FLORIDA GAMING CORP
10-Q, 1996-11-12
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: HMG COURTLAND PROPERTIES INC, 10QSB, 1996-11-12
Next: BIOCHEM INTERNATIONAL INC, 10-Q, 1996-11-12



<PAGE>



                           UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                                        WASHINGTON, DC 20549

                                           FORM 10-QSB


                          QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE

                                  SECURITIES EXCHANGE ACT OF 1934

                          For the Quarterly Period Ended September 30, 1996

                                  Commission file number 0-9099


                                  FLORIDA GAMING CORPORATION
                     ------------------------------------------------------
                     (Exact name of registrant as specified in its charter)


                     DELAWARE                                 59-1670533
                     --------                                 ----------
           (State or other jurisdiction of                 (IRS Employer
            Incorporation or Organization)                  Identification No.)


  1750 South Kings Highway, Ft. Pierce, Florida                34945-3099
  ---------------------------------------------                ----------
   (Address of principal executive offices)                    (Zip Code)


       Registrant's telephone number, including area code     (407) 464-7500 
                                                             ---------------


Former name, former address and former fiscal year, if changed since 
last report  N/A
             ----

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 periods that 
registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.
     
     
                          YES      X             NO
                               ---------             ---------
     
4,264,029 Shares of the issuer's Common Stock were outstanding as of the 
latest practicable date,  NOVEMBER 12, 1996 .
     
Transitional Small Business Disclosure Format:
     
                          YES                    NO      X
                               ---------             ---------
 
<PAGE>

                               FLORIDA GAMING CORPORATION

                                 INDEX TO FORM 10-QSB


<TABLE>
<CAPTION>


                                                                                                      PAGE NUMBER
                                                                                                      -----------
<S>                                                                                                   <C>
PART I.                FINANCIAL INFORMATION

Item 1.  Financial Statements

Balance Sheets as of September 30, 1996 (unaudited) and December 31, 1995.........................         3

Statements of Operations (unaudited) three and nine months ended September 30, 1996 and 1995......         5

Statements of Cash Flows (unaudited) three and nine months ended September 30, 1996 and 1995......         6

Notes to Financial Statements (unaudited).........................................................         7


Item 2.  Management's Discussion and Analysis of  Financial Condition and Results
         of Operations............................................................................        11



PART II. OTHER INFORMATION........................................................................        16


SIGNATURES........................................................................................        18


</TABLE>


                                               2

<PAGE>

PART I.  FINANCIAL INFORMATION




ITEM 1.



                                  FLORIDA GAMING CORORATION
                                 CONSOLIDATED BALANCE SHEETS
                                        (UNAUDITED)

<TABLE>
<CAPTION>

                                                                              September 30,        December 31, 
                                                                                       1996               1995
                                                                                       ----               ----
<S>                                                                             <C>                  <C>
ASSETS 
- ------

CURRENT ASSETS:
  Cash and cash equivalents  (Note 1)....................................          $239,327          $2,721,865
  Accounts receivable & current portion of notes receivable (Note 6).....         1,769,856             382,811
  Inventory (Note 2).....................................................            31,764              33,582
  WJA Note (Note 7)......................................................        14,199,026
  Prepaid expense and other..............................................            35,131
                                                                                -----------          ----------
      Total current assets...............................................        16,275,104           3,138,258

PROPERTY AND EQUIPMENT:

  Land (Notes 2 and 8)...................................................         2,744,716           2,732,525
  Building and Improvements..............................................         2,047,743           1,898,151
  Furniture, fixtures and equipment......................................           670,505             590,405
                                                                                -----------          ----------
                                                                                  5,462,964           5,221,081
 
  Less accumulated depreciation..........................................          (481,294)           (336,644)
                                                                                -----------          ----------
 
                                                                                  4,981,670           4,884,437
                                                                                -----------          ----------

GAMING VENTURE INVESTMENTS...............................................           344,000             323,000
                                                                                        
OTHER ASSETS.............................................................            21,215              29,986
                                                                                -----------          ----------
                                                                                $21,621,989          $8,375,681
                                                                                -----------          ----------
                                                                                -----------          ----------

</TABLE>

continued


                                                      3

<PAGE>



FLORIDA GAMING CORPORATION
CONSOLIDATED BALANCE SHEETS

(continued)




LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------

<TABLE>
<CAPTION>
          
                                                                              September 30,        December 31,
                                                                                       1996                1995
                                                                                       ----                ----
<S>                                                                           <C>                  <C>
CURRENT LIABILITIES 
  Accounts payable (Note 2)..............................................           $87,942          $  138,835
  Other accrued expenses.................................................           366,580             370,880
  Short-term borrowing and current portion of long-term debt.............           137,152             131,567
                                                                                  ---------          ----------
      Total current liabilities                                                     591,674             641,282

LONG-TERM LIABILITIES
  Long-term portion note payable (Note 7)................................         8,688,209           1,822,447

STOCKHOLDER'S EQUITY (See Notes 2,4,5,7, and 8):

  Class A preferred stock, convertible to common stock,
    $.10 par value, authorized 1,200,000 shares, 34,735 shares
    issued and outstanding, aggregate liquidation preference of 
    $379,000 at September 30, 1996: 34,735 shares issued and 
    outstanding at December 31, 1995, aggregate liquidation
    preference of $355,000...............................................             3,473               3,473

  Class B  preferred stock, convertible to common stock,
    5,000 shares authorized; 2,622.5 and 2,400 shares issued 
    and outstanding at September 30, 1996 and December 31, 1995 
    respectively, aggregate 1996 preference of $2,622,500................               262                 240

  Common stock, $.10 par value, authorized 15,000,000 shares,
    4,220,786 issued and outstanding at September 30, 1996, and 
    3,123,586 shares issued and outstanding at December 31, 1995.........           422,079             312,359

  Capital in excess of par value.........................................        34,027,607          27,278,152

  Accumulated deficit....................................................       (22,111,315)        (21,682,272) 
                                                                                -----------         -----------

      Total stockholders equity..........................................        12,342,106           5,911,952
                                                                                -----------         -----------

                                                                                $21,621,989          $8,375,681
                                                                                -----------         -----------
                                                                                -----------         -----------

</TABLE>

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

                                               4

<PAGE>


                                       FLORIDA GAMING CORPORATION
                                 CONSOLIDATED STATEMENTS OF OPERATIONS
                                             (unaudited)

<TABLE>
<CAPTION>

                                                                   For The Three Months Ended           For The Nine Months Ended
                                                                   --------------------------           -------------------------
                                                                September 30,    September 30,       September 30,   September 30,
                                                                         1996             1995                1996            1995
                                                                         ----             ----                ----            ----
<S>                                                             <C>              <C>                 <C>             <C>
HANDLE:

Jai-Alai                                                               $  ---           $  ---        $  3,665,582    $  4,183,844
ITW                                                                 5,389,831        4,638,923          16,883,401      15,190,424
                                                                  -----------      -----------        ------------    ------------
     Total Pari-Mutuel Handle                                       5,389,831        4,638,923          20,548,983      19,374,268
                                                                  -----------      -----------        ------------    ------------
                                                                  -----------      -----------        ------------    ------------

REVENUE:
Pari-Mutuel Revenues, net of  $85,659 & 102,173 pari-mutuel
taxes paid to the State of Florida, for 9 months ending 1996
and 1995, respectively                                             $  490,704       $  486,323        $  2,439,110    $  2,440,639

Admissions, net of $4,524 & $2,686 for 3 months ending Sept            26,779           29,671             104,113         118,154
30, 1996 and 1995 respectively, and $82,874 & $82,062  for
nine months ended September 30, 1996 and 1995, respectively          
Food, Beverage and Other                                              106,502           98,028             603,067         638,714
                                                                  -----------      -----------        ------------    ------------
     Total Revenues                                                   623,985          614,022           3,146,290       3,197,507
                                                                  -----------      -----------        ------------    ------------
                                                                  -----------      -----------        ------------    ------------

COSTS AND EXPENSES:
Operating                                                             495,970          472,318           2,635,328       2,452,069
General and Administrative                                            489,425          541,512           1,403,336         984,081
Depreciation                                                           48,600           42,300             145,800         126,900
                                                                  -----------      -----------        ------------    ------------
     Total Costs and Expenses                                       1,033,995        1,056,130           4,184,463       3,563,050
                                                                  -----------      -----------        ------------    ------------
     Net Income (loss) from operations                               (410,010)        (442,108)         (1,038,173)       (365,543)

OTHER INCOME (EXPENSES):
Interest Dividend Income, net                                         535,536           14,452             640,441          66,463
Gain (loss) on net sale of assets                                          --               --                  --              --
Realized gain on Marketable Securities                                     --               --                  --         195,939
                                                                  -----------      -----------        ------------    ------------
     Net Income (Loss)                                               $125,526      $  (427,656)        $  (397,732)      $(103,141)
                                                                  -----------      -----------        ------------    ------------
                                                                  -----------      -----------        ------------    ------------

Earnings (loss) per common share
  (See Note 4)                                                           $.04            $(.13)              $(.12)          $(.03)

Weighted average common shares outstanding
  (See Note 4)                                                      3,585,808        3,120,670           3,370,115       3,119,726

Fully diluted per share earnings (See Note 4)                            $.02              N/A                 N/A             N/A

</TABLE>

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


                                            5

<PAGE>


                                    FLORIDA GAMING CORPORATION
                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                            (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                 
                                                                           For the Nine Months Ended
                                                                           -------------------------
                                                                         September 30,  September 30, 
                                                                                  1996           1995
                                                                                  ----           ----
<S>                                                                       <C>              <C>
                                                                                          
Net Income
                                                                          $  (397,732)     $(103,141)
Adjustments to reconcile net income to net cash provided by
  (used in) operating activities:
    Depreciation                                                              145,800        126,900

    Realized gain on sale of marketable securities                                  0       (195,939)

Decrease (increase) in -
    Accounts receivable, net                                                 (542,135)      (126,143)
    Prepaid and other current assets                                          (35,131)       (18,681)
    Other assets                                                              (12,229)       (36,418)
    Inventories                                                                 1,818           (322)

Increase (decrease) in-
    Accounts payable                                                          (82,155)       (20,508)
    Accrued expenses                                                           46,700        (26,245)
                                                                               ------         ------
       Total adjustments                                                     (623,132)      (632,616)

    Net cash provided (used) by operating activities                         (875,064)     ($400,497)

Investing activities: 
            
    Loan  to affiliated company                                            (1,292,641)             0
    Cash portion of WJA Note Purchase (Note 7)                             (1,980,889)             0
    Proceeds from sales and maturities of marketable securities                     0      1,814,189
    Capital Expenditures (Note 8)                                            (243,033)    (1,284,037)
                                                                              -------      ---------
    Net cash provided from (used in) investing activities                 $(3,516,563)      $530,152

Financing activities:           

 
    Net proceeds from borrowing/Repayment of Borrowings (Note 8)             (128,653)       743,322
    Repayment of borrowings                                                         0              0
    Repayment of margin account                                                     0     (1,084,541)
    Stockholders Equity:
     Issuance of Preferred Stock, net proceeds                              2,037,742              0
                                                                            ---------      ---------
    Net cash provided (used) from financing activities                     $1,909,089      $(341,352)

NET INCREASE (DECREASE) IN CASH                                           $(2,482,538)     $(211,697)

CASH AND EQUIVALENT AT BEGINNING OF YEAR                                   $2,721,865     $1,363,174
                                                                           ----------     ----------

CASH AND CASH EQUIVALENTS AT END OF QUARTER                                $  239,327     $1,151,477
                                                                           ----------     ----------
                                                                           ----------     ----------
Supplemental disclosure of cash flow information:
  Cash paid during the period for:
    Interest                                                               $  148,950     $  126,084
    Income Taxes                                                                    0              0
Non-cash Items                                                             $   74,151              0

</TABLE>

      The accompanying notes are an integral part of these financial statements

                                        6

<PAGE>

FLORIDA GAMING CORPORATION
NOTES TO FINANCIAL STATEMENTS
September 30, 1996    
(unaudited)

(1)  BASIS OF PRESENTATION

The financial statements of Florida Gaming Corporation (the "Company") have 
been prepared without audit for filing with the Securities and Exchange 
Commission. The accompanying unaudited financial statements have been 
prepared in accordance with the rules and regulations of the Securities and 
Exchange Commission for interim financial information.  Accordingly, they do 
not include all the information and footnotes required by generally accepted 
accounting principles for complete financial statements.  Therefore, it is 
suggested that the accompanying financial statements be read in conjunction 
with the financial statements and notes thereto included in the Company's 
latest annual report on Form 10-KSB.   

Certain information and notes have been condensed or omitted pursuant to the 
rules and regulations of the Commission.  The financial information presented 
herein, while not necessarily indicative of results to be expected for the 
year, reflects all adjustments of a normal recurring nature, which, in the 
opinion of the Company, are necessary to a fair statement of the results for 
the periods indicated.    

(2)  SIGNIFICANT ACCOUNTING POLICIES

For purposes of these statements, the Company considers all highly liquid 
investments purchased with an original maturity of three months or less to be 
cash equivalents.

The Company's investment in undeveloped land ($1,617,495 at December 31, 1995 
and September 30, 1996) is carried at cost and is included with land under 
property, plant and equipment in the balance sheet.

The Company's inventory, comprising food and beverage products and souvenirs, 
is stated at the lower of cost or market.

Revenue is derived from acceptance of wagers under a pari-mutuel wagering 
system.  The Company accepts wagers on both on-site and simulcasted 
inter-track wagering ("ITW") events.  On-site wagers are accumulated in pools 
with a portion being returned to winning bettors, a portion paid to the State 
of Florida and a portion retained by the Company.  ITW wagers are also 
accepted and forwarded to the "host" facility after retention of the 
Company's commissions.  The Company's liability to host tracks for ITW 
collections totaled $50,699 and are included in accounts payable at September 
30, 1996.  Unclaimed winnings totaled $57,846 at September 30, 1996.

(3)  INCOME TAXES  

The provision for income taxes is based on income for financial statement 
purposes.  Deferred income taxes, which arise from timing differences between 
the period in which certain income and expenses are recognized for financial 
reporting purposes and the period in which they affect taxable income, are 
included in the amounts provided for income taxes.  Tax credits are recorded 
as a reduction in the provision for federal income taxes in the year the 
credits are utilized.

The Company has net operating loss ("NOL") carryforwards that expire through 
fifteen years from the year in which the losses were incurred or at various 
intervals through fiscal 2009.  However, the bulk  of the Company's NOL 
carryforwards which can be utilized to offset future taxable income are 
limited to approximately $95,000 per fiscal year under section 382 of the 
IRC. Operating losses of approximately $1,260,000 are not subject to the 
Section 382 limitation.

(4)  INCOME PER COMMON SHARE  

The income  per common share was calculated based upon net income and the 
weighted average number of outstanding common shares (3,585,808 and 3,120,670 
for the three months ended September 30, 1996, and 1995, respectively, and 
3,370,115 and 3,119,726 for the nine months ended September 30, 1996 and 
1995, respectively). Options  and convertible securities were included in the 
computations of income per share on a fully diluted basis for the three month 
period ended September 30, 1996. Options and convertible securities were not 
included in the computations of loss per shares for all other periods 
presented, because their inclusion would be anti-dilutive.  Weighted average 
equivalent shares on a fully diluted basis for the three months ended 
September 30, 1996 were 6,196,500 shares, consisting of 74,250 options held 
by two former directors, 54,000 in options held by a Vice President of the 
Company, 7,815 shares of equivalent converted Preferred Class A Stock, 
494,627 shares of equivalent converted Preferred Class B Stock, 650,000 in 
options held by directors and an executive officer under  Qualified and 
Nonqualified Stock Option Plans, 1,330,000 in options held by Freedom 
Financial Corporation, and the 3,585,808 weighted average common shares.   
Refer to the Company's latest annual report on Form 10-KSB for more 
information on outstanding options, warrants, and conversion features of 
preferred stock.  

                                  7

<PAGE>

(5)  PREFERRED STOCK 

The Company's Class A preferred stock provides annual dividends, at the rate 
of $.90 per share payable in cash, property or common stock, which are 
cumulative and have priority over dividends on the common stock.   On 
September 5, 1996 the Board of Directors declared a preferred dividend for 
1995 to holders of record September 21, 1996.  As of September 30, 1996 
accrued dividends were $31,262. On October 7, 1996, these dividends were paid 
by the issuance of 5,164 common shares and $7.50 cash in lieu of fractional 
shares.

Each share of Class A preferred is convertible into .225 shares of common 
stock at the holder's option.  During the years ended December 31, 1995 and 
1994, 8,929 shares and 1,800 shares of Class A preferred stock were converted 
into 2,008 shares and 404 shares of common stock, respectively.  The Class A 
preferred is redeemable at the option to the Company at $10.60 per share.  In 
the event of dissolution, the holders of Class A preferred are entitled to 
receive $10.00 per share, plus accrued dividends, prior to any distribution 
to holders of common stock.

The Company's Series B convertible preferred stock provides annual cumulative 
dividends at the rates of 8% and 9% of the consideration paid for the stock. 
Such dividends are payable in shares of the Company's common stock.  The 
consideration  received by the Company upon initial issuance of each share of 
the Series B shares was $1,000.  Holders of Series B shares may convert all 
or any of such Series B shares to the Company's common stock using a ratio 
based on the consideration paid for the stock and 75% or 80% of the market 
value of the common stock at the time of the conversion.  Certain issues have 
negotiated conversion floors. Upon liquidation, the holders of Series B 
preferred shares shall be entitled to be paid $1,000 per share plus accrued 
dividends before any distribution to holders of common stock.  During the 
year ended December 31, 1995, 2,400 Series B preferred shares were issued for 
$2,400,000 to three unrelated parties.  Subsequent to December 31, 1995, the 
Company issued an additional 2,300 Series B shares at $1,000 per share and 
2,187.5 Series B shares have been  converted into 390,859 shares of Common 
Stock as of November 8, 1996.

(6)  RELATED PARTY TRANSACTIONS 

As of September 30, 1996 Freedom Financial Corporation retained an option to 
purchase 1,330,000 shares at an exercise price of $1.25 per share.  Freedom 
Financial is beneficially owned substantially by the Company's Chairman.

The Company has various non-qualified stock option plans and agreements which 
grant options with Board approval to employees, officers, and directors.  
Under each plan or agreement, the exercise price for each option granted must 
be at least 100% of the fair market value of the Company's common stock on 
the date the option is granted.

Under three separate agreements during fiscal 1993 the Company entered into 
stock option agreements with an independent director and two former directors 
of the Company whereby the Company granted to these individuals non-qualified 
options to purchase an aggregate 84,250 shares of the Company's common stock 
at an exercise price of $2.50 per share.  These options are currently 
exercisable, expire December 31, 1997, and included certain registration 
rights for all shares issued upon exercise.

On April 21, 1994, the Company adopted a new Nonqualified Stock Option Plan, 
under which options up to an amount equal to 5% of the Company's issued and 
outstanding shares of Common Stock can be issued to the Company's 
non-director employees.  On April 21, 1994, pursuant to this plan options for 
50,000 shares of Common Stock were granted to the Company's Executive Vice 
President (prior to his becoming a director) and options for 25,000 shares 
were granted to the Company's Chief Financial Officer, each with an exercise 
price per share of $7.50.

During August, 1994, the Company initiated a new stock option plan for 
directors pursuant to which each current and future director will receive a 
one-time grant of options of 25,000 Common Shares.  Options for 150,000 
shares were granted under this plan in 1994.  The option prices for these 
shares are the market value at the respective dates of grant (range of $5.50 
to $5.75 in 1994).  The options are not exercisable until one year from the 
date of election to the Board.

On November 7, 1994, the Board of Directors granted the Company's Chief 
Financial Officer an option to purchase an additional 25,000 shares of common 
stock at an exercise price of $5.50 per share, exercisable one year from the 
date of grant.

On  April 28, 1995, the Company granted a former Director an option to 
purchase 19,000 common shares at $5.19 per share.  The option is exercisable 
after October 29, 1995 and expires five years from date of grant.  On the 
same date the Company granted its Chairman an additional option to purchase 
300,000 common shares at $5.00 per share.  The option expires five years from 
date of grant.

On August 26, 1996, the Company granted Ex. Vice President and Director, W.B. 
Collett, Jr.,  an  option to purchase 100,000 common shares at $6.3125 per 
share.  The option  expires five years from date of grant.

In January of 1996 the Board of Directors established the CEO's annual salary 
at $360,000, payable monthly.  The  Chairman had previously received no 
salary.

                                  8

<PAGE>

Included in notes receivable is a $485,000 line of credit granted to Freedom 
Financial Corporation in December of 1995.  The credit facility, which is 
secured by real property owned by Freedom, is due on demand and bears 
interest at 2% above prime. At September 30, 1996 the balance draw under this 
line of credit was $ 1,642,641. 

(7)  COMMITMENTS AND CONTINGENCIES  

LITIGATION:    On May 13, 1994, American Jai-Alai, Inc. ("American Jai-Alai") 
filed suit in the Circuit Court of the Fifteenth Circuit in Florida, Palm 
Beach County, against the Company.  American Jai-Alai alleges that in August 
1993 the Company entered into a contract with American Jai-Alai that American 
Jai-Alai would manage the Fronton if the Company acquired it.  American 
Jai-Alai alleges that the Company and American Jai-Alai agreed to enter into 
a five-year renewable management contract pursuant to which American Jai-Alai 
would guarantee a $480,000 annual payment to the Company, $270,000 of the 
Fronton's net operating income above $480,000 would be paid to the Company, 
with American Jai-Alai receiving 25% of all net operating income above 
$750,000 annually.  In addition, American Jai-Alai alleges that it has a 
first right of refusal if the Company desires to sell the Fronton at anytime 
during the alleged management contract.  American Jai-Alai also alleges that 
the Company granted it an option to purchase 100,000 shares of Common Stock 
at $2.50 throughout the alleged management contract, but not to exceed 1997.  
In addition, American Jai-Alai alleges that the Company agreed to pay 
American Jai-Alai 25% of any profit realized from the sale of the Fronton, if 
such sale was not to American Jai-Alai pursuant to its alleged right of first 
refusal.  In the Complaint, American Jai-Alai alleges, among other claims, 
breaches of fiduciary duty, breach of contract and fraud.  On May 20, 1994, 
counsel for American Jai-Alai stated that American Jai-Alai was exercising 
its alleged right to purchase the 100,000 shares of Common Stock for $2.50.  
The Company has not issued any shares of Common Stock pursuant to this 
demand.   The Company has filed an Answer to the Complaint and also filed a 
motion to move the suit from Palm Beach County to St. Lucie County, which was 
granted by the circuit court. The Company denied the allegations, and on 
October 22, 1996 the Company reached a settlement agreement with American 
Jai-Alai.  In that settlement agreement the Company, upon dismissal of the 
suit will issue 15,000 common shares to  American Jai-Alai and agree to hire 
the firm as a consultant for one year at the rate of  $5,000 per month.

On December 16, 1994, General Realty and Finance Co. filed suit in Palm Beach 
County against the Company alleging a breach of a commission agreement for 
the purchase of the Ft. Pierce Jai-Alai Fronton.  The Complaint was filed on 
December 16, 1994, and a Motion to Transfer Venue was filed January 30, 1995, 
seeking to have venue transferred to St. Lucie County.  The Company has 
previously paid out a commission to one person and has attempted to pay the 
principal of General Realty, Ed Fielding, for a commission; Mr. Fielding 
initially rejected payment.  The Company denies the allegations and believes 
the proceedings are not likely to result in an adverse judgment that is 
material to the results of this operation and financial condition.

Compagnie Parisienne De Reescompte owns 450 shares of the Company's Preferred 
Class B stock.  On April 25, 1996, Compagnie Parisienne De Reescompte, filed 
suit in U.S. District Court, District of Delaware, against the Company 
alleging the Company improperly failed to convert  450 shares of the 
Company's Preferred Class B stock into 156,590  shares of the Company's 
common stock.  As of October 1996,  the Company entered into a settlement 
agreement with Compagnie Parisienne De Reescompte ("CPR")  in connection  
with the above litigation.   The Company had suspended conversions of Series 
B Preferred following fluctuations in the trading price of the Common Stock 
related to unusual trading activity in  the Common Stock.  Under the terms of 
the settlement agreement, the Company converted 225 of the Series B Shares 
into 82,086 shares of Common Stock and agreed to increase the dividend rate 
on the remaining Series B Shares from 8% to 10% effective June 1, 1996.  CPR 
agreed to convert no more than 10% of the remaining Series B Shares per  
month at a conversion price of not less than $5.10 per share of Common Stock, 
 and to dismiss the litigation.  The settlement agreement also contains 
mutual releases.      

CASINO AMERICA:  On October 4, 1994, the Company entered into a letter of 
intent dated October 4, 1994 (the "Letter of Intent") with Casino America, 
Inc. ("Casino America") to form a Joint Venture (the "Joint Venture") to 
build and operate a casino at the Ft. Pierce Fronton.  If the Joint Venture 
is formed before passage of an amendment to the Florida Constitution to 
permit casino gaming at the Company's Fronton in Fort Pierce, Florida, the 
Company will contribute its interest in the Fronton to the Joint Venture with 
a credit to its joint venture capital account of $5,000,000.  Casino America 
will contribute up to $2,500,000, as needed, to construct a 100,000 square 
foot indoor facility suitable for a casino or flea market.  If casino gaming 
is not permitted in Florida within six years, Casino America has a continuing 
option to convert the money contributed to the Joint Venture to a promissory 
note from the Joint Venture payable in equal payments over a ten year period 
with interest at 8% per annum.  If casino gaming is permitted at the Fronton 
within six years, the value of the assets contributed by the Company to the 
Joint Venture will be adjusted to increase the Company's capital account up 
to $22,500,000.  Casino America would fund its capital account on an as 
needed basis up to $22,500,000.  All profits and losses of the Joint Venture 
will be allocated between the partners based upon capital accounts. 

The Letter of Intent provides that Casino America will be the manager of the 
casino and all casino-related improvements.  The Company will manage the 
operation of the jai-alai fronton, inter-track wagering and all other 
non-casino related activities.  Each corporation will receive a management 
fee based on costs.  The Letter of Intent also provides that Casino America 
has the exclusive right to enter into a Joint Venture with the Company for 
six years and Casino America has a right of first refusal to enter into other 
potential gaming opportunities in Florida with the Company for such period 
and during the term of the Joint Venture.  The formation of the Joint Venture 
is subject to certain conditions, including the satisfactory completion of 
due diligence by Casino America, the receipt of all required regulatory 
approvals, the approval of each partner's board of directors, the execution 
of a definitive joint venture agreement, and the approval of the Company's 
stockholders, if required by law. Either party may terminate discussions in 
connection with the Joint Venture and neither party shall have any liability 
to the other, except as otherwise specified in the Letter of Intent. 

                               9

<PAGE>

Freedom Financial Corporation ("Freedom") has informed the Company that 
Casino America has purchased 22,500 shares of Freedom's 7% Series AA 
Mandatory Redeemable Preferred Stock (the "Freedom Preferred Stock").  The 
Freedom Preferred Stock is convertible into shares of the Company's Common 
Stock owned by Freedom at prices ranging from $7.50 per share of Common Stock 
to $15.00 per share of Common Stock, depending upon the timing of the 
conversion and possible passage of an amendment to the Florida Constitution 
permitting casino gaming at the Fronton.  The Freedom Preferred Stock is 
convertible into a minimum of 150,000 shares and a maximum of 300,000 shares 
of the Common Stock.  On October 12, 1994, Freedom purchased 300,000 shares 
of Common Stock from the Company by partial exercise of its option to 
purchase up to 1,630,000 shares (at that date) of the Company's Common Stock 
at an exercise price of $1.25 per share.  In addition to its remaining option 
to purchase 1,330,000 shares of the Company's Common Stock, Freedom now owns 
directly 1,339,480 shares of the Company's issued and outstanding Common 
Stock. 
  
PONCA INDIAN TRIBE:  In August 1995, the Company signed a Management 
Agreement with the Ponca Indian Tribe of Nebraska to build and operate a 
casino in Douglas County (Omaha) for Class II and Class III gaming as 
authorized by the Indian Gaming Regulatory Act.  Recent developments have 
adversely affected the prospects for Indian gaming in the state.  On February 
6, 1996, the Nebraska legislature failed to pass legislation that would have 
authorized a voter referendum on legalizing casino gaming in the state.  In 
addition, as a result of a November 1995 federal appeals court decision, the 
Bureau of Indian Affairs has indefinitely suspended action on land-in-trust 
applications from Indian tribes in Nebraska and certain other states. The 
Company has  terminated this venture with the Poncas.  In June of  1996 the 
Company issued 6,000 shares of its common stock with a market value of 
$51,000 to the tribe's  legal counsel as a termination payment. As of 
September 30, 1996, the Company had provided $93,388 for predevelopment 
expenses of the project not including the termination payment.

RINCON, SAN LUISENO BAND OF MISSION INDIANS:  On September 11, 1995, the 
Company entered into a Loan Agreement and related agreements with the Rincon, 
San Luiseno Band of Mission Indians, which presently owns  the River Oaks 
Casino, located approximately 40 miles north of San Diego, California.  The 
Loan Agreement was to take effect when gaming machines commenced  operation 
at the casino.  Initially the Company had agreed to make up to $5 million 
available to the Rincon band during the seven year term of the agreement.  In 
lieu of interest on the loan, the Company was to receive a royalty during the 
term of the loan agreement.  The Company also agreed to advance short term 
working capital funds, which  represented initial draws;  $344,000 had been 
advanced through  September  30, 1996.

The operation of gaming machines at the Rincon Casino was prohibited by a 
preliminary injunction issued by the United States District Court for 
Southern California.  The injunction was sought by the United States Attorney 
for Southern California, based upon federal circuit court decisions that the 
operation of gaming machines by Native American tribes in California was 
prohibited by the Indian Gaming Regulatory Act, because gaming machines were 
prohibited by California law and to date, California Governor Wilson had 
refused to enter into gaming compacts with California tribes.  Since the date 
that the preliminary injunction was imposed on the Rincon Band, the United 
States Court of Appeals agreed to review its prior decisions in light of a 
recent California appellate court decision that California law permits the 
operation of gaming machines by the California Lottery, contributing to the 
uncertain parameters of Indian gaming in California.  Based on its belief 
that it complied with all conditions for the operation of gaming machines 
under the Indian Gaming Regulatory Act, the Rincon Band requested that the 
injunction be modified to permit the operation of gaming machines at the 
tribe's casino.  This motion was not granted.  Due to  adverse decisions in 
related cases and continuing delays in  the opening of the Rincon Casino with 
gaming machines,  both Florida Gaming and the Rincon tribe have requested 
arbitration relative to the Loan Agreement. 

BUSINESS COMBINATION DISCUSSIONS: In the course of its business, the Company 
has had  numerous discussions, and continues to have discussions, regarding 
joint ventures and business combinations related to the pari-mutuel and 
gaming industry, including the acquisition of other jai-alai frontons. No 
assurances can be given about the likelihood or timing of any such 
transaction. 

BANK OF OKLAHOMA:  On September 12, 1996,  as described in our Current Report 
on Form 8-K ,   Florida Gaming purchased bank notes ("the WJA Notes") of WJA 
Realty Limited Partnership  ( "World  Jai-Alai" ), with balances  aggregating 
$20,728,826 from the Bank of Oklahoma,  N. A.,  Tulsa, Oklahoma.  The WJA 
Notes are secured  by real estate and improvements consisting of three 
jai-alai pari-mutuel facilities located in Miami, Tampa and Ocala, Florida.  
Consideration for the WJA Notes consisted of a combination of $2,000,000 in 
cash,  703,297 shares of Florida Gaming Common Stock,  a $6,000,000 note 
bearing interest at New York Prime Rate and a $1,000,000 non-interest bearing 
note.

WORLD JAI-ALAI:  On October 9, 1996,  as described in the Company' Current 
Report on Form 8-K ,  Florida Gaming  entered a letter of intent to acquire 
all the tangible and intangible properties of  World Jai-Alai ("WJA").  These 
assets include approximately 342,000 sq. ft. of pari-mutuel facilities 
located on about 108 acres located in downtown Miami, Tampa and suburban 
Ocala, Florida.  The Company and WJA are currently working on the final 
purchase agreement and regulatory approvals.  The purchase agreement 
contemplates that the acquired WJA assets will be combined with the Ft. 
Pierce Jai-Alai and Inter-Track Wagering operation presently owned by the 
Company in a new wholly-owned subsidiary. The consideration for the proposed 
acquisition includes (i) the cancellation of the WJA Notes, (ii) the 
retention by World Jai-Alai of 200,000 shares of Florida stock it currently 
owns,  and (iii)  profit sharing payments to WJA based  the subsidiary's 
operations. WJA could receive 20% of the cumulative  net profits of the 
operating subsidiary; for each of the first ten full calendar years after 
closing, subject to a $1,00,000 per year cap; plus the payment of 5% of the 
amount by which net profits exceed $5,000,000 in any one of the full calendar 
years during the ten year period.

                                     10

<PAGE>

REGISTRATION RIGHTS:  The Company has made commitments upon various terms and 
conditions to register certain  shares  held by other parties in future 
registration statements.  These shares total 344,107.  Refer to the Company's 
latest annual report on Form 10-KSB for more information.

(8)  LAND ACQUISITION       

In addition to the purchase of the Ft. Pierce Jai Alai, on November 3, 1994, 
the Company made three other purchases of undeveloped land during 1994.  The 
three purchases comprised approximately 20 acres, all of which are adjacent 
to the Jai Alai property.  The amounts paid for this property totaled 
$529,864 including debt assumptions, cash payments, and the issuance of 
47,336 shares of the Company's common stock.

In January 1995, the Company acquired an additional 79 acres of undeveloped 
land adjacent to its other properties in Florida at a cost of $1,082,000 
through cash payments of $237,000 and the issuance of first mortgage debt of 
$845,000.  The $845,000 consists of three separate mortgages with interest 
rates from 8% to 9.5%, each with a balloon payment due in January, 2000. In 
aggregate these balloon payments total approximately $740,000.  The Company's 
plans for this additional property held for future expansion are still in the 
formative stages and could include the construction of a flea market and the 
expansion of ITW facilities.  The possibilities of billboards along the 
Interstate 95 right of way, a recreational vehicle park, and a golf driving 
range have also been considered.

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

GENERAL

The Company's principal place of business and principal executive offices are 
located at Fort Pierce Jai-Alai, 1750 South Kings Highway, Fort Pierce, 
Florida 34945-3099.  The Company changed its name from Lexicon Corporation to 
Florida Gaming Corporation on March 17, 1994.  The company was incorporated 
in Delaware in 1976.

The Company currently owns and operates a jai-alai fronton and pari-mutuel 
wagering facility located in Fort Pierce, Florida (the "Fronton").  The 
Company's business at the Fronton consists of, among other things, live 
jai-alai, inter-track pari-mutuel wagering, and the sale of food and 
alcoholic beverages.

The jai-alai industry generally has declined in the last several years due to 
an industry-wide strike by jai-alai players and the passage of legislation 
authorizing a state-wide lottery in 1987.  Average statewide handle per 
performance for the State of Florida fiscal years ended June 30, 1995 and 
1994 was approximately $102,000 and $101,000, respectively.  During the State 
of Florida's 1995 fiscal year, the average handle per performance at the 
Company's Fronton increased from $31,918 to $36,090, or 13.1%, compared to 
the 1994 fiscal year.  

Inter-track wagering  ("ITW") has grown significantly since its initiation in 
the State of Florida in August 1990.  The state-wide ITW handle for the State 
of Florida's fiscal year ended June 30, 1991 was approximately $109 million.  
The state-wide ITW handle for the State of Florida's fiscal years ended June 
30, 1994 and 1995 increased to approximately $383 million and $443 million, 
respectively.  ITW handle at the Company's Fronton has demonstrated similar 
growth in recent years, increasing from $17.2 million in the year ended 
December 31, 1994 to $20.4 million for the year ended December 31, 1995.

Florida House Bill No. 337  became law on June 1, 1996.  This legislation 
authorized card rooms at licensed pari-mutuel facilities in Florida starting 
January 1997.  The card rooms will be administered and regulated by the State 
of Florida Division of Pari-Mutuel Wagering of the Department of Business and 
Professional Regulation.  Games will be limited to non-banked poker games.  
Card room operation is also subject to approval by the county commission in 
which the pari-mutuel facility is located.  Florida House Bill No. 337 also 
authorized full-card simulcasting of races from out of state tracks such as 
Belmont, Meadowlands, Philadelphia Park and Monmouth.  The Ft. Pierce ITW 
facility is currently carrying several of these simulcast signals.  Florida 
Gaming  plans to open its poker room at the Ft. Pierce facility, initially 
with 18 to 20 poker tables having about 150 gaming positions.  The Poker Room 
will be opened in conjunction with the opening of its next live jai-alai 
season beginning  January 3, 1997, if local approval is granted .  

In the course of its business, the Company has  had  numerous discussions, 
and continues to have discussions, regarding joint ventures and business 
combinations related to the pari-mutuel and gaming industry, including the 
acquisition of other jai-alai frontons. No assurances can be given about the 
likelihood or timing of any such transaction.  As described in  our 8-K dated 
September 12, 1996,   Florida Gaming purchased bank notes ("the WJA Notes") 
of WJA Realty Limited Partnership  ( "World  Jai-Alai" ), with balances 
aggregating $20,728,826 from the Bank of Oklahoma,  N. A.,  Tulsa, Oklahoma. 
Consideration for the WJA Notes consisted of a  combination of $2,000,000 in 
cash,  703,297 shares of Florida Gaming Common Stock,  a $6,000,000 note 
bearing interest at New York Prime Rate and a $1,000,000 non-interest bearing 
note.  The WJA Notes are secured by real estate consisting of  three Jai-Alai 
 pari-mutuel wagering facilities and related equipment in  Miami, Tampa, and 
Ocala, Florida. 

WORLD JAI-ALAI:  On October 9, 1996,  as described in the Company's Current 
Report on Form 8-K ,  Florida Gaming  entered a letter of intent to acquire 
all the tangible and intangible properties of  World Jai-Alai ("WJA").  These 
assets consist of three (3) pari-mutuel facilities having an 

                                    11

<PAGE>

aggregate of  342,000 sq. ft. of pari-mutuel facilities located on an 
aggregate of 108 acres in downtown Miami, Tampa, and suburban Ocala, Florida. 
 The Company and WJA are currently working on the final purchase agreement 
and regulatory approvals.  The purchase agreement contemplates that the 
acquired WJA assets will be combined with the Ft. Pierce Jai-Alai and 
Inter-Track Wagering operation presently owned by the Company in a new 
wholly-owned subsidiary. The consideration for the proposed acquisition 
includes (i) the cancellation of the WJA Notes, (ii) the retention by World 
Jai-Alai of 200,000 shares of Florida stock which it currently owns, and 
(iii)  profit sharing payments to WJA based on the subsidiary's profits.  WJA 
could receive 20% of the cumulative  net profits of the operating subsidiary; 
for each of the first ten full calendar years after closing, subject to a 
$1,000,000 per year cap; plus the payment of 5% of the amount by which net 
profits exceed $5,000,000 in any one of the full calendar years during the 
ten year period.

The Company has terminated discussions relative to gaming ventures with all 
Native American tribes except for the Rincon Luiseno Band of the Mission 
Indians in San Diego County, California.  Due to  adverse decisions in other 
Courts in related  cases, such as Western Telecom in California and the 
opinion issued by the U.S. Supreme Court in the Seminole case and continuing 
delays in  the opening of the Rincon Casino with gaming machines,  both 
Florida Gaming and the Rincon tribe have requested arbitration relative to 
the Company's Loan Agreement.  

RESULTS OF OPERATIONS - THREE AND NINE MONTHS 1996  COMPARED WITH THREE AND NINE
MONTHS 1995

During the nine month periods ended September 30, 1996 and 1995, the 
Company's operations reflect four months' operation of live jai-alai 
performances respectively, and a full schedule of inter-track wagering.  The 
live jai-alai season ended April 28, 1996, and the next season is scheduled 
to begin January 3, 1997 and end April 26, 1997.   The Fronton remains open 
for inter-track wagering year round.

The Company's pari-mutuel handles for the quarter and nine months ended 
September 30, 1996, were $5,389,831, consisting of $-0- in live jai-alai and 
$5,389,831 in inter-track wagering, and $20,548,983 consisting of $3,665,582 
in live jai-alai wagering and $16,883,401 in inter-track wagering, 
respectively. For the quarter and nine months ended September 30, 1995, the 
pari-mutuel handles were $4,638,923 and $19,374,268 respectively.  These 
consisted of $-0-in live jai-alai and $4,638,923 in ITW handle.  For the nine 
months period ended September 30, 1995, the handle for live jai-alai wagering 
represented $4,183,844 while the handle for ITW for this period was 
$15,190,424.

The increase in total handle for the quarter ended September 30, 1996 
compared with September 30, 1995, was $750,908,  which is attributable to 
growth in the ITW segment.  The net increase in handle for the nine months 
ended September 30, 1996, was $1,174,715. The ITW handle increased 
approximately $1,692,977, while the Jai-Alai handle decreased approximately 
$518,000.  For the nine  month period ended September 30, 1996, the ITW 
handle increased approximately 11.1% compared  to the same period in 1995.   
A portion of this increase can be attributed to additional  signals carried, 
i.e. full-card simulcasting, as authorized by House Bill #337.   

The Company's pari-mutuel revenues, net of pari-mutuel taxes for the three 
months and nine months ended September 30, 1996, were $490,704 and $2,439,110 
respectively.  This compares to $486,323 for the three months ended September 
30, 1995, and $2,440,639 for the nine months period ended September 30, 1995. 
Of the $490,704, for the quarter ended September 30, 1996, $-0- was 
attributable to live jai-alai wagering and $490,704 was attributable to 
commissions on ITW. Of the $486,323 in net pari-mutuel revenues for the 
period ending September 30, 1995, $-0- was attributable to live jai-alai 
wagering and $486,323 was attributable to commissions on ITW.  The $4,381 
increase in ITW commissions for the quarter ended September 30, 1996, was due 
to the increase in handle as discussed above.  The net pari-mutuel revenue 
for the nine months ended September 30, 1996 was $2,439,110 -- consisting of 
$1,631,304 from ITW commissions and $807,804 from live jai-alai.  ITW 
commissions increased $108,917 for the nine-month period ended September 30, 
1996, compared to the same period in 1995.  The 11.1% increase was 
attributable to the growth in ITW handle, however, the over-all commission 
rate declined slightly due to the lower commission rates resulting from 
full-card simulcasting.   

Admissions income, net of state taxes, for the three and nine months periods 
ended September 30, 1996, was $26,779 and $104,113 respectively.  This 
compares to $29,671 and $118,154, respectively, for the three and nine months 
periods ended September 30,  1995. The  decreases for the quarter and nine 
months ended September 30, 1996, were due to slight decreases in attendance 
coupled with increased discounts for these periods.

Food, beverage and other income for the three and nine months period ended 
September 30, 1996, was $106,502 and $603,067, respectively.  These amounts 
compare to $98,028, and $638,714 for the three and nine months ended 
September 30, 1995.   The $8,474 increase for the quarter ended September 30, 
1996, was due to an increase in other income associated  with uncashed ITW 
tickets.  This offset decreases of approximately $659 for the quarter and 
$34,138 for the nine months compared to 1995's totals for food and beverage 
sales.  These decreases are attributable to the dip in attendance.  

The Company's general and administrative expenses for the three and nine 
months periods ended September 30, 1996, were $489,425, and $1,403,336, 
respectively. For the three and nine months periods ended September 30, 1995, 
general and administrative expenses were $541,512, and $984,081, 
respectively.  The decrease of $52,087 for the quarter ended September 30, 
1996, was a result of a large expense in the other expense category related 
to Indian Gaming (approximately $316,000) that occurred in the third quarter 
of 1995 and net of increases in the following areas.   Officer salaries 
increased approximately $99,000, $90,000 of which is attributable to the 
Chief Executive who worked full time but drew no salary in 1995; $7,858 in 
increased legal expenses, $30,842 in increased  travel costs, $17,589 in 
increased 

                                  12

<PAGE>

shareholder related costs,  $60,000 in loan fees related to the purchase of 
the WJA Notes, and approximately $41,000 in legal costs associated with 
litigation and  expansion activities.  The $419,255 increase for the nine 
months ended September 30, 1996 as compared to the nine months ended 
September 30, 1995, is attributed to approximately  $270,000 in payroll costs 
paid to the chief executive officer,  a $71,073 increase in legal expenses,   
$101,496 in increased travel costs,  a $65,785 increase in shareholder 
related costs, $60,000 in loan fees related to the purchase of the WJA Notes, 
and net of a $188,948 decrease in other expenses due to the write off 
predevelopment costs in relation to the Yamazee Tribe that occurred in the 
third quarter of  1995.  The increases in legal and travel costs are directly 
related to the expansion and business combination situations described  above 
and in the financial statement notes.

The Company's operating expenses for the three months ended September 30, 
1996 and September 30, 1995 were $495,970 and $472,318, respectively.  
Depreciation expense for the three months ended September 30, 1996, and 
September 30, 1995, was $48,600 and $42,300, respectively, for an increase of 
$6,300.  The increase in depreciation expense is primarily attributable to 
capital improvements made during 1995.  The operating expenses for the three 
months ended September 30, 1996, increased $23,652 or 5% compared to the nine 
months ended September 30, 1995.  During jai-ali season player costs, which 
include salaries, benefits and support staff, represent a significant portion 
of operational expenses; but operations for the third quarters of 1996 and 
1996 included only ITW operations. Rental and service costs for totalizator 
wagering equipment and satellite receiving/television equipment also 
represent a significant portion of operating expenses.  These expenses 
totaled $49,851 for the three months ended September 30, 1996, compared to 
$51,253 for three months ended September 30, 1995. Utilities expense totaled 
$24,257 and $34,541, respectively, for the three months ended September 30, 
1996 and September 30, 1995. Program costs totaling $24,800, and $25,695, 
respectively, are also included in the total operating expenses for the three 
month periods ended September 30, 1996 and 1995. Interest expense totaled 
$65,184 and $42,081, for the three months ended September 30, 1996 and 1995, 
respectively, with the approximately $23,000 increase attributable to the 
debt issued, which was related to the purchase of the WJA Notes.  Operating 
expenses for the bar, restaurant and concessions, which include payroll 
costs, were $34,215, and $38,848, respectively, for the three month periods 
which ended September 30, 1996 and September 30, 1995. Operating payrolls and 
related costs totaled $199,202 and $193,499, respectively, for the three 
month periods ended September 30, 1996 and September 30, 1995, excluding 
player costs and payroll  costs included in the bar, restaurant and 
concessions areas.  This increase of approximately $5,700 is attributable to 
an increase in office staff and salary increases for the cashiers.

The Company's operating expenses for the nine months ended September 30, 1996 
and September 30, 1995 were $2,635,327, and $2,452,069, respectively. 
Depreciation expense for the nine months ended September 30, 1996, and 
September 30, 1995, were $145,800, and $126,900, respectively, an increase of 
$18,900. The increase in depreciation expense is attributable to capital 
improvements made during 1995.   The operating expense for the nine months 
ended September 30, 1996, increased $183,259 compared to the nine months 
ended September 30, 1995.   For the nine months ending September 30, 1996, 
player costs were $670,838 compared to $560,960 for the nine  months ending  
September 30, 1995.   The $109,878 increase in player costs is attributable 
to the expanded roster which to a large extent was due to the longer season 
that began in December of 1995.  Rental and service costs for totalizator 
wagering equipment and satellite receiving/television equipment totaled 
$266,908, for the nine months ended September 30, 1996, compared to $263,429 
for nine months ended September 30, 1995. The $3,479 increase is attributable 
to an expanded ITW schedule net of equipment savings generated from a 
purchase versus rent decision on the majority of the television equipment.  
Utilities expense totaled $91,139 and $100,928, respectively, for the nine 
month periods ended September 30, 1996 and September 30, 1995. Program costs 
totaling $92,974, and $105,586 are also included in the total operating 
expenses for the nine month periods ended September 30, 1996 and 1995, 
respectively.   Interest expense totaled $146,933 and $125,208, for the nine 
months ended September 30, 1996 and 1995, respectively, with the bulk of the 
$21,725 increase attributable to the debt issued in connection with the 
purchase of the WJA Notes.  Operating expenses for the bar, restaurant and 
concessions which include payroll costs, were $279,638, and $294,341, 
respectively, for the nine month periods which ended September 30, 1996 and 
June 30, 1995.   Operating payrolls and related costs totaled $775,108 and 
$716,904, respectively, for the nine month periods ended September 30, 1996 
and September 30, 1995,  excluding player costs and payroll costs included in 
the bar, restaurant and concessions areas.  This increase of approximately 
$58,000 is attributable to an increase in office staff and salary increases 
in the mutuels department.  

The Company had net interest and dividend income of $535,536 and $640,441, 
respectively, for the three months and nine months ended September 30, 1996. 
For the three month and nine month periods ended September 30, 1995, the 
Company had $14,452 and $66,463, respectively, in net interest and dividend 
income.  Of the $521,084 increase for the three month period ended September 
30, 1996 as compared to the September 30, 1995 period, $50,202 was 
attributable to an increase in notes receiveable and in short term cash 
equivalent funds due to the additional equity capital that was injected in 
December of 1995 and February of 1996, and $470,882 of the increase was 
attributable to interest income received on the  WJA Notes during the third 
quarter of 1996..  Of the $573,978 increase for the nine months ended 
September 30, 1996, compared to nine months ended September 30, 1995, 
$103,096 was attributable to the increase in cash equivalent funds and notes 
receiveable.  During the third quarter,  $470,882 of the increase was 
attributable to interest income received on the WJA Notes. The Company also 
recorded dividend income of approximately $26,250 received on a short term 
investment that was held and sold  in the first quarter 1995.

For the three month and nine month periods  ended September 30, 1996, the 
Company had no gains on the sales of securities.  The Company had no 
securities gains for the three months ended September 30, 1995, but had a net 
realized gain on the sale of securities of $195,939 for the nine months ended 
September 30, 1995.   The $195,939 gain resulted from the sale of a short 
term investment, which was purchased in December 1994 and sold in February 
1995.

                                     13

<PAGE>

At December 31, 1995, the Company had approximately $11,242,000 in net 
operating loss carryforwards.  However, because IRC Section 382 limitations 
due to the change of control that occurred in March 1993, the bulk of these 
carryforwards are limited to approximately $95,000 per year.   Operating 
losses of approximately $1,260,000 attributed to the period after the change 
of ownership are not subject to the Section 382 limitations.

The Company had  net income of $125,526, or $0.04 per common share ($.02 on a 
fully diluted basis) for the three months ended September 30, 1996, compared 
to a loss of $427,656 or ($0.13) per common share for the same period ended 
September 30, 1995. The Company had a net loss of $397,732 or ($.12) per 
common share for the nine months ended September 30, 1996, compared to a net 
loss of $103,141 or ($0.03) per common share for the period ended September 
30, 1995. Earnings for the quarter and nine months ended September 30, 1996 
were improved by approximately $447,000 as a result of interest income from 
the WJA Notes during the quarter.  The loss for the nine month period was  
primarily the result of factors discussed above.  Among these were increases 
in general and administrative costs which included a $270,000  increase in 
executive officer salary, a  $71,073 increase in legal expenses,  $101,496 in 
increased travel costs, and an approximate  $66,000 increase in shareholder 
related costs.  The Company had $190,969 in legal and other termination costs 
associated with Indian gaming ventures and other expansion activities. These 
costs were incurred primarily as the result of management's effort to expand 
the gaming operations of  the Company.   Also, the nine  months ended 
September 30, 1995,  included  a $195,939 realized gain on the  sale of 
securities.

The Company expended approximately $96,000 during 1996  bringing city water 
to the Ft. Pierce property and eliminating the need for the old and costly 
purification system.  Also in February 1996,  the Company terminated certain 
equipment leases on television monitors.  The initial capital outlay for new 
television monitors of approximately $65,000 will reduce expenses 
approximately $19,000 per year.  As described above, Chairman and Chief 
Executive Officer, W. Bennett Collett who has received no cash compensation 
for the past 3 years, is now receiving an annual salary of $360,000 approved 
by  the independent non-management members of the Board of Directors 
effective January 1, 1996. 

LIQUIDITY AND CAPITAL RESOURCES

The balance of the Company's cash and cash equivalents at September 30, 1996 
was $239,327.  At September 30, 1996, the Company had working capital of 
$15,683,430, an increase of $13,186,454 from $2,496,976 at December 31, 1995. 
The increase was primarily the result of  an investment of approximately $14 
million in the WJA Notes discussed earlier.  The $14 million purchase price 
of the WJA Notes consisted of $7 million financed, $4.7 million in common 
stock of the Company, and $2 million in cash. 

During the nine months ended September 30, 1996, net cash used in the 
Company's continuing operating activities was $875,064.  The Company's 
continuing operating expenses consisted principally of office expenses, 
general administrative expenses, operating expenses associated with Fronton 
operations, and business expansion.  Principal revenues were from net 
commissions on pari-mutuel wagering on live jai-alai and ITW events.  The 
Company expects that net cash flows from the operation of current business 
activities will be adequate to meet operational needs.

During the nine months ended September 30, 1996, cash used in investing 
activities was $3,516,563.  This consisted of the $1,980,889 cash portion of 
the payment for the WJA Notes, capital improvements and equipment purchases 
totaling $243,033, and credit line advances of $1,292,641.  During the fourth 
quarter of 1995, the Company loaned an affiliated Company (Freedom Financial) 
$350,000 on a short-term secured credit line.  The balance of this credit, 
which bears interest at the prime rate plus 2% (10.25%), was $1,596,641 as of 
 October 31, 1996.

During the nine months ended September 30, 1996, cash flow from financing 
activities was $1,909,089.  Cash flow from financing activities consisted 
primarily of the $2,037,742 in funds generated from the sale of convertible 
preferred stock in February 1996, net of issuance costs for the preferred 
stock and also the common stock issued pursuant to the WJA Note purchase and 
other matters, and net of  $128,653  in debt reductions (see Notes 5 and 7 to 
the Financial Statements).

In the course of its business, the Company has  had  numerous discussions, 
and continues to have discussions, regarding joint ventures and business 
combinations related to the pari-mutuel and gaming industry, including the 
acquisition of other jai-alai frontons. No assurances can be given about the 
likelihood or timing of any such transaction.   As described in  our 8-K 
dated September 12, 1996,   Florida Gaming purchased bank notes ("the WJA 
Notes") of WJA Realty Limited Partnership  ( "World  Jai-Alai" ), with 
balances aggregating $20,728,826 from the Bank of Oklahoma,  N. A.,  Tulsa, 
Oklahoma. Consideration for the WJA Notes consisted of a  combination of 
$2,000,000 in cash,  703,297 shares of Florida Gaming Common Stock,  a 
$6,000,000 note bearing interest at New York Prime Rate and a $1,000,000 
non-interest bearing note.  The WJA Notes are secured by real estate 
consisting of  three Jai-Alai  pari-mutuel wagering facilities and related 
equipment in  Miami, Tampa, and Ocala, Florida. 

WORLD JAI-ALAI:  On October 9, 1996,  as described in the Company's  Current 
Report on Form 8-K ,  Florida Gaming  entered a letter of intent to acquire 
all the tangible and intangible properties of  World Jai-Alai ("WJA").  These 
assets consist of three (3) pari-mutuel facilities having an 

                                    14

<PAGE>

aggregate of  342,000 sq. ft. of pari-mutuel facilities located on an 
aggregate of 108 acres in downtown Miami, Tampa, and suburban Ocala, Florida. 
 The Company and WJA are currently working on the final purchase agreement 
and regulatory approvals.  The purchase agreement contemplates that the 
acquired WJA assets will be combined with the Ft. Pierce Jai-Alai and 
Inter-Track Wagering operation presently owned by the Company in a new 
wholly-owned subsidiary. The consideration for the proposed acquisition 
includes (i) the cancellation of the WJA Notes, (ii) the retention by World 
Jai-Alai of 200,000 shares of Florida stock which currently owns,  and (iii)  
profit sharing payments to WJA based  the subsidiary's profits.  WJA could 
receive 20% of the cumulative  net profits of the operating subsidiary; for 
each of the first ten full calendar years after closing, subject to a 
$1,000,000 per year cap; plus the payment of 5% of the amount by which net 
profits exceed $5,000,000 in any one of the full calendar years during the 
ten year period.

The Company has terminated discussions relative to gaming ventures with all 
Native American tribes except for the Rincon Luiseno Band of the Mission 
Indians in San Diego County, California.  Due to  adverse decisions in other 
Courts in related  cases, such as Western Telecom in California and the 
opinion issued by the U.S. Supreme Court in the Seminole case and continuing 
delays in  the opening of the Rincon Casino with gaming machines,  both 
Florida Gaming and the Rincon tribe have requested arbitration relative to 
the Company's Loan Agreement.  

The purchase of the WJA Notes from the Bank of Oklahoma required substantial 
capital and the expansion of facilities  to accommodate the newly authorized 
card rooms potentially at Ft. Pierce, Miami and Tampa will require additional 
capital.  The Company is currently negotiating with several prospective 
investors to place either debt or equity needed to fund these needs.  Also 
Freedom Financial (the Company's largest shareholder) is in the process of 
obtaining funding, which is expected to close shortly, and plans to inject 
$1,662,500 into Florida Gaming via the exercise of its options.  Freedom also 
anticipates that all advances from the Company will be paid in full from its 
anticipated funding. 

The Company believes that its current financial condition provides adequate 
capital reserves and liquidity for present operations.  

                                      15

<PAGE>

                             PART II - OTHER INFORMATION

Item 1.   LEGAL PROCEEDINGS.

On May 13, 1994, American Jai-Alai, Inc. ("American Jai-Alai") filed suit in 
the Circuit Court of the Fifteenth Circuit in Florida, Palm Beach County, 
against the Company.  American Jai-Alai alleges that in August 1993 the 
Company entered into a contract with American Jai-Alai that American Jai-Alai 
would manage the Fronton if the Company acquired it.  American Jai-Alai 
alleges that the Company and American Jai-Alai agreed to enter into a 
five-year renewable management contract pursuant to which American Jai-Alai 
would guarantee a $480,000 annual payment to the Company, $270,000 of the 
Fronton's net operating income above $480,000 would be paid to the Company, 
with American Jai-Alai receiving 25% of all net operating income above 
$750,000 annually.  In addition, American Jai-Alai alleges that it has a 
first right of refusal if the Company desires to sell the Fronton at anytime 
during the alleged management contract.  American Jai-Alai also alleges that 
the Company granted it an option to purchase 100,000 shares of Common Stock 
at $2.50 throughout the alleged management contract, but not to exceed 1997.  
In addition, American Jai-Alai alleges that the Company agreed to pay 
American Jai-Alai 25% of any profit realized from the sale of the Fronton, if 
such sale was not to American Jai-Alai pursuant to its alleged right of first 
refusal.  In the Complaint, American Jai-Alai alleges, among other claims, 
breaches of fiduciary duty, breach of contract and fraud.  On May 20, 1994, 
counsel for American Jai-Alai stated that American Jai-Alai was exercising 
its alleged right to purchase the 100,000 shares of Common Stock for $2.50.  
The Company has not issued any shares of Common Stock pursuant to this 
demand.   The Company has filed an Answer to the Complaint and also filed a 
motion to move the suit from Palm Beach County to St. Lucie County, which was 
granted by the circuit court. The Company denied the allegations, and  on 
October 22, 1996 the Company reached a settlement agreement with American 
Jai-Alai.  In that settlement agreement the Company, upon dismissal of the 
suit will issue 15,000 common shares to  American Jai-Alai and agree to hire 
the firm as a consultant for one year at the rate of  $5,000 per month.

On December 16, 1994, General Realty and Finance Co. filed suit in Palm Beach 
County against the Company alleging a breach of a commission agreement for 
the purchase of the Ft. Pierce Jai-Alai Fronton.  The Complaint was filed on 
December 16, 1994, and a Motion to Transfer Venue was filed January 30, 1995, 
seeking to have venue transferred to St. Lucie County.  The Company has 
previously paid out a commission to one person and has attempted to pay the 
principal of General Realty, Ed Fielding, for a commission; Mr. Fielding 
initially rejected payment.  The Company denies the allegations and believes 
the proceedings are not likely to result in an adverse judgment that is 
material to the results of this operation and financial condition.

Compagnie Parisienne De Reescompte owns 450 shares of the Company's Preferred 
Class B stock.  On April 25, 1996, Compagnie Parisienne De Reescompte, filed 
suit in U.S. District Court, District of Delaware, against the Company 
alleging the Company improperly failed to convert  450 shares of the 
Company's Preferred Class B stock into 156,590  shares of the Company's 
common stock.  As of October 1996,  the Company entered into a settlement 
agreement with Compagnie Parisienne De Reescompte ("CPR")  in connection  
with the above litigation.   The Company had suspended conversions of Series 
B Preferred following fluctuations in the trading price of the Common Stock 
related to unusual trading activity in  the Common Stock.  Under the terms of 
the settlement agreement, the Company converted 225 of the Series B Shares 
into 82,086 shares of Common Stock and agreed to increase the dividend rate 
on the remaining Series B Shares from 8% to 10% effective June 1, 1996.  CPR 
agreed to convert no more than 10% of the remaining Series B Shares per  
month at a conversion price of not less than $5.10 per share of Common Stock, 
 and to dismiss the litigation.  The settlement agreement also contains 
mutual releases.      
                
Item 2.   CHANGES IN SECURITIES.

          None

Item 3.   DEFAULTS UPON SENIOR SECURITIES.

          None

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

          None

Item 5.   OTHER INFORMATION.

           None

Item 6.   EXHIBITS AND REPORTS ON FORM 8-K.

               LIST OF EXHIBITS FILED.


Exhibit 27     Financial Data Schedule

                                                16

<PAGE>

               (b)   Reports on Form 8-K.

During the quarter ended September 30, 1996, as set forth in its 8-K dated 
September 12, 1996,  Florida Gaming purchased bank notes ("the WJA Notes") of 
WJA Realty Limited Partnership  ( "World  Jai-Alai" ), with balances 
aggregating $20,728,826 from the Bank of Oklahoma,  N. A.,  Tulsa, Oklahoma. 
The WJA Notes  are secured  by real estate and improvements consisting of 
three jai-alai pari-mutuel facilities located in Miami, Tampa and Ocala, 
Florida. Consideration for the WJA Notes consisted of a combination of 
$2,000,000 in cash,  703,297 shares of Florida Gaming Common Stock,  a 
$6,000,000 note bearing interest at New York Prime Rate and a $1,000,000 
non-interest bearing note.

Also during the quarter ended  September 30, 1996, as set forth in its 8-K 
dated October  9, 1996,  Florida Gaming  entered a letter of intent to 
acquire all  the tangible and intangible properties of  World Jai-Alai 
("WJA").  These assets include approximately 342,000 sq. ft. of pari-mutuel 
facilities located on about 108 acres located in downtown Miami, Tampa and 
suburban Ocala, Florida. The Company and WJA are currently working on the 
final purchase agreement and regulatory approvals.  The purchase agreement 
contemplates that the acquired WJA assets will be combined with the Ft. 
Pierce Jai-Alai and Inter-Track Wagering operation presently owned by the 
Company in a new wholly-owned subsidiary. The consideration for the proposed 
acquisition includes (i) the cancellation of the WJA Notes, (ii) the 
retention by World Jai-Alai of 200,000 shares of Florida stock it currently 
owns,  and (iii)  profit sharing payments to WJA based  the subsidiary's 
operations. WJA could receive 20% of the cumulative  net profits of the 
operating subsidiary; for each of the first ten full calendar years after 
closing, subject to a $1,000,000 per year cap; plus the payment of 5% of the 
amount by which net profits exceed $5,000,000 in any one of the full calendar 
years during the ten year period.
     
                                        17

<PAGE>


                               FLORIDA GAMING CORPORATION

                                       SIGNATURES



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



                                  FLORIDA GAMING CORPORATION
                                  --------------------------
                                        (Registrant)

Date:  November 12, 1996          By:  W. B. Collett           
      -----------------                -------------
                                       W. B. Collett
                                       Chairman of the Board and Chief
                                       Executive Officer
                                       (Principal Executive Officer)





Date:  November 12, 1996          By:  Timothy L. Hensley
      -----------------                ------------------
                                       Timothy L. Hensley
                                       Executive Vice President and
                                       Chief Financial Officer
                                       (Principal Financial and Accounting 
                                        Officer)


                                      18


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
BALANCE SHEETS AND STATEMENTS OF OPERATION FOUND ON PAGES 3, 4 AND 5 OF THE
COMPANY'S FORM 10QSB FOR THE YEAR-TO-DATE AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                             239
<SECURITIES>                                         0
<RECEIVABLES>                                   15,969
<ALLOWANCES>                                         0
<INVENTORY>                                         32
<CURRENT-ASSETS>                                16,275
<PP&E>                                           5,463
<DEPRECIATION>                                   (481)
<TOTAL-ASSETS>                                  21,622
<CURRENT-LIABILITIES>                              592
<BONDS>                                              0
                                4
                                          0
<COMMON>                                           422
<OTHER-SE>                                      11,916
<TOTAL-LIABILITY-AND-EQUITY>                    21,622
<SALES>                                              0
<TOTAL-REVENUES>                                 3,787
<CGS>                                                0
<TOTAL-COSTS>                                    4,185
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 147
<INCOME-PRETAX>                                  (398)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              (398)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (398)
<EPS-PRIMARY>                                    (.12)
<EPS-DILUTED>                                        0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission