----

**SECURITIES AND EXCHANGE COMMISSION****Washington, D.C. 20549**

**Form 10-Q/A****Amendment No. 2**

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

**For the quarterly period ended: November 30, 2005**

**Commission File Number 0-13851**

| **NITCHES, INC.**                                                 |
|-------------------------------------------------------------------|
| **(Exact   name of registrant as specified in its charter)**      |
|                                                              |   |
| **California**                                                    | **95-2848021** |
| **(State of   Incorporation)**                                    | **(I.R.S.   Employer Identification No.)** |
|                                                              |
| **10280 Camino Santa Fe, San Diego,   California 92121**          |
| **(Address   of principal executive offices)**                    |
|                                                              |
| **Registrant’s telephone number:   (858) 625-2633**          |
|                                                              |
| **Securities registered pursuant to   Section 12(b) of the Act:** |

| **Title of   each class**    |   | **Name of   each   exchange on which registered** |
|------------------------------|--------|---------------------------------------------------|
|                              |   |                                                   |
| Common Stock, no par   value |   | NASDAQ SmallCap Market                            |

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. 

| Yes  x | No  o |
|------------------|-----------------|

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

| Yes  o | No  x |
|------------------|-----------------|

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

| Yes  o | No  x |
|------------------|-----------------|

As of November 30, 2005 the Registrant had 1,351,169 shares of common stock outstanding.

----

**Explanatory Note**

This second amendment to the quarterly report of Nitches, Inc. on form 10-Q for the first quarter ended November 30, 2005 is being made to present the entire amended report on 10-Q for which the following amended portions were filed on May 16, 2006:

|   | 1) | Restate the Company’s Consolidated Balance Sheets,   Consolidate Statements of Cash Flows and Trade Receivables footnote to   eliminate the netting of receivables due from factor with advances due to   factor as required by Rule 5-02.19(2) of Regulation S-X and insert footnote   12 to summarize these adjustments; |
|--------|----|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|   | 2) | Add footnote 10 to provide the goodwill and   intangible asset disclosures required by paragraph 45 of SFAS                                                                                                                                                                                                                     |
|   | 3) | Update Critical Accounting Policies to describe the   Company’s annual impairment tests related to the valuation of goodwill,   long-lived assets and intangible assets;                                                                                                                                                   |
|   | 4) | Update Item 4. Controls and Procedures to indicate   that the certifying officers disclose their conclusions regarding the   effectiveness of the Company’s controls and procedures as of the end of the   period covered by this report.                                                                                  |
|   | 5) | Revise the certifications required under Section 302   of Sarbanes Oxley and Item 601(b) (31) to reflect the exact language required   by these regulations.                                                                                                                                                                    |

2

**PART I - FINANCIAL INFORMATION**

**ITEM 1.  Financial Statements**

**NITCHES, INC.  AND SUBSIDIARIES****CONDENSED CONSOLIDATED BALANCE SHEETS, RESTATED**

|                                                                                                                                  |   | **November   30,   2005** |               | **August 31,   2005** |   |
|---------------------------------------------------------------------------------------------------------------------------------------|--------|---------------------------|--------------------|-----------------------|--------|
|                                                                                                                                  |   |                           |                    |                  |        |  |   |
|                                                                                                                                  |   | **(Unaudited)**           |               |                  |   |   |
| **ASSETS**                                                                                                                            |   |                      |               |                  |   |   |   |
| Current assets:                                                                                                                       |   |                      |               |                  |   |   |   |
| Cash and cash   equivalents                                                                                                           |   | $                         | 422,000            |                  | $      | 192,000 |   |
|                                                                                                                                  |   |                           |                    |                  |        |  |   |
| Receivables:                                                                                                                          |   |                      |               |                  |   |   |   |
| Due from factor, net                                                                                                                  |   |                      | 14,367,000         |                  |   | 3,749,000 |   |
| Trade receivables, net                                                                                                                |   |                      | 198,000            |                  |   | 473,000 |   |
| Due from affiliates and   employees                                                                                                   |   |                      | 55,000             |                  |   | 11,000 |   |
|                                                                                                                                  |   |                           |                    |                  |        |  |   |
| Total receivables                                                                                                                     |   |                      | 14,620,000         |                  |   | 4,233,000 |   |
| Refundable income taxes                                                                                                               |   |                      | 242,000            |                  |   | 212,000 |   |
| Inventories, less   allowances                                                                                                        |   |                      | 4,938,000          |                  |   | 4,582,000 |   |
| Deferred income taxes,   current                                                                                                      |   |                      | 600,000            |                  |   | 867,000 |   |
| Other current assets                                                                                                                  |   |                      | 376,000            |                  |   | 302,000 |   |
|                                                                                                                                  |   |                           |                    |                  |        |  |   |
| Total current assets                                                                                                                  |   |                      | 21,198,000         |                  |   | 10,388,000 |   |
| Property and equipment,   net                                                                                                         |   |                      | 319,000            |                  |   | 38,000 |   |
| Goodwill and trademarks                                                                                                               |   |                      | 3,524,000          |                  |   | —   |   |
| Other intangibles   subject to amortization, net                                                                                      |   |                      | 712,000            |                  |   | —   |   |
| Deferred income taxes,   net of current                                                                                               |   |                      | 477,000            |                  |   | 10,000 |   |
| Other assets                                                                                                                          |   |                      | 64,000             |                  |   | 17,000 |   |
|                                                                                                                                  |   |                           |                    |                  |        |  |   |
|                                                                                                                                  |   | $                         | 26,294,000         |                  | $      | 10,453,000 |   |
|                                                                                                                                  |   |                           |                    |                  |        |  |   |
| **LIABILITIES AND SHAREHOLDERS’   EQUITY**                                                                                       |   |                      |               |                  |   |   |   |
| Current liabilities:                                                                                                                  |   |                      |               |                  |   |   |   |
| Due to factor                                                                                                                         |   | $                         | 12,240,000         |                  | $      | 3,131,000 |   |
| Accounts payable                                                                                                                      |   |                      | 4,313,000          |                  |   | 2,276,000 |   |
| Accrued expenses                                                                                                                      |   |                      | 1,943,000          |                  |   | 640,000 |   |
| Income taxes payable                                                                                                                  |   |                      | 1,218,000          |                  |   | —   |   |
|                                                                                                                                  |   |                           |                    |                  |        |  |   |
| Total current   liabilities                                                                                                           |   |                      | 19,714,000         |                  |   | 6,047,000 |   |
|                                                                                                                                  |   |                           |                    |                  |        |  |   |
| Long term liabilities:                                                                                                                |   |                      |               |                  |   |   |   |
| Loss on investment in   Designer Intimates, Inc.                                                                                      |   |                      | —   |                  |   | 146,000 |   |
|                                                                                                                                  |   |                           |                    |                  |        |  |   |
| Shareholders’ equity:                                                                                                            |   |                      |               |                  |   |   |   |
| Series   A preferred stock, $100 par value; 25,000,000 shares authorized, 8,820 shares   issued and outstanding (0 - August 31, 2005) |   |                      | 882,000            |                  |   | —   |   |
| Common stock, no par   value; 50,000,000 shares authorized; 1,351,169 shares issued and outstanding   (1,171,169 - August 31, 2005)   |   |                      | 2,413,000          |                  |   | 1,495,000 |   |
| Retained earnings                                                                                                                     |   |                      | 3,285,000          |                  |   | 2,765,000 |   |
|                                                                                                                                  |   |                           |                    |                  |        |  |   |
| Total shareholders’   equity                                                                                                     |   |                      | 6,580,000          |                  |   | 4,260,000 |   |
|                                                                                                                                  |   |                           |                    |                  |        |  |   |
|                                                                                                                                  |   | $                         | 26,294,000         |                  | $      | 10,453,000 |   |
|                                                                                                                                  |   |                           |                    |                  |        |  |   |

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

3

**NITCHES, INC. AND SUBSIDIARIES****CONSOLIDATED STATEMENTS OF OPERATIONS****(Unaudited)**

|                                         |   | **Three   Months Ended   November 30,** |       |
|----------------------------------------------|--------|-----------------------------------------|------------|
|                                         |   |                                         |       |
|                                         |   | **2005**                                |       | **2004** |   |
|                                         |   |                                         |            |   |  |  |   |
| Net sales                                    |   | $                                       | 14,715,000 |   | $ | 6,337,000 |   |
| Cost of goods sold                           |   |                                    | 10,382,000 |   |   | 4,689,000 |   |
|                                         |   |                                         |            |   |  |  |   |
| Gross profit                                 |   |                                    | 4,333,000  |   |   | 1,648,000 |   |
| Selling, general and administrative expenses |   |                                    | 3,037,000  |   |   | 1,922,000 |   |
|                                         |   |                                         |            |   |  |  |   |
| Income (loss) from operations                |   |                                    | 1,296,000  |   |   | (274,000 | ) |
| Interest expense                             |   |                                    | (90,000    | ) |   | (6,000 | ) |
| Other income                                 |   |                                    | 1,000      |   |   | —   |   |
| Income (loss) from equity investment         |   |                                    | (11,000    | ) |   | 159,000 |   |
|                                         |   |                                         |            |   |  |  |   |
| Income (loss) before income taxes            |   |                                    | 1,196,000  |   |   | (121,000 | ) |
| Provision (benefit) for income taxes         |   |                                    | 676,000    |   |   | (109,000 | ) |
|                                         |   |                                         |            |   |  |  |   |
| Net income (loss)                            |   | $                                       | 520,000    |   | $ | (12,000 | ) |
|                                         |   |                                         |            |   |  |  |   |
| Earnings (loss) per weighted average share   |   | $                                       | 0.42       |   | $ | (0.01 | ) |
|                                         |   |                                         |            |   |  |  |   |
| Weighted average common shares outstanding   |   |                                    | 1,246,334  |   |   | 1,171,169 |   |
|                                         |   |                                         |            |   |  |  |   |

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

4

**NITCHES, INC. AND SUBSIDIARIES****CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)**

|                           |   | **Preferred   Stock** |               | **Common   Stock** |   | **Retained   Earnings** |   | **Total   Shareholders’   Equity** |               |
|--------------------------------|--------|-----------------------|--------------------|--------------------|--------|-------------------------|--------|-----------------------------------------|--------------------|
|                           |   |                       |               |                    |   |                    |   |
|                           |   | **Shares**            |               | **Amount**         |   | **Shares**              |   | **Amount**                              |               |   |   |
|                           |   |                       |                    |               |        |                         |   |                                         |                    |   |  |  |   |  |  |   |  |  |   |
| **Balance, August 31, 2005**   |   |                  | —   |               | $      | —        |   |                                    | 1,171,169          |   | $ | 1,495,000 |   | $ | 2,765,000 |   | $ | 4,260,000 |   |
| Shares issued in   transaction |   |                  | 8,820              |               |   | 882,000                 |   |                                    | 180,000            |   |   | 918,000 |   |   | —   |   |   | 1,800,000 |   |
| Net income                     |   |                  | —   |               |   | —        |   |                                    | —   |   |   | —   |   |   | 520,000 |   |   | 520,000 |   |
|                           |   |                       |                    |               |        |                         |   |                                         |                    |   |  |  |   |  |  |   |  |  |   |
| **Balance, November 30, 2005** |   |                  | 8,820              |               |   | 882,000                 |   |                                    | 1,351,169          |   |   | 2,413,000 |   |   | 3,285,000 |   |   | 6,580,000 |   |
|                           |   |                       |                    |               |        |                         |   |                                         |                    |   |  |  |   |  |  |   |  |  |   |

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

5

**NITCHES, INC.  AND SUBSIDIARIES****CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS, RESTATED** (Unaudited)

|                                                           |   | **Three   Months Ended   November 30,** |               |
|----------------------------------------------------------------|--------|-----------------------------------------|--------------------|
|                                                           |   |                                         |               |
|                                                           |   | **2005**                                |               | **2004** |   |
|                                                           |   |                                         |                    |   |  |  |   |
| Net income/(loss)                                              |   | $                                       | 520,000            |   | $ | (12,000 | ) |
| Cash flows from operating activities:                          |   |                                    |               |   |   |   |   |
| Depreciation and   amortization                                |   |                                    | 35,000             |   |   | 7,000 |   |
| (Income) loss from   investment in unconsolidated subsidiary   |   |                                    | 11,000             |   |   | (159,000 | ) |
| (Increase) decrease in   due from factor                       |   |                                    | (10,629,000        | ) |   | 697,000 |   |
| (Increase) decrease in   trade receivables                     |   |                                    | 275,000            |   |   | 440,000 |   |
| (Increase) decrease in   inventories                           |   |                                    | 3,613,000          |   |   | (1,344,000 | ) |
| Decrease in refundable   income taxes                          |   |                                    | (30,000            | ) |   | (172,000 | ) |
| (Decrease) in other   assets                                   |   |                                    | (10,000            | ) |   | —   |   |
| Increase (decrease) in   accounts payable and accrued expenses |   |                                    | (3,511,000         | ) |   | 895,000 |   |
| Increase (decrease) in   income taxes payables                 |   |                                    | 740,000            |   |   | (54,000 | ) |
|                                                           |   |                                         |                    |   |  |  |   |
| Net cash provided   (used) by operating activities             |   | $                                       | (8,986,000         | ) | $ | 298,000 |   |
|                                                           |   |                                         |                    |   |  |  |   |
| Cash flows from investing activities:                          |   |                                    |               |   |   |   |   |
| Capital expenditures                                           |   |                                    | (17,000            | ) |   | (3,000 | ) |
| Cash acquired in   transaction                                 |   |                                    | 124,000            |   |   | —   |   |
|                                                           |   |                                         |                    |   |  |  |   |
| Net cash provided   (used) by investing activities             |   | $                                       | 107,000            |   | $ | (3,000 | ) |
|                                                           |   |                                         |                    |   |  |  |   |
| Cash flows from financing activities:                          |   |                                    |               |   |   |   |   |
|                                                           |   |                                         |                    |   |  |  |   |
| Advances from factor                                           |   | $                                       | 9,109,000          |   | $ | (334,000 | ) |
|                                                           |   |                                         |                    |   |  |  |   |
| Net increase (decrease) in cash and cash equivalents           |   |                                    | 230,000            |   |   | (39,000 | ) |
| Cash and cash equivalents at beginning of period               |   |                                    | 192,000            |   |   | 219,000 |   |
|                                                           |   |                                         |                    |   |  |  |   |
| Cash and cash equivalents at end of period                     |   | $                                       | 422,000            |   | $ | 180,000 |   |
|                                                           |   |                                         |                    |   |  |  |   |
| Supplemental disclosures of cash flow information:             |   |                                    |               |   |   |   |   |
| Cash paid during the   period:                                 |   |                                    |               |   |   |   |   |
| Interest                                                       |   | $                                       | 90,000             |   | $ | 6,000 |   |
| Income taxes                                                   |   |                                    | —   |   |   | 116,000 |   |
| Non-cash investing activity:                                   |   |                                    |               |   |   |   |   |
| Acquisition of   remaining outstanding shares of subsidiary    |   |                                    |               |   |   |   |   |
| Common stock issued                                            |   | $                                       | 918,000            |   | $ | —   |   |
| Series A preferred   stock issued                              |   |                                    | 882,000            |   |   | —   |   |
|                                                           |   |                                         |                    |   |  |  |   |
|                                                           |   | $                                       | 1,800,000          |   | $ | —   |   |

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

6

***1.          Description of Business:***

          Nitches, Inc. (the “Company”) is a wholesale importer and distributor of clothing manufactured to its specifications and distributed in the United States under Company brand labels and private retailer labels.  Nitches currently distributes men’s casual lifestyle clothing by Newport Blue®, men’s golf apparel by The Skins Game, women’s sleepwear by Body Drama® and women’s western wear by Adobe Rose® and Southwest Canyon®.  With the recent acquisition of Designer Intimates, the Company now also markets sleepwear and loungewear under the following brands: Argentovivo®, Derek Rose®, Princesse tam tam®, Crabtree & Evelyn®, The Anne Lewin® Collection, The Bill Blass® Lifestyle Collection, The Dockers® Collection, The Claire Murray® Collection and The Vassarette® Collection.  Products are sold tobetter department stores, specialty boutiques, moderate department stores, and national and regional discount department stores and chains.  The Company also develops and manufactures private label products for many leading retailers and catalogs.

***2.          Condensed Financial Statements:***

          The accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q.  They do not include all information and footnotes necessary for a fair presentation of financial position and results of operations and cash flows in conformity with generally accepted accounting principles in the United States of America.  These consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes contained in the Company’s Annual Report on Form 10-K for the year ended August 31, 2005.  In the opinion of Management, all adjustments considered necessary for a fair presentation have been included in the interim period.  Operating results for the three months ended November 30, 2005 are not necessarily indicative of the results that may be expected for the year ending August 31,2006.

***3.          Earnings Per share:***

          At November 30, 2005, there were no stock options or similar instruments outstanding and therefore no dilutive effect to the number of shares outstanding. 

***4.          Inventories:***

|                |   | **November   30,   2005** |      | **August 31,   2005** |   |
|---------------------|--------|---------------------------|-----------|-----------------------|--------|
|                |   |                           |           |                  |        |  |   |
| Fabric and trim     |   | $                         | 414,000   |                  | $      | 254,000 |   |
| Work in progress    |   |                      | 2,331,000 |                  |   | 1,530,000 |   |
| Finished goods      |   |                      | 2,469,000 |                  |   | 2,883,000 |   |
| Markdown allowances |   |                      | (276,000  | )                     |   | (85,000 | ) |
|                |   |                           |           |                  |        |  |   |
|                |   | $                         | 4,938,000 |                  | $      | 4,582,000 |   |
|                |   |                           |           |                  |        |  |   |

***5.          Trade accounts receivable and amounts due to factor:***

          Pursuant to the terms of an agreement between Nitches and a factor, Nitches sells a majority of its trade accounts receivable to the factor on a pre-approved, non-recourse basis.  The price at which the accounts are sold is the invoice amount reduced by the factor commission (.3% of the invoice amount) and all selling discounts.  For accounts sold to the factor without recourse, the factor is responsible for collection, assumes all credit risk, and obtains all of the rights and remedies against the company’s customers.  For such accounts, payment is due from the factor upon the earlier of the payment of the receivable to the factor by the customer, or the maturity of the receivable (generally 180 days from the date of shipment to the customer).  As of November 30, 2005, non-recourse receivables totaled $14.5 million.

          Trade accounts receivable not sold to the factor remain in the custody and control of the Company and the Company maintains all credit risk on those accounts as well as accounts which are sold to the factor with recourse.  The combined credit risk for non-factored and recourse receivables as of November 30, 2005, totaled $731,000, of which $241,000 had been collected by December 31, 2005.

7

**NITCHES, INC.  AND SUBSIDIARIES**Notes to Condensed Consolidated Financial Statement (continued)

          The Company may request payment from the factor in advance of the collection date or maturity.  Any such advance payments are assessed an interest charge through the collection date or maturity at the factor’s prime rate less 1.5% (one and one half percent) per annum.  The company’s obligations with respect to advances from the factor are limited to the interest charges thereon.  Advance payments are limited to a maximum of 85% (eighty-five percent) of eligible accounts receivable.  The factoring agreement also provides for the issuance of irrevocable letters of credit for the Company’s purchase of inventory in the normal course of its business.  Letters of credit are subject to a $6 million limit.  All assets of the company collateralize the advances and letters of credit.  The Company’s Chairman has also provided a personal guaranty in connectionwith the factoring arrangement. 

          The status of the Company’s trade accounts receivable and letters of credit are as follows:

|                                                     |   | **November   30,    2005** |       | **August 31,      2005** |   |
|----------------------------------------------------------|--------|----------------------------|------------|--------------------------|--------|
|                                                     |   |                            |            |                     |        |  |   |
| Receivables assigned to factor:                          |   |                       |       |                     |   |   |   |
| Non-recourse                                             |   | $                          | 14,458,000 |                     | $      | 3,827,000 |   |
| Recourse                                                 |   |                       | 440,000    |                     |   | 110,000 |   |
| Allowance for customer   credits and doubtful accounts   |   |                       | (531,000   | )                        |   | (188,000 | ) |
|                                                     |   |                            |            |                     |        |  |   |
| Due from factor                                          |   | $                          | 14,367,000 |                     | $      | 3,749,000 |   |
|                                                     |   |                            |            |                     |        |  |   |
| Non-factored accounts receivable                         |   |                       | 291,000    |                     |   | 557,000 |   |
| Allowance for customer credits and doubtful accounts     |   |                       | (93,000    | )                        |   | (84,000 | ) |
|                                                     |   |                            |            |                     |        |  |   |
|                                                     |   | $                          | 198,000    |                     | $      | 473,000 |   |
|                                                     |   |                            |            |                     |        |  |   |
| Due to factor                                            |   | $                          | 12,240,000 |                     | $      | 3,131,000 |   |
|                                                     |   |                            |            |                     |        |  |   |
| Contingent liabilities for irrevocable letters of credit |   | $                          | 3,785,000  |                     | $      | 3,520,000 |   |
|                                                     |   |                            |            |                     |        |  |   |

***6.          Dividends:***

          The Company did not pay any dividends during the current period or the prior fiscal year.

***7.          Significant Customers:***

          Sales to three separate customers accounted for 19.1%, 18.3% and 17.9%, respectively, of the Company’s net sales in the three months ended November 30, 2005.  Two separate customers accounted for 45.5% and 12.9% of the Company’s net sales in the three months ended November 30, 2004.

          Three customers accounted for 20.9%, 16.6% and 15.9% respectively of the Company’s trade receivable balance as of November 30, 2005.  Two customers accounted for 49.2% and 21.1% of the Company’s trade receivable balance as of November 30, 2004.  

***8.          Acquisition of Designer Intimates, Inc.:***

          On October 24, 2005, the Company acquired the remaining seventy-two percent (72%) of the issued and outstanding stock of Designer Intimates, Inc., a Delaware corporation (Designer Intimates) which Nitches did not own, resulting in the Company owning one hundred percent (100%) of Designer Intimates.  The aggregate purchase price for the acquisition was $1,800,000.  Nitches issued to the Sellers 180,000 restricted shares of its common stock at a value of $5.10 per share totaling $918,000 and 8,820 shares of Series A preferred stock at a value of $882,000.

          The primary reason for the acquisition was to acquire the trademarks and brand licenses to complement the Company’s broad production base.  The assets of Designer Intimates, which owns 100% of NAP, Inc., a New York-based intimate apparel company, include cash, finished goods inventory, customer lists, customer orders, trademarks, brand licenses, brand distribution agreements, office leases in New York City and Atlanta, and office equipment, furniture and fixtures, all of which Nitches intends to continue to use.

8

**NITCHES, INC.  AND SUBSIDIARIES**Notes to Condensed Consolidated Financial Statement (continued)

          The transaction is being accounted for using the purchase method of accounting.  The purchase price is in excess of the fair value of assets and liabilities acquired by $4,827,000 and is expected to be allocated to (i) trademarks that are not anticipated to be subject to amortization because of their indefinite life, (ii) goodwill that will not be subject to amortization but will be subject to yearly evaluation for write-down, (iii) licenses, among others, that will be subject to amortization based on the estimated useful life of the licenses, and (iv) to increase the value of purchased inventories to reflect estimated selling prices less cost of disposal and a reasonable profit allowance.  A final determination of the fair values of assets and liabilities acquired will be made after all available evidence has been obtained to reliably estimate those values.  

          The Company acquired its initial 28% interest in Designer Intimates in October 2002.  Designer Intimates had acquired NAP from its founders and obtained a credit line of approximately $12 million from HSBC, later assumed by CIT, secured by the inventory and accounts receivable of NAP and the guarantees of shareholders of Designer Intimates.  Nitches guaranteed $3.0 million of this credit line and this guaranty formed the consideration from Nitches for its 28% ownership interest in Designer Intimates.

***9.          Pro Forma Financial Information:***

          The pro forma financial information presented below gives effect to the acquisition of Designer Intimates as if it occurred as of the beginning of the first quarter of fiscal 2006 and 2005.  For fiscal 2006, the post acquisition results of the acquisition are reflected in the Company’s results of operations as of October 24, 2005 and pro forma results for the period September 1, 2005 to October 23, 2005 are included below.  Following are the unaudited condensed financial statements of Designer Intimates, Inc. as of November 30, 2005 and 2004 for the three month periods then ended:

|                                  |   | **Three   Months Ended    November 30,** |       |
|---------------------------------------|--------|------------------------------------------|------------|
|                                  |   |                                          |       |
|                                  |   | **2005**                                 |       | **2004** |   |
|                                  |   |                                          |            |   |  |  |   |
| Net sales                             |   | $                                        | 20,058,000 |   | $ | 29,649,000 |   |
| Net income                            |   | $                                        | 492,000    |   | $ | 444,000 |   |
| Net income per weighted average share |   | $                                        | 0.36       |   | $ | 0.33 |   |
| Weighted average shares outstanding   |   |                                     | 1,351,169  |   |   | 1,351,169 |   |

***10.         **Goodwill and Intangible Assets:***

          Goodwill and Other Intangible Assets consisted of the following at October 24, 2005 and November 30,2005:

|                       |   | **November   30,    2005** |      | **October 24,    2005** |   |
|----------------------------|--------|----------------------------|-----------|-------------------------|--------|
|                       |   |                            |           |                    |        |  |   |
| Good will & trademarks |   | $                          | 3,524,000 |                    | $      | 3,524,000 |   |
| Other intangibles          |   |                       | 721,000   |                    |   | 721,000 |   |
| Accumulated amortization   |   |                       | (9,000    | )                       |   | —   |   |
|                       |   |                            |           |                    |        |  |   |
|                       |   | $                          | 712,000   |                    | $      | 721,000 |   |
|                       |   |                            |           |                    |        |  |   |

          The Goodwill & Trademarks represents the excess purchase price over the fair value of the net assets acquired with Designer Intimates, Inc. and is not subject to amortization. In accordance with SFAS 142 it will be tested for impairment on an annual basis and between annual tests in certain instances (see Valuation of Goodwill, Long-lived Assets and Intangible Assets). The Other Intangibles is the license for Crabtree & Evelyn which is being amortized through December 31, 2012.

9

**NITCHES, INC.  AND SUBSIDIARIES**Notes to Condensed Consolidated Financial Statement (continued)

The estimated aggregated amortization expense for intangible assets for each of the five succeeding fiscal years is:

| **2006** |   |   | $     100,000 |   |
|----------|--------|--------|----------------------------------------|--------|
| **2007** |   |   | 100,000                                |   |
| **2008** |   |   | 100,000                                |   |
| **2009** |   |   | 100,000                                |   |
| **2010** |   |   | 100,000                                |   |

***11.         New Accounting Pronouncements:***

          The FASB did not issue any new Statements of Financial Accounting Standards during the current period.

***12.         Restatement***

          After filing its quarterly report on form 10-Q as of November 30, 2005, the Company reviewed its presentation of factored trade receivables and factor advances on the balance sheet and determined that, in accordance with generally accepted accounting principles, factor advances should be presented as a separate liability on the balance sheet and not on a net basis with factored accounts receivable.  This amended report includes the restatement of the balance sheets and statements of cash flows to reflect this presentation.  The changes are summarized in the tables below.

| **Balance Sheets**       |   | **As   previously    reported** |               | **Adjustments** |   | **As restated** |   |
|--------------------------|--------|---------------------------------|--------------------|-----------------|--------|-----------------|--------|
|                          |   |                                 |                    |            |        |                 |   |  |  |   |
| **August 31, 2005**      |   |                            |               |            |   |            |   |   |   |   |
| Accounts receivable, net |   | $                               | 1,091,000          |            | $      | (1,091,000      | )      | $ | —   |   |
| Due from factor, net     |   |                            | —   |            |   | 3,749,000       |   |   | 3,749,000 |   |
| Trade receivables, net   |   |                            | —   |            |   | 473,000         |   |   | 473,000 |   |
| Due to factor            |   |                            | —   |            |   | 3,131,000       |   |   | 3,131,000 |   |
| **August 31, 2004**      |   |                            |               |            |   |            |   |   |   |   |
| Accounts receivable, net |   | $                               | 3,555,000          |            | $      | (3,555,000      | )      | $ | —   |   |
| Due from factor, net     |   |                            | —   |            |   | 4,762,000       |   |   | 4,762,000 |   |
| Trade receivables, net   |   |                            | —   |            |   | 732,000         |   |   | 732,000 |   |
| Due to factor            |   |                            | —   |            |   | 1,939,000       |   |   | 1,939,000 |   |

| **Consolidated Statements of Cash Flows**    |   | **As   previously    reported** |               | **Adjustments** |   | **As   restated** |   |
|----------------------------------------------|--------|---------------------------------|--------------------|-----------------|--------|-------------------|--------|
|                                              |   |                                 |                    |            |        |                   |   |  |  |   |
| **Year ended August 31, 2005**               |   |                            |               |            |   |              |   |   |   |   |
| (Increase) decrease in   accounts receivable |   | $                               | 1,272,000          |            | $      | (1,272,000        | )      | $ | —   |   |
| (Increase) decrease in due   from factor     |   |                            | —   |            |   | 1,013,000         |   |   | 1,013,000 |   |
| (Increase) decrease in   trade receivables   |   |                            | —   |            |   | 259,000           |   |   | 259,000 |   |
| **Year ended August 31, 2004**               |   |                            |               |            |   |              |   |   |   |   |
| (Increase) decrease in   accounts receivable |   | $                               | (3,058,000         | )               | $      | 3,058,000         |   | $ | —   |   |
| (Increase) decrease in due   from factor     |   |                            | —   |            |   | (2,598,000        | )      |   | (2,598,000 | ) |
| (Increase) decrease in   trade receivables   |   |                            | —   |            |   | (460,000          | )      |   | (460,000 | ) |
| **Year ended August 31, 2003**               |   |                            |               |            |   |              |   |   |   |   |
| (Increase) decrease in   accounts receivable |   | $                               | 1,987,000          |            | $      | (1,987,000        | )      | $ | —   |   |
| (Increase) decrease in due   from factor     |   |                            | —   |            |   | 1,942,000         |   |   | 1,942,000 |   |
| (Increase) decrease in   trade receivables   |   |                            | —   |            |   | 45,000            |   |   | 45,000 |   |

10

**ITEM 2.   Management’s Discussion and Analysis of Financial Condition and Results of Operations.**

CRITICAL ACCOUNTING POLICIES

*          Revenue Recognition. *The Company recognizes revenue at the time products are shipped based on its terms of F.O.B. shipping point, where risk of loss and title transfers to the buyer at time of shipment.  The Company records sales in accordance with SEC Staff Accounting Bulletin No. 104, *Revenue Recognition*.  Under these guidelines, revenue is recognized when all of the following exist: persuasive evidence of a sale arrangement exists, delivery of the product has occurred, the price is fixed or determinable and payment is reasonably assured.  Provisions are made currently for estimated product returns and sales allowances.

*          Allowances for Sales Returns, Doubtful Accounts and Other. *Sales are recorded net of estimated future returns, uncollectible accounts receivable and other customer related allowances.  Management analyzes historical returns and bad debt expense, current economic trends, changes in customer demand and sell-through of our products when evaluating the adequacy of these allowances.  In addition, the Company may provide warehousing credits and other allowances to certain customers in accordance with industry practice.  These reserves are determined based on historical experience, budgeted customer allowances and existing commitments to customers.  Although management believes it has established adequate reserves with respect to these items, actual activity could vary from management’s estimates and such variances could have a material impact on reported results.  AtNovember 30, 2005, trade accounts receivable balance was $2.3 million, net of allowances of $624,000 and factor advances of $12.2 million, as compared to the balance of $1.1 million, net of allowances of $272,000 and factor advances of $3.1 million at August 31, 2005.  At November 30, 2004, the trade accounts receivable balance was $2.8 million, net of allowances of $253,000 and factor advances of $1.6 million. 

*          Inventory. *The Company marks down its inventory for estimated obsolescence or unmarketable inventory equal to the difference between the cost of inventory and the estimated net realizable value based on assumptions about age of the inventory, future demand and market conditions. This process provides for a new basis for the inventory until it is sold.  If actual market conditions are less favorable than those projected by management, additional inventory markdowns may be required.  The Company’s inventory balance was $4.8 million, net of inventory markdowns of $276,000, at November 30, 2005, as compared to an inventory balance of $4.6 million, net of inventory markdowns of $85,000, at August 31, 2005.  At November 30, 2004, the inventory balance was $4.5 million, net of inventory markdowns of $78,000.

          *Deferred Taxes. *Deferred taxes are determined, based on differences between the financial statement and tax bases of assets and liabilities, as well as the future benefit of any net operating loss carryforward, using enacted tax rates in effect for the year in which the differences are expected to reverse.  Valuation allowances are established when necessary to reduce deferred tax assets to the amounts expected to be realized.  In assessing the need for a valuation allowance management considers estimates of future taxable income and ongoing prudent and feasible tax planning strategies.

*          Valuation of Goodwill, Long-Lived Assets and Intangible Assets*.  The Company evaluates goodwill, long-lived assets and intangible assets for potential impairment on an annual basis during the fourth fiscal quarter, subsequent to the completion of financial projections for the following fiscal year.  The Company may make an evaluation between annual tests in certain circumstances such as a significant change in business climate, unanticipated competition, loss of key personnel, or adverse action or assessment by a regulator such as import quotas or duties. Any of these circumstances could cause the Company to conclude that impairment exists and that the net book value of goodwill, long-lived assets and/or intangible assets is impaired.  Any resulting impairment loss could have a material adverse impact on the Company’s financial condition and results of operations.

*          Contingencies and Litigation*.  Management evaluates contingent liabilities including threatened or pending litigation in accordance with SFAS No. 5, “Accounting for Contingencies” an records accruals when the outcome of these matters is deemed probably and the liability could be reasonably estimated.

11

***Results of Operations***

**Three Months Ended November 30, 2005 Compared to the Three Months Ended November 30, 2004**

          Net sales for the three months ended November 30, 2005, increased $8.4 million as compared to the three months ended November 30, 2004.  This increase was attributable primarily to the acquisition of Designer Intimates, as well as an increase in sales for the Company’s sleepwear product line and the addition of women’s private label apparel.

          Cost of sales as a percent of net sales decreased 3.4%, generating a higher gross profit margin of 29.4% for the three months ended November 30, 2005 as compared to 26.0% for the year earlier period.  The increase in gross margin came as the result of the addition of higher gross margin sales from Designer Intimates.  The Company’s product mix constantly changes to reflect customer mix, fashion trends and changing seasons.  Consequently, gross margin is likely to vary on a quarter-to-quarter basis and in comparison to gross margins generated in the same period of prior fiscal years. 

          Selling, general and administrative expenses for the first quarter of fiscal 2005 increased $1.1 million as compared to a year ago, due primarily to the consolidation of selling, general and administrative costs for Designer Intimates.   Expenses included $1.8 million of selling and merchandising expenses and $414,000 of shipping and warehousing expenses.  This compares with $1.0 million of selling and merchandising expenses and $316,000 of shipping and warehousing expenses incurred during the quarter ended November 30, 2004.  Expenses as a percent of net sales decreased to 20.6% from 30.3% in the prior period, due to the inclusion of higher sales from Designer Intimates at a correspondingly lower selling, general and administrative expense rate.

          Interest expense increased $84,000 in the current quarter to $90,000 as compared to $6,000 for the three months ended November 30, 2004.  This increase was due to higher interest rates charged on increased advances under the Company’s factoring agreement, as well as the additional interest expense of Designer Intimates.

          The Company’s income tax provision for the three months ended November 30, 2005 reflects a $676,000 tax expense accrued at an average 42% tax rate on income before the purchase accounting effect of a non-taxable increase in cost of goods to reflect the write up of the inventory of Designer Intimates to fair market value, which reduced pretax income.  The Company also utilized an estimated tax rate of 39% for the three months ended November 30, 2004 to recognize a $109,000 tax benefit on a pretax loss of $274,000.

***Acquisition of Designer Intimates, Inc.***

          On October 24, 2005, the Company acquired the remaining seventy-two percent (72%) of the issued and outstanding stock of Designer Intimates, Inc., a Delaware corporation (Designer Intimates) which Nitches did not own, resulting in the Company owning one hundred percent (100%) of Designer Intimates.  The aggregate purchase price for the acquisition was $1,800,000.  Nitches issued to the Sellers 180,000 restricted shares of its common stock at a value of $5.10 per share and $882,000 of preferred stock.  The assets of Designer Intimates, which owns 100% of NAP, Inc., a New York-based intimate apparel company, include finished goods inventory, customer lists, customer orders, trade names, brand licenses, brand distribution agreements, office leases in New York City and Atlanta, and office equipment, furniture and fixtures, all of which Nitches intends to continue to use.

          The Company acquired its initial 28% interest in Designer Intimates in October 2002.  Designer Intimates had acquired NAP from its founders and obtained a credit line of approximately $12 million from HSBC, later assumed by CIT, secured by the inventory and accounts receivable of NAP and the guarantees of shareholders of Designer Intimates.  Nitches guaranteed $3.0 million of this credit line and this guaranty formed the consideration from Nitches for its 28% ownership interest in Designer Intimates.

***Liquidity and Capital Resources***

          For the quarter ended November 30, 2005 cash used by operating activities was approximately $9.0 million, whereas for the prior quarter ended November 30, 2004 cash provided by operating activities was approximately $298,000.  For the period ended November 30, 2005, the cash used by operating activities was primarily due to an increase in amounts due from factor as a result of higher sales in the current period.  A significant decrease in accounts payable and accrued expenses during the quarter also contributed to the use of cash during the quarter.

12

These outflows were partially offset by cash provided by a decrease in inventories and an increase in income taxes payable.  For the quarter ended November 30, 2004, cash provided by operating activities was due primarily to collections from the factor and trade receivables and an increase in accounts payable and accrued expenses, offset partially by an increase in inventories during the quarter.

          For the quarter ended November 30, 2005, net cash provided by investing activities of $107,000 derived from the acquisition of cash balances of Designer Intimates, offset partially by capital expenditures on equipment and leasehold improvements.  Minimal cash was used in the prior period for the purchase of furniture and equipment used in the ordinary course of business operations.

          Cash provided by financing activities for the quarter ended November 30, 2005, derived from increased advances from the factor.  For the previous quarter, cash used by financing activities resulted from reduced advances from the factor.

          Working capital decreased to $1.5 million at November 30, 2005 from $4.3 million at August 31, 2005.  The current ratio decreased to 1.1:1 at November 30, 2005 from 1.7:1 at August 31, 2005.  These decreases resulted from the consolidation of higher liabilities and correspondingly lower current assets due to the Designer Intimates acquisition.

          The Company sells substantially all of its trade receivables to a factor (CIT) on a pre-approved, non-recourse basis. The Company attempts to make any recourse shipments on a COD basis or ensure that the customers’ payments are backed by a commercial or standby letter of credit issued by the customers’ bank.  The amount of the Company’s receivables that were recourse and were not made on a COD basis or supported by commercial or standby letters of credit at November 30, 2005 was approximately $445,000, of which approximately $160,000 had been collected through December 31, 2005.

          Payment for non-recourse factored receivables is made at the time customers make payment to CIT or, if a customer is financially unable to make payment, within approximately 180 days of the invoice due date.  Under the factoring agreement, the Company can request advances in anticipation of customer collections at the prime rate (currently 7.25%) less one and one-half percent (1.5%).  The amount of advances available to the Company is limited to eighty-five percent (85%) of non-recourse factored receivables.

          The Company may issue import letters of credit through CIT for the purchase of inventory in the normal course of its operations.  Letters of credit are subjected to a limit of $6 million.  At November 30, 2005, the Company had outstanding letters of credit of approximately $1.6 million for the purchase of finished goods, which had been opened through CIT.

          The factoring agreement does not contain any financial covenants to which the Company must adhere.  Advances are collateralized by all of the assets of the Company as well as a personal guaranty of the Company’s Chairman.  The factoring agreement can be terminated by CIT on 30-days written notice.  The company believes the factoring agreement with CIT, along with expected cash flow from operating activities and current levels of working capital are adequate to fulfill the Company’s liquidity needs for the foreseeable future.

***Contractual Obligations and Commercial Commitments***

|                                |   | **Payments   due/Commitments expiring per period** |      |
|-------------------------------------|--------|----------------------------------------------------|-----------|
|                                |   |                                                    |      |
|                                |   | **Total   Amounts    Committed**                   |      | **Less than    1 year** |   | **1-3 years** |   | **4-5 years** |   | **Over    5 years** |   |
|                                |   |                                                    |           |   |  |  |   |  |  |   |  |  |   |  |  |   |
| Operating leases                    |   | $                                                  | 664,000   |   | $ | 495,000 |   | $ | 169,000 |   |   | —   |   |   | —   |   |
| License royalty minimums            |   |                                               | 110,000   |   |   | 70,000 |   |   | 40,000 |   |   | —   |   |   | —   |   |
| Letters of credit                   |   |                                               | 3,785,000 |   |   | 3,785,000 |   |   | —   |   |   | —   |   |   | —   |   |
| Guarantees                          |   |                                               | 3,000,000 |   |   | —   |   |   | —   |   |   | 3,000,000 | * |   | —   |   |
|                                |   |                                                    |           |   |  |  |   |  |  |   |  |  |   |  |  |   |
| Total obligations & commitments |   | $                                                  | 7,559,000 |   | $ | 4,350,000 |   | $ | 209,000 |   | $ | 3,000,000 |   | $ | —   |   |
|                                |   |                                                    |           |   |  |  |   |  |  |   |  |  |   |  |  |   |

|     |
|-----|
| *** | *Due on demand* |

13

***Inventory***

          The Company’s inventory increased 7.8% to $4.9 million at November 30, 2005, from $4.6 million at August 31, 2005.  Compared to inventories of $4.5 million at November 30, 2004, inventories ending the current period increased 9.7%, primarily because the Company is holding additional inventory due to the acquisition of Designer Intimates.  The Company believes that its current inventory mix and unit levels are appropriate to respond to anticipated market demand. 

          In its ordinary course of operations, the Company generally makes some sales below its normal selling prices or below cost.  Based on prior experience, management believes this will be true for some inventory held on or acquired after November 30, 2005.  The amount of such sales depends on several factors, including general economic conditions, market conditions within the apparel industry, the desirability of the styles held in inventory and competitive pressures from other garment suppliers. 

          The Company has established an inventory markdown reserve as of November 30, 2005, which management believes will be sufficient for current inventory that is expected to sell below cost in the future.  There can be no assurance that the Company will realize its expected selling prices, or that the inventory markdown reserve will be adequate, for items in inventory as of November 30, 2005 for which customer sales orders have not yet been received.  The inventory markdown reserve is calculated based on specific identification of aged goods and styles that are slow-moving or selling off-price. 

***Backlog***

          As of November 30,2005, the Company had on-hand unfilled customer orders of $23.4 million ascompared to $13.0 million at November 30, 2004, with such orders generallyscheduled for delivery by May 2006 and 2005, respectively.  The increase inbacklog is due to the addition of $10.8 million in orders as a result of theacquisition of Designer Intimates.

          Backlog amounts include both confirmed and unconfirmed orders that the Company believes, based on industry practice and past experience, will be confirmed.  While cancellations, rejections and returns have generally not been material in the past, there can be no assurance that cancellations, rejections and returns will not reduce the amount of sales realized from the backlog of orders at November 30, 2005.  Because of the Company’s reliance upon a few major accounts, any deteriorating financial performance by one or more of these customers could lead to the cancellation of existing orders and/or an inability to secure future orders, which would have a material adverse financial effect on the Company. 

***Impact of Exchange Rates***

          While the Company purchases over 85% of its products from foreign manufacturers, all of its purchases are denominated in United States dollars.  Because the Company’s products are sold primarily in the United States, in dollar denominated transactions, the Company does not engage in hedging or other arbitrage to reduce currency risk.  An increase in the value of the dollar versus foreign currencies could enhance the Company’s purchasing power for new purchase orders and reduce its cost of goods sold.  Conversely, a decrease in the value of the dollar relative to foreign currencies could result in an increase in the Company’s cost of manufacturing for new purchase orders and costs of goods sold.

***Impact of Inflation and Deflation***

          Management does not believe that inflation has had any material impact upon the Company’s revenues or income from operations to date.  Management believes that the apparel sector in which the Company operates has been in a period of deflation, contrary to the modest inflation experienced in the economy in general.  The persistence of the consumer to buy “on sale” merchandise has put pressure on retail gross margins, which in turn has led to downward pressure from retailers on wholesale gross margins, in the form of selling cost adjustments taken as deductions against invoices issued by the Company.  In the apparel industry, these are commonly referred to as markdown allowances or chargebacks.  Without a corresponding decrease in fabric and labor prices, these markdown allowances have led to a decline in wholesale gross margins.  Management believes these modestdeflationary pressures will persist into the foreseeable future.

14

***Future Operating Results***

          Business conditions in the apparel sector continue to be characterized by limited consumer demand and persistent discounting of merchandise by retailers.  The continuing conflict in Iraq, coupled with the propensity of consumers to seek “on sale” merchandise has sustained the use of significant discounting by most retailers to stimulate sales.  In general, retailers have to sell more units in order to achieve sales equal to last year.  The Company does not expect significant improvement in business conditions in the apparel sector for the upcoming fiscal year.  Furthermore, the Company expects to incur significant expense related to internal controls documentation, testing and remediation requirements as mandated by Sarbanes-Oxley legislation with which the Company must be in compliance by August 31, 2007.  In view of the market uncertainties and economic pressuresfacing the Company, management remains conservative in its approach to the upcoming fiscal year.

**ITEM 4.   Controls and Procedures**

          As of the end of the period covered by this report, the Chief Executive and Financial Officer evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15(e) and 15d-15(e).  Based upon that evaluation, he concluded that the disclosure controls and procedures of the Company are effective in ensuring that information required to be disclosed by the Company in the reports that it files or submits with the Securities and Exchange Commission is accumulated and communicated to management, including the CEO and CFO, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.  Furthermore he concluded that the information required to be disclosed in these filings is recorded, processed, summarized, and reported within the time periods specified in the rules andforms of the Commission.

***Cautionary Statement under the Private Securities Litigation Reform Act of 1995***

          Statements in the quarterly report on Form 10-Q under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, as well as oral statements that may be made by the Company or by officers, directors or employees of the Company acting on the Company’s behalf, that are not historical fact constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  Forward-looking statements involve known and unknown risks and uncertainties that may cause the Company’s actual results in future periods to differ materially from forecasted results.  Those risks include a softening of retailer or consumer acceptance of the Company’s products, pricing pressures and other competitive forces, or unanticipated loss ofa major customer.  In addition, the Company’s business, operations and financial condition are subject to reports and statements filed from time to time with the Securities and Exchange Commission.

**PART II - OTHER INFORMATION**

**ITEM 6.   Exhibits**

| 31.1   | Certification required under Section 302 |
|--------|------------------------------------------|
|   |                                     |
| 32.1   | Certification required under Section 906 |

15

**SIGNATURES**

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

|          | NITCHES, INC. |
|---------------|---------------|
|          |               |
|          | Registrant    |
|          |          |   |
|          |          |   |
| July 14, 2006 | By:           | /s/ Steven P. Wyandt |
|          |          |  |
|          |          | Steven P. Wyandt |
|          |          | As Principal Financial Officer and on |
|          |          | behalf of the Registrant |

16

**EXHIBIT INDEX**

| **Exhibit Number** |   | **Exhibit**                              |
|--------------------|--------|------------------------------------------|
|                    |   |                                          |
| 31.1               |   | Certification required under Section 302 |
|               |   |                                     |
| 32.1               |   | Certification required under Section 906 |

17