |   | 9,285,860    |  
|Proceeds from issuance of option                                                  |  |                                        |           |   |                                        |   |            |                                                           |  |   | 100          |  
|Payment of offering costs                                                         |  |                                        |           |   |                                        |   | (445,727    | )                                                         |  |   | (6,949,492   | )
|Proceeds from issuance of notes payable  related party                           |  |                                        | 325,000    |   |                                        |   |            |                                                           |  |   | 325,000      |  
|                                                                                  |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Net cash provided by financing activities                                         |  |                                        | 139,971    |   |                                        |   | 8,840,133   |                                                           |  |   | 122,355,632  |  
|                                                                                  |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Net (decrease) increase in cash                                                   |  |                                        | (106,567   | ) |                                        |   | (385,755    | )                                                         |  |   | 59,960       |  
|Cash at beginning of the period                                                   |  |                                        | 166,527    |   |                                        |   | 1,144,634   |                                                           |  |   |             |  
|                                                                                  |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Cash at end of the period                                                         |  | $                                      | 59,960     |   |                                        | $ | 758,879     |                                                           |  | $ | 59,960       |  
|                                                                                  |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Supplemental Disclosures of Noncash Transactions:                                 |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Accrual of deferred acquisition costs:                                            |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|Deferred acquisition costs                                                        |  | $                                      | 312,217    |   |                                        | $ |            |                                                           |  | $ | 312,217      |  
|Accrued expenses payable                                                          |  |                                        | (312,217   | ) |                                        |   |            |                                                           |  |   | (312,217     | )
|                                                                                  |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  
|                                                                                  |  | $                                      |           |   |                                        | $ |            |                                                           |  | $ |             |  
|                                                                                  |  |                                        |            |   |                                        |   |             |                                                           |  |   |              |  

The accompanying notes are an integral part of these condensed financial statements.



6



---

##### Table of Contents

ENDEAVOR ACQUISITION CORP.

(A DEVELOPMENT STAGE ENTERPRISE)

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2007 AND 2006 AND

THE PERIOD JULY 22, 2005 (INCEPTION) TO JUNE
30, 2007



|   |  |                                      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|-- |  | ------------------------------------ |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|1. |  | Interim Financial Information        |  | Endeavor Acquisition Corp.s (the Company) unaudited condensed interim financial statements as of June 30, 2007 and for the
period July 22, 2005 (inception) to June 30, 2007 and for the three and six months ended June 30, 2007 and 2006, have been prepared in accordance with accounting principles generally accepted in the United States of America
(GAAP) for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America
for complete financial statements. In addition, the December 31, 2006 balance sheet data was derived from the audited financial statements, but does not include all disclosures required by GAAP. In the opinion of management, all adjustments
(consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the interim period presented are not necessarily indicative of the results to be expected for any other interim period
or for the full year.  These unaudited condensed interim financial statements should be
read in conjunction with the audited financial statements and notes thereto for the fiscal year ended December 31, 2006 included in the Companys Form 10-K for the fiscal year ended December 31, 2006, filed on March 16, 2007. The
accounting policies used in preparing these unaudited condensed financial statements are consistent with those described in the December 31, 2006 audited financial statements except for the adoption of FIN 48 which is discussed in Note
9.  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, liabilities and disclosures of contingent assets and liabilities at the date of the financial
statements and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.
|   |  |                                     
|2. |  | Organization and Business Operations |  | The Company was incorporated in Delaware on July 22, 2005 as a blank check company, whose objective is to acquire an operating business.
 All activity from July 22, 2005 through December 21, 2005 related to the Companys formation
and initial public offering as described below. Since December 22, 2005, the Company has been searching for a target business to acquire. The Company has selected December 31 as its fiscal year end.  The Companys management has broad discretion with respect to the specific application of the
net proceeds of this Offering, although substantially all of the net proceeds of this Offering are intended to be generally applied toward consummating a business combination with an operating business (Business Combination).
Furthermore, there is no                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            



7



---

##### Table of Contents

| |  |  |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
| |  |  |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  |  |  | assurance that the Company will be able to successfully effect a Business Combination. An amount of $121,030,234 of the net proceeds from the
initial public offering and the exercise of the underwriters overallotment option was deposited and is being held in an interest-bearing trust account (Trust Account) until the earlier of (i) the consummation of a Business
Combination or (ii) liquidation of the Company. As of June 30, 2007, the balance in the Trust Account was $127,262,006, which includes $6,231,772 of cumulative interest and dividends earned since inception of the Trust Account. Under the
agreement governing the Trust Account, funds will only be invested in United States government securities within the meaning of Section 2(a)(16) of the Investment Company Act of 1940, having a maturity of 180 days or less, or in money
market funds meeting certain conditions under Rule 2a-7 promulgated under the Investment Company Act of 1940. The remaining net proceeds (not held in the Trust Account) may be used to pay for business, legal and accounting due diligence on
prospective acquisitions and continuing general and administrative expenses.  The
Company, after signing a definitive agreement for the acquisition of a target business, will submit such transaction for stockholder approval. In the event that stockholders owning 20% or more of the shares sold in the Offering vote against the
Business Combination and exercise their conversion rights described below, the Business Combination will not be consummated.  All of the Companys stockholders prior to the Offering, including all of the officers and directors of the Company (Initial Stockholders), have agreed
to vote their 3,750,000 founding shares of common stock in accordance with the vote of the majority in interest of all other stockholders of the Company (Public Stockholders) with respect to any Business Combination. After consummation
of a Business Combination, these voting safeguards will no longer be applicable.  With
respect to a Business Combination which is approved and consummated, any Public Stockholder who voted against the Business Combination may demand that the Company convert their shares. The per share conversion price will equal the amount in the
Trust Account, calculated as of two business days prior to the consummation of the proposed Business Combination, divided by the number of shares of common stock held by Public Stockholders at the consummation of the Offering. Accordingly, Public
Stockholders holding 20% of the aggregate number of shares (less one share) of the aggregate number of shares owned by all Public Stockholders may seek conversion of their shares in the event of a Business Combination. Such Public Stockholders are
entitled to receive their per share interest in the Trust Account computed without regard to the shares held by Initial Stockholders. Accordingly, a portion of the net proceeds from the offering (20% (less one share) of the amount held in the Trust
Account) amounting to $25,451,480 has been classified as common stock subject to possible conversion in the accompanying June 30, 2007 unaudited condensed balance sheet.



8



---

##### Table of Contents

|   |  |                                    |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|-- |  | ---------------------------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |  |                                    |  | The Companys Certificate of Incorporation provides for mandatory liquidation of the Company in the event that the Company does not
consummate a Business Combination within 18 months from the date of the consummation of the Offering (July 21, 2007), or 24 months from the consummation of the Offering (December 21, 2007) if certain extension criteria have been satisfied. The
extension criteria was satisfied by filing a definitive agreement stating that the Company intends to acquire American Apparel, Inc. and its affiliated companies (collectively American Apparel) in an 8K filed with the SEC on
December 20, 2006. In the event of liquidation, it is likely that the per share value of the residual assets remaining available for distribution (including Trust Account assets) will be less than the initial public offering price per share in
the Offering due to costs related to the Offering and since no value would be attributed to the Warrants contained in the Units sold.  Management does not believe that any recently issued, but not yet effective, accounting standards if currently adopted would have a material effect on the accompanying
unaudited interim condensed financial statements.
|   |  |                                   
|3. |  | Going Concern and Management Plans |  | As of June 30, 2007, the Company has negative working capital of $672,256, net of $127,262,006 of which is cash held in the Trust Account. On December 18, 2006, the Company entered into an
agreement to acquire an operating entity expected to be consummated in 2007. In order for the Company to continue to fund the operating costs associated with the acquisition, the Companys officers have agreed to advance the Company enough
capital in order to consummate the acquisition. There can be no assurance that the acquisition will be consummated. Should this Business Combination not be consummated, the Company would be required to return the funds held in the Trust Account to
holders of shares issued in the Offering, as a mandatory liquidation, pursuant to a plan of dissolution and liquidation approved by stockholders. These conditions raise substantial doubt about the Companys ability to continue as a going
concern. The unaudited condensed interim financial statements do not include any adjustments that might result from the outcome of this uncertainty.                                                                                                                                        
|   |  |                                   
|4. |  | Notes Payable - Related Party      |  | On March 8, 2007, the Company borrowed funds from two of the Companys officers. The Company issued two promissory notes in the amount of
$75,000 each. The principal balance of these notes shall be repayable on the earlier of the consummation of the Companys business combination with American Apparel or upon demand by the officers. These promissory notes are noninterest bearing.  On April 30, 2007, the Company borrowed funds from two of the Companys
officers. The Company issued two promissory notes in the amount of $87,500 each. The principal balance of these notes shall be repayable on the earlier of the consummation of the Companys business combination with American Apparel, Inc. or
upon demand by the officers. These promissory notes are non-interest bearing.                                                                                                                                                                                                                                                                                                                                                                                                                                         
|   |  |                                   
|5. |  | Earnings Per Share                 |  | Basic earnings per share (EPS) is computed by dividing net income available to common stockholders by the weighted-average number of shares of common stock outstanding during the
period. Diluted earnings per share is calculated by dividing net income available to common stockholders by the weighted-average number of shares of common stock and the dilutive effect of outstanding Units as if exercised. Common shares subject to
possible conversion of 3,232,032 have been excluded from the calculation of basic earnings per share since such shares, if redeemed, only participate in their pro-rata shares of the trust earnings. The June 30, 2006 earnings per
share                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       



9



---

##### Table of Contents

| |  |  |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
| |  |  |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  |  |  | presentation for the three and six months ended June 30, 2006 was revised to conform with this policy and to the current three and six months presentation. The conversion of the outstanding
warrants, totaling 16,160,745, is contingent upon the occurrence of future events, and therefore, is not includable in the calculation of diluted earnings per share in accordance with Statement of Financial Accounting Standards (SFAS)
No. 128, Earnings per Share. The following is a reconciliation between basic and diluted EPS:



Three Months Ended

Six Months EndedJune 30, 2007

June 30, 2006

June 30, 2007

June 30, 2006Numerator:Numerator for basic and diluted EPS - net income attributable to common stockholders

$
651,087

$
478,311

$
1,208,041

$
820,986Denominator:Denominator for basic EPS - weighted average shares outstanding


16,678,713


16,678,713


16,678,713


16,663,234Effect of dilutive units


700,000





700,000


Denominator for dilutive EPS - weighted average shares


17,378,713


16,678,713


17,378,713


16,663,234Basic and diluted EPS

$
.04

$
.03

$
.07

$
.05




|   |  |                              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|-- |  | ---------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|6. |  | Commitment and Contingencies |  | The Company changed office space location and no longer leases from an affiliated company. The new month-to-month lease will be for office space as
well as certain office and secretarial services at a rate of $3,000 per month.  Pursuant to letter agreements with the Company and Ladenburg Thalmann & Co. Inc., the representative of the underwriters in the Offering (Representative), the Initial Stockholders have waived their rights to receive
distributions with respect to their founding shares upon the Companys liquidation.  The Initial Stockholders are entitled to registration rights with respect to their founding shares pursuant to an agreement dated December 15, 2005. The holders of the majority of these shares are entitled to make up to two demands
that the Company register these shares at any time commencing three months prior to the third anniversary of the effective date of the Offering. In addition, the Initial Stockholders have certain piggy-back registration rights on
registration statements filed subsequent to the third anniversary of the effective date of the Offering.  The Company entered into a consulting agreement with a consultant on July 17, 2006 to perform services through the later of June 15, 2007 if the Company has not announced an acquisition candidate within the
initial 18 month period or December 15, 2007 if the Company has signed a letter of intent with a proposed acquisition candidate within the initial 18 month period. The Company pays the consultant a fee of $125,000 per year and the Company will
issue to the consultant 12,500 shares of the Companys common stock upon the closing of the initial business combination by the Company. The Company will also issue to the consultant an additional 12,500 shares of the Companys common
stock six months after closing of the initial business combination by the Company.



10



---

##### Table of Contents

|   |  |                         |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|-- |  | ----------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|7. |  | Initial Public Offering |  | On December 21, 2005, the Company sold 15,000,000 units (Units) in the Offering at $8.00 per Unit. On January 5, 2006, the Company sold an additional 1,160,745 Units
pursuant to the underwriters over-allotment option. Each Unit consists of one share of the Companys common stock, $.0001 par value, and one Redeemable Common Stock Purchase Warrant (Warrants). Each Warrant entitles the holder
to purchase from the Company one share of common stock at an exercise price of $6.00 commencing the later of the completion of a Business Combination or December 15, 2006 and expiring on December 14, 2009. The Warrants will be redeemable
by the Company, at a price of $.01 per Warrant upon 30 days notice after the Warrants become exercisable, only in the event that the last sale price of the common stock is at least $11.50 per share for any 20 trading days within a 30 trading
day period ending on the third day prior to the date on which notice of redemption is given. There is no cash settlement option for the Warrants. In connection with this Offering, the Company issued an option, for $100, to the Representative to
purchase 350,000 Units at an exercise price of $10.00 per Unit. The Company has accounted for the fair value of the option, inclusive of the receipt of the $100 cash payment, as an expense of the public offering resulting in a charge directly to
stockholders equity. The Company estimated that the fair value of this option is approximately $703,500 ($2.01 per Unit) using a Black-Scholes option-pricing model. The fair value of the option granted to the Representative is estimated as of
the date of grant using the following assumptions: (1) expected volatility of 52.7%, (2) risk-free interest rate of 4.43%, (3) expected life of two years and 30 days and (4) dividend rate of zero. The option may be exercised for cash or on
a cashless basis at the holders option, such that the holder may use the appreciated value of the option (the difference between the exercise prices of the option and the underlying Warrants and the market price of the Units and
underlying securities) to exercise the option without the payment of any cash. There is no cash settlement option for the underwriters purchase options, or for the Warrants contained in the units to be purchased by the
underwriters.
|   |  |                        
|8. |  | Pending Acquisition     |  | On December 18, 2006, the Company entered into an agreement and plan of reorganization (Agreement) by which it will acquire American
Apparel. American Apparel is provider of cotton leisure wear geared toward contemporary metropolitan adults and sold through company-owned retail locations and online. 
In exchange for a 100% equity of American Apparel, the Company will issue 32,258,065 shares of its common stock (Transaction Shares), subject to downward
adjustment based on American Apparels net debt immediately prior to closing of the acquisition. 8,064,516 of the Transaction Shares will be placed into escrow to secure the Companys indemnity rights under the Agreement. The Agreement
also provides for a $2.5 million cash pool to be available for the granting of bonuses to management employees immediately following the closing of the acquisition. American Apparel also will be permitted to repay at the                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           



11



---

##### Table of Contents

|   |  |                         |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|-- |  | ----------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |  |                         |  | closing of the acquisition loans made to American Apparel by certain of its directors, officers and employees in an aggregate amount of approximately
$5,000,000. The Company also will adopt a performance equity plan under which an aggregate of approximately 2,700,000 shares will be available for grant under options and restricted stock awards to employees.  The Company will submit such transaction for stockholder approval. The Company expects that the
transaction will be consummated in 2007, after the required approval by its stockholders. As of June 30, 2007, the Company has capitalized $330,836 of acquisition costs in connection with this acquisition. There can be no assurance that the
acquisition will be completed.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|   |  |                        
|9. |  | Uncertain Tax Positions |  | Effective January 1, 2007, the Company adopted the provisions of the Financial Accounting Standards Board (FASB) Interpretation No. 48, Accounting for Uncertainty in
Income Taxes  an interpretation of FASB Statement No. 109 (FIN 48). There were no unrecognized tax benefits as of January 1, 2007 and as of June 30, 2007. FIN 48 prescribes a recognition threshold and a measurement
attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination by
taxing authorities. The Company has identified its federal tax return and its state tax return in New York as major tax jurisdictions, as defined in FIN 48. The Companys evaluations were performed for tax years ended 2005 and 2006,
the only periods subject to examination. The Company believes that its income tax positions and deductions would be sustained on audit and does not anticipate any adjustments that would result in a material change to its financial position. The
Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. No amounts were accrued for the payment of interest and penalties at January 1, 2007. There was no change to this balance at June 30, 2007.
The Company does not expect its unrecognized tax benefit position to change during the next twelve months. Management is currently unaware of any issues under review that could result in significant payments, accruals or material deviations from its
position. The adoption of the provisions of FIN 48 did not have a material impact on the Companys financial position, results of operations and cash flows.



12



---

##### Table of Contents

ITEM 2MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The
following discussion should be read in conjunction with our Unaudited Interim Condensed Financial Statements and footnotes thereto contained in this report.

Forward Looking Statements

All statements other than statements of historical fact included in this Form 10-Q including,
without limitation, statements under Managements Discussion and Analysis or Plan of Operation regarding our financial position, business strategy and the plans and objectives of management for future operations, are forward looking
statements. When used in this Form 10-Q, words such as anticipate, believe, estimate, expect, intend and similar expressions, as they relate to us or our management, identify forward
looking statements. Such forward looking statements are based on the beliefs of management, as well as assumptions made by, and information currently available to, our management. Actual results could differ materially from those contemplated by the
forward looking statements as a result of certain factors detailed in our filings with the Securities and Exchange Commission. All subsequent written or oral forward looking statements attributable to us or persons acting on our behalf are qualified
in their entirety by this paragraph.

Overview

We were formed on July 22, 2005, to serve as a vehicle to effect a merger, capital stock exchange, asset acquisition or other similar business combination with an operating business. We intend to utilize cash derived from the proceeds
of our completed public offering, our capital stock, debt or a combination of cash, capital stock and debt, in effecting a business combination.

Results of Operations

For the three months ended June 30, 2007, we had a net income of $874,373 consisting of
$1,117,551 of dividend and interest income offset by $243,178 of general, selling and administrative expenses.

For the three months ended
June 30, 2006, we had a net income of $681,465 consisting of $1,011,284 of dividend and interest income offset by $196,621 of general, selling and administrative expenses and $133,198 of provision for income taxes. State and local taxes were
being accrued on the net income through June 30, 2006. After we completed our tax return, it was determined that the interest and dividends on the trust fund were exempt from state and local tax and accordingly such accrual was subsequently
reversed.

For the six months ended June 30, 2007, we had a net income of $1,637,825 consisting of $2,151,746 of dividend and interest
income offset by $513,921 of general, selling and administrative expenses.

For the six months ended June 30, 2006, we had a net
income of $1,195,046 consisting of $1,866,243 of dividend and interest income offset by $419,048 of general, selling and administrative expenses and $252,149 of provision for income taxes. State and local taxes were being accrued on the net income
through June 30, 2006. After we completed our tax return, it was determined that the interest and dividends on the trust fund were exempt from state and local tax and accordingly such accrual was subsequently reversed.

For the period from July 22, 2005 (inception) to June 30, 2007, we had a net income of $4,562,276 consisting of $6,243,958 of dividend and
interest income offset by $1,681,682 of general, selling and administrative expenses.

Financial Condition and Liquidity

We consummated our initial public offering on December 21, 2005. On January 5, 2006, we consummated the closing of an additional 1,160,745 units
which were subject to the over-allotment option. Gross proceeds from our initial public offering, including the over-allotment option, were $129,285,959. We paid a total of $6,205,726 in underwriting discounts and commissions and $743,766 for other
costs and expenses related to the offering and the over-allotment option. After deducting the underwriting discounts and commissions and the offering expenses, the total net proceeds to us from the offering were $122,336,467, of which $121,030,234
was deposited into the Trust Account and the remaining proceeds of $1,306,233 became available to be used to provide for business, legal and accounting due diligence on



13



---

##### Table of Contents

prospective business combinations and continuing general and administrative expenses. We intend to use substantially all of the net proceeds of this offering
to acquire a target business, including identifying and evaluating prospective acquisition candidates, selecting the target business, and structuring, negotiating and consummating the business combination. Through June 30, 2007, $1,681,682 of
expenses were incurred to acquire a target business. To the extent that our capital stock is used in whole or in part as consideration to effect a business combination, the proceeds held in the trust fund as well as any other net proceeds not
expended will be used to finance the operations of the target business. At June 30, 2007, we had current assets (excluding cash held in the Trust Account) of $133,102 and current liabilities of $805,358, leaving us with negative working capital
of $672,256, net of $127,262,006 which is cash held in the Trust Account. Our officers have agreed to advance us enough capital in order to consummate the acquisition of American Apparel, Inc. and its affiliated companies American
Apparel described below.

Our Certificate of Incorporation provides for our mandatory liquidation in the event that we do not
consummate a business combination within 18 months from the date of the consummation of the Offering (July 21, 2007), or 24 months from the consummation of the Offering (December 21, 2007) if certain extension criteria have been satisfied. The
extension criteria was satisfied by filing a definitive agreement by which the Company intends to acquire American Apparel in an 8K filed with the SEC on December 20, 2006. In the event of liquidation, it is likely that the per share value of
the residual assets remaining available for distribution (including Trust Account assets) will be less than the Offering price per share in the Offering due to costs related to the Offering and since no value would be attributed to the warrants
contained in the units sold. There is no assurance the acquisition will be consummated. This raises substantial doubt about the Companys ability to continue as a going concern. The unaudited condensed interim financial statements do not
include any adjustments that might result from the outcome of this uncertainty.

In connection with our initial public offering, we issued
an option, for $100, to Ladenburg Thalmann to purchase 350,000 units at an exercise price of $10.00 per unit, with each unit consisting of one share of common stock and one warrant. We accounted for the fair value of the option, inclusive of the
receipt of the $100 cash payment, as an expense of the public offering resulting in a charge directly to stockholders equity. We estimated that the fair value of this option was approximately $703,500 ($2.01 per unit) using a Black-Scholes
option-pricing model. The fair value of the option granted to Ladenburg Thalmann was estimated as of the date of grant using the following assumptions: (1) expected volatility of 52.7%, (2) risk-free interest rate of 4.43%,
(3) expected life of two years and 30 days and (4) dividend rate of zero. The option may be exercised for cash or on a cashless basis, at the holders option, such that the holder may use the appreciated value of the
option (the difference between the exercise prices of the option and the underlying warrants and the market price of the units and underlying securities) to exercise the option without the payment of any cash.

On March 8, 2007, the Company borrowed funds from two of the Companys officers. The Company issued two promissory notes in the amount of
$75,000 each. The principal balance of these notes shall be repayable on the earlier of the consummation of the Companys business combination with American Apparel or upon demand by the officers. These promissory notes are noninterest bearing.

On April 30, 2007, the Company borrowed an additional $87,500 from both Jonathan J. Ledecky and Eric J. Watson, our Chairman of the
Board and Treasurer for a total of $325,000. These notes are non interest bearing and are payable on demand or at the consummation of the Companys business combination with American Apparel, Inc.

The Company is incurring a base fee from an unrelated third party of $3,000 per month for providing us with office space and certain general and
administrative services.

We entered into a consulting agreement with a consultant on July 17, 2006 to perform services through
December 15, 2007. We pay the consultant a fee of $125,000 per year and we will issue to the consultant 12,500 shares of our common stock upon the closing of the initial business combination. We will also issue to the consultant an additional
12,500 shares of our common stock six months after closing of the initial business combination by us.

On December 18, 2006, we
entered into an Agreement by which we will acquire American Apparel. In exchange for all of the securities of the American Apparel companies outstanding immediately prior to the acquisition, we will issue 32,258,065 Transaction Shares, subject to
downward adjustment based on



14



---

##### Table of Contents

American Apparels net debt immediately prior to closing of the acquisition. 8,064,516 of the Transaction Shares will be placed into escrow to secure
our indemnity rights under the Agreement. The Agreement also provides for a $2,500,000 cash pool to be available for the granting of bonuses to management employees immediately following the closing of the acquisition. American Apparel also will be
permitted to repay at the closing of the acquisition loans made to American Apparel by certain of its directors, officers and employees in an aggregate amount of approximately $5,000,000. We also will adopt a performance equity plan under which an
aggregate of approximately 2,700,000 shares will be available for grant under options and restricted stock awards to employees.



|ITEM 4. | CONTROLS AND PROCEDURES.
|------- | ------------------------

Disclosure controls and
procedures are controls and other procedures that are designed to ensure that information required to be disclosed in company reports filed or submitted under the Securities Exchange Act of 1934 (the Exchange Act) is recorded, processed,
summarized and reported, within the time periods specified in the Securities and Exchange Commissions rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information
required to be disclosed in company reports filed or submitted under the Exchange Act is accumulated and communicated to management, including our chief executive officer and treasurer, as appropriate to allow timely decisions regarding required
disclosure.

As required by Rules 13a-15 and 15d-15 under the Exchange Act, our president and treasurer carried out an evaluation of
the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2007. Based upon their evaluation, they concluded that our disclosure controls and procedures were effective.

Our internal control over financial reporting is a process designed by, or under the supervision of, our president and treasurer and effected by our
board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of our financial reporting and the preparation of our financial statements for external purposes in accordance with generally accepted
accounting principles (United States). Internal control over financial reporting includes policies and procedures that pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of
our assets; provide reasonable assurance that transactions are recorded as necessary to permit preparation of our financial statements in accordance with generally accepted accounting principles (United States), and that our receipts and
expenditures are being made only in accordance with the authorization of our board of directors and management; and provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets
that could have a material effect on our financial statements.

During the most recently completed fiscal quarter, there has been no change
in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Limitations on the Effectiveness of Controls

A control system, no matter how well conceived and
operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control
issues and instances of fraud, if any, within a company have been detected. Our disclosure controls and procedures are designed to provide reasonable assurance of achieving its objectives. Our principal executive officer and principal financial
officer concluded that our disclosure controls and procedures are effective at that reasonable assurance level.



15



---

##### Table of Contents

PART II

OTHER INFORMATION



|ITEM 1A. | RISK FACTORS
|-------- | ------------

We operate in an environment that
involves a number of significant risks and uncertainties. Risk factors related to our Company are disclosed in our annual report of Form 10-K for the year ended December 31, 2006 and should be considered by our investors.



|ITEM 2: | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

On December 21, 2005, we closed our initial public offering of 15,000,000 units with each unit consisting of one share of our common stock and one warrant, each to purchase one share of our common stock at an exercise price of $6.00
per share. On January 5, 2006, we consummated the closing of an additional 1,160,745 units pursuant to the over-allotment option. The units from the initial public offering (including the over-allotment option) were sold at an offering price of
$8.00 per unit, generating total gross proceeds of $129,285,959. Ladenburg Thalmann & Co. Inc. acted as lead manager for the initial public offering and Broadband Capital Management LLC acted as co-manager for the initial public offering.
The securities sold in the offering were registered under the Securities Act of 1933 on a registration statement on Form S-1 (No. 333-128440). The Securities and Exchange Commission declared the registration statement effective on December 21,
2005.

We paid a total of $6,205,726 in underwriting discounts and commissions and $743,766 for other costs and expenses related to the
offering and the over-allotment option.

After deducting the underwriting discounts and commissions and the offering expenses, the total
net proceeds to us from the offering were $122,336,467, of which $121,030,234 was deposited into the trust account and the remaining proceeds of $1,306,233 became available to be used to provide for business, legal and accounting due diligence on
prospective business combinations and continuing general and administrative expenses.

For a description of the use of the proceeds
generated in our initial public offering, see Part I, Item 2 of this Form 10-Q.



|ITEM 6: | EXHIBITS
|------- | --------



| | (a) | Exhibits:
| | --- | ---------

31.1  Section
302 Certification by President

31.2  Section 302 Certification by Treasurer

32  Section 906 Certification by President and Treasurer



16



---

##### Table of Contents

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.



|                      |  |                                                                                 
|--------------------- |  | --------------------------------------------------------------------------------
|                      |  | ENDEAVOR ACQUISITION CORP.                                                      
|                      | 
|Dated: August 8, 2007 |  |                                                                                 
|                      | 
|                      |  | /s/ Jonathan J. Ledecky                                                         
|                      |  | Jonathan J. Ledecky                                                             
|                      |  | President (Principal Executive Officer), Secretary and Director                 
|                      | 
|                      |  | /s/ Eric J. Watson                                                              
|                      |  | Eric J. Watson                                                                  
|                      |  | Chairman of the Board and Treasurer (Principal Financial and Accounting Officer)



17