FLORIDA GAMING CORP
10QSB, 1997-08-14
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: HMG COURTLAND PROPERTIES INC, 10QSB/A, 1997-08-14
Next: DENCOR ENERGY COST CONTROLS INC, 10QSB, 1997-08-14



<PAGE>


                   UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                                WASHINGTON, DC  20549

                                    F O R M 10-QSB

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

                           SECURITIES EXCHANGE ACT OF 1934

                     For the Quarterly Period Ended June 30, 1997

                            Commission file number 0-9099

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

                  DELAWARE                              59-670533
       ------------------------------                ------------------
      (State or other Jurisdiction of                (IRS Employer 
       Incorporation or Organization)                Identification No.)

        3500  NW 37TH AVENUE, MIAMI, FLORIDA               33142-0000 
       ---------------------------------------------------------------
      (Address of principal executive offices)             (Zip code)

    Registrant's telephone number, including area code (305) 633-6400

Former name, former address and former fiscal year, if changed since 
last report           1750 S. KINGS HWY, FT. PIERCE, FL 33495-3099

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  

5,322,431 shares of the issuer's Common Stock were outstanding as of the
latest practicable date,    AUGUST 14, 1997.

                   Transitional Small Business Disclosure Format:  

                         YES                    NO /X/

<PAGE>
                             FLORIDA GAMING CORPORATION

                               INDEX TO FORM 10-QSB


                                                                          PAGE
                                                                         NUMBER
                                                                         ------
PART I.  FINANCIAL INFORMATION

Item 1. Financial Statements

Balance Sheets as of June 30, 1997 (unaudited) and December 31, 1996.......   3

Statements of Operations (unaudited) Three & Six Months ended June 30, 
  1997 and 1996............................................................   5

Statements of Cash Flows (unaudited) Six Months ended June 30, 1997
  and 1996.................................................................   6

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

Item 2. Management's Discussion and Analysis of
  Financial Condition and Results of Operations............................  15


PART II.  OTHER INFORMATION................................................  22

SIGNATURES.................................................................  24


                                     2


<PAGE>

PART I.FINANCIAL INFORMATION


ITEM 1.


                              FLORIDA GAMING CORPORATION
                             CONSOLIDATED BALANCE SHEETS
                                     (UNAUDITED)

ASSETS
                                                      JUNE 30,        JUNE 30,
                                                        1997            1996
                                                     -----------    -----------
CURRENT ASSETS:
  Cash and cash equivalents  (Note 2)..............   $1,202,107       $907,527
  Accounts receivable & current portion of notes 
   receivable (Note 6).............................    2,869,042      2,100,259
  Inventory (Note 2)...............................      148,608        169,419
  Prepaid expense and other........................      701,144        103,200
                                                     -----------    -----------
     Total current assets                              4,920,901      3,280,405

PROPERTY AND EQUIPMENT:

  Land (Notes 2 and 8).............................   11,647,485     11,457,495
  Building and Improvements (Notes 2 and 8)........    9,931,335      9,747,978
  Furniture, fixtures and equipment (Notes 2 and 8)    3,538,931      1,717,520
                                                     -----------    -----------
                                                      25,117,751     22,922,993
  Less accumulated depreciation....................     (800,258)      (528,700)
                                                     -----------    -----------
                                                      24,317,493     22,394,293
                                                     -----------    -----------

GAMING VENTURE  INVESTMENTS........................      310,000        310,000

OTHER ASSETS.......................................      851,050        320,351
                                                     -----------    -----------
                                                     $30,399,444    $26,305,049
                                                     ===========    ===========
  continued


                                     3
<PAGE>

FLORIDA GAMING CORPORATION
CONSOLIDATED BALANCE SHEETS
(continued)

LIABILITIES AND STOCKHOLDERS' EQUITY        
                                                      JUNE 30,        JUNE 30,
                                                        1997            1996
                                                     -----------    -----------
CURRENT LIABILITIES 
  Accounts payable (Note 2).......................   $ 5,161,365    $ 3,124,426
  Other accrued expenses..........................     1,221,402      1,180,123
  Short-term borrowing and current portion of 
   long-term debt.................................     2,004,346      1,423,703
                                                     -----------    -----------
     Total current liabilities.....................    8,387,113      5,728,252

LONG-TERM LIABILITIES
  Long-term portion note payable...................    6,248,671      7,095,289

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

  Class A convertible preferred stock, convertible 
   to common stock; $.10 par value, 1,200,000 
   shares authorized, 34,435 shares issued 
   and outstanding at June 30, 1997, and 
   December 31, 1996...............................        3,443          3,443

   Class B  convertible preferred stock; 
    convertible to common stock, 5,000
    shares authorized; 545 and 1,990 
    shares issued and outstanding at
    June 30, 1997 and December 31, 1996, 
    respectively...................................           54            199

    Class C 8% cumulative convertible preferred 
     stock, convertible to common stock,
     5,000 shares authorized; 550 shares issued
     and outstanding at June 30, 1997 and 
     December 31, 1996.............................           55             55

    Class D  8% cumulative convertible preferred 
     stock,  5,000 shares authorized; 275 shares 
     issued and outstanding at June 30, 1997 and  
     December 31, 1996.............................           28             65

     Class E  8% cumulative convertible preferred 
      stock,  5,000 shares authorized; 2000 shares 
      issued and outstanding at June 30, 1997......          200            ---

     Common stock, $.10 par value, authorized 
      15,000,000 shares,  5,214,200 issued and 
      outstanding at June 30, 1997, and 
      4,340,626 shares issued and outstanding at 
      December 31, 1996............................      521,421        434,063

     Capital in excess of par value................   36,386,448     35,276,095

     Accumulated deficit...........................  (21,147,989)   (22,232,412)
                                                     -----------    -----------

        Total stockholders equity..................   15,763,660     13,481,508
                                                     -----------    -----------

        Total liabilities and stockholders equity..  $30,399,444    $26,305,049
                                                     ===========    ===========


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

                                     4
<PAGE>

                             FLORIDA GAMING CORPORATION
                              STATEMENTS OF OPERATIONS
                                     (unaudited)
<TABLE>
<CAPTION>
                                                        FOR THE THREE MONTHS ENDED     FOR THE SIX MONTHS ENDED
                                                       ----------------------------  ----------------------------
                                                       JUNE 30, 1997  JUNE 30, 1996  JUNE 30, 1997  JUNE 30, 1996
                                                       -------------  -------------- -------------- -------------
<S>                                                    <C>            <C>            <C>            <C>
HANDLE:
Jai-Alai.                                              $  25,225,117  $      795,457 $   54,414,727 $   3,665,582
Inter- Track Wagering (ITW)                               14,286,418       5,368,428     28,976,938    11,493,570
                                                       -------------  -------------- -------------- -------------
   Total Pari-Mutuel Handle                               39,511,535       6,163,885     83,391,665    15,159,152
                                                       =============  ============== ============== =============
REVENUE:
On Site Mutuel Revenue, Net of
 Pari-Mutuel taxes to State of Florida                 $   4,100,204  $      175,820  $   8,978,619 $     807,804
Inter-Track Mutuel Commissions                             1,272,672         533,852      2,639,501     1,140,602
                                                       -------------  -------------- -------------- -------------
   Net Pari-Mutuel Revenue                                 5,372,876         709,672     11,618,120     1,948,406

Cardroom Income                                               99,649             ---         99,649           ---
Admissions Income                                            148,824          32,822        325,599        77,334
Programs, Food, Beverage and Other                         1,022,980         160,187      2,286,877       496,565
                                                       -------------  -------------- -------------- -------------
   Total Operating Revenue                             $   6,644,329  $      902,681 $   14,330,245 $   2,522,305
                                                       =============  ============== ============== =============

COSTS AND EXPENSE:
Operating                                              $   5,027,498  $      806,651 $    9,943,955 $   2,139,357
General and Administrative                                 2,382,931         487,685      4,793,045       913,911
Depreciation & Amortization                                   73,711          48,600        291,722        97,200
Summer Jai-Alai                                               22,334            ----         22,334           ---
                                                       -------------  -------------- -------------- -------------
   Total Costs and Expense                                 7,506,474       1,342,936     15,051,056     3,150,468
                                                       -------------  -------------- -------------- -------------
   Net Income (Loss) From Operations                   $    (862,145) $     (440,255)$     (720,811)$    (628,163)
                                                       =============  ============== ============== =============

OTHER INCOME (EXPENSES)
   Interest and Other Income                                 144,392          60,208        211,561       104,905
                                                       -------------  -------------- -------------- -------------
   Net Income (loss)                                   $    (717,753) $     (380,047)$     (509,250)$    (523,258)
                                                       =============  ============== ============== =============

Earnings (loss) per  Common Share                      $       (0.15) $       (0.11) $       (0.11) $       (0.16)
Earnings per  Common Share (fully diluted See Note 4)            N/A            N/A            N/A            N/A
Weighted Avg. Common Shares Outstanding                    4,916,825      3,321,972      4,688,763      3,261,093

</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 SIX MONTHS ENDED
                                                                               --------------------------
                                                                                 June 30,       June 30,
                                                                                   1997          1996
                                                                                 --------       --------
<S>                                                                           <C>             <C>
Cash flows from operating activities:
Net Income
(loss)....................................................................   $  (509,249)     $ (523,258)
Adjustments to reconcile net income to net cash provided by
  (used in) operating activities:
      Depreciation and amortization.......................................       291,722          96,050
      Loss on sale of assets..............................................             0               0
      Equity in earnings of Summer Jai-Alai...............................        22,335               0
      Realized gain on sale of marketable securities......................             0               0
      Accounts receivable, net............................................      (270,316)        (30,013)
      Prepaid expenses and other current assets...........................      (597,945)        (39,303)
      Other assets........................................................      (263,201)        (11,162)
      Inventories.........................................................        20,810             966
      Accounts payable....................................................     2,036,939         (21,244)
      Accrued expenses....................................................        41,279         (74,219)
                                                                             -----------      ----------
         Total adjustments................................................     1,281,623         (78,925)

        Net cash provided (used) by operating activities..................   $   772,374      $ (602,183)
                                                                             -----------      ----------
Investing activities: 
  Loan to affiliated company..............................................      (808,466)       (572,641)
  Capital Expenditures (Note 8)...........................................    (2,194,754)       (130,038)
                                                                             -----------      ----------
  Net cash provided from (used in) investing activities...................   $(3,003,220)     $ (702,169)
                                                                             -----------      ----------
Financing activities:

  Net proceeds from borrowing/Repayment of Borrowings.....................      (265,975)       (119,738)
  Stockholders Equity:
    Issuance of Common & Preferred Stock, net proceeds....................     2,791,401       2,067,508
                                                                             -----------      ----------
  Net cash provided (used) from financing activities......................   $ 2,525,426      $1,947,770

NET INCREASE (DECREASE) IN CASH...........................................    $  294,580      $  642,908

CASH AND EQUIVALENT AT BEGINNING OF YEAR..................................    $  907,527      $2,721,865
                                                                              ----------      ----------
CASH AND CASH EQUIVALENTS AT END OF QUARTER...............................    $1,202,107      $3,364,773
                                                                              ==========      ==========


Supplemental disclosure of cash flow information:
  Cash paid during the period for:
    Interest..............................................................       316,274          81,750
    Income Taxes..........................................................             0               0
</TABLE>

   The accompanying notes are an integral part of these financial statements

                                       6
<PAGE>
FLORIDA GAMING CORPORATION
NOTES TO FINANCIAL STATEMENTS
June 30, 1997
(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

DISCLOSURE:  The preparation of financial statements in conformity with 
generally accepted accounting principles requires management to make 
estimates and assumptions that affect the reported amounts of assets and 
liabilities and disclosure of contingent assets and liabilities at the date 
of the financial statements and the reported amounts of revenues and expenses 
during the reporting period.  Actual results could differ from those 
estimates.

COMPANY BACKGROUND:  Florida Gaming Corporation (the Company) operates live 
Jai Alai games and Inter-Track Wagering ("ITW') on Jai-Alai,  horse racing 
and dog racing in Miami, Tampa, Ocala, and Ft. Pierce Florida. 

Approximately 45% of the Company's common stock is controlled by the 
Company's Chairman either directly or beneficially through his ownership of 
Freedom Financial Corporation (Freedom) a closely held corporation.

CASH AND CASH EQUIVALENTS:  The Company considers all highly liquid 
investments purchased with an original maturity of three months or less to be 
cash equivalents.

PROPERTY, PLANT AND EQUIPMENT:  Property, plant and equipment are stated at 
cost.  Depreciation is provided using the straight-line and accelerated 
methods over the estimated useful life of the related assets.

REAL ESTATE HELD FOR EXPANSION:  The Company's investment in undeveloped land 
($1,617,495 at June 30, 1997, December 31, 1996 and 1995, respectively) is 
carried at cost and is included with land under property, plant and equipment 
in the accompanying balance sheet.

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

PARI-MUTUEL WAGERING:  Revenue is derived from acceptance of wagers under a 
pari-mutuel wagering system.  The Company accepts wagers on both on-site and 
off-site ITW events.  On-site live Jai-Alai 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.  Off-site 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 $66,623 and $40,646 at June 30, 1997 and December 31, 
1996, respectively.  Unclaimed winnings totaled $685,591 and $930,017 at June 
30, 1997 and December 31, 1996, respectively, including $851,163 assumed in 
connection with the Company's

                                       7
<PAGE>

purchase of three (3) Jai Alai facilities on December 31, 1996 (See Note 8).

INCOME TAXES:  In February 1992, the Financial Accounting Standards Board (FASB)
adopted Statement of Financial Accounting Standards (SFAS) No. 109 "Accounting
for Income Taxes".  SFAS No. 109 was required to be implemented during the first
quarter of fiscal year 1994.  The Company adopted the standard as a cumulative
change in accounting principle during 1994.  There was no material impact on the
Company's financial position or results of operations related to the
implementation of the new standard.

STOCK OPTIONS:  The Company accounts for stock-based employee compensation
arrangements using the intrinsic value method provided in APB 25.  Under this
method, the cost of compensation is measured by the excess of the quoted market
price of the stock over the option price on the grant date (measurement date). 
The Company's stock option plans require the issuance of all options at a price
equal to the market price of the stock on the grant date.  Stock options issued
for non-compensation purposes are accounted 
for at fair value pursuant to FASB 123.

RECLASSIFICATION:  Certain 1996  amounts have been reclassified to conform with
their 1997 presentation.

(3) INCOME TAXES

At December 31, 1996, the Company had tax net operating loss (NOL) carryforwards
of approximately $11,752,000 available to offset future taxable income.  These
NOL carryforwards expire fifteen years from the year in which the losses were
incurred or at various intervals through fiscal year 2011.  However, virtually
all 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 because Freedom's stock purchase discussed in Note D was
considered a change in ownership under the "deemed exercise rule" of IRC Section
382.  As a result, only the net operating losses attributable to the period
after the "change in ownership" (approximately $1,381,000 are not subject to the
Section 382 limitation).

The Company has unused general business tax credits of approximately $137,000. 
These credits expire at various dates through the year 2001 to offset any future
tax liabilities of the Company.

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.

(4) INCOME PER COMMON SHARE

The net loss  per common share was calculated based upon net loss and the
weighted average number of outstanding common shares (4,916,825 and 3,321,972
for the three months ended June 30, 1997, and 1996, respectively). Weighted
average outstanding common shares for the six months ended June 30, 1997, and
1996, were 4,688,763 and 3,261,093, respectively. Options and convertible
securities were not included in the computations of loss per shares for these
periods because their inclusion would be anti-dilutive. 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.  

(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.  Class A preferred stock
dividends totaled $31,040 and $31,712 during 1996 and 1995 respectively.  These
dividends were paid by the issuance of 5,164 common shares and $49 cash in lieu
of fractional shares in 1996 and 2,337 common shares and $83 cash in lieu of
fractional shares in 1995.

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, 1996 and 1995, 300
shares and 8,929 shares of Class A preferred stock were converted into 67 shares
and 2,008 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 shall be entitled to receive
$10.00 per share, plus accrued dividends, prior to any distribution to holders
of common stock.

                                       8
<PAGE>

The Company's Series B convertible preferred stock provides annual cumulative 
dividends at the rate of 8% to 10% of the consideration paid for the stock. 
Such dividends are payable in shares of the Company's common stock.  The 
consideration to be received by the Company upon initial issuance of each 
share of the Series B shares is $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 80% of the 
market value of the common stock.  On December 15, 1995, the Board of 
Directors reserved 600,000 shares of the Company's common stock for issuance 
upon conversion of the Series B preferred stock.  Upon liquidation, the 
holders of Series B preferred shares shall be entitled to be paid $1,000 per 
share plus 8% to 10% 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.  
During 1996, the Company issued an additional 2,300 Series B shares at 
$925 per share and 2,707.5 Series B shares were converted to 473,588 shares of 
common stock.  During the six months ended June 30, 1997, 357.5   Series B 
shares were converted to 76,051 shares of common stock.

The Company is authorized to issue 5,000 shares of Series C 8% Cumulative 
Convertible Preferred Stock, $.10 par value (the "Series C Preferred Stock"), 
which provides annual dividends at the rate of 8% of the share's Stated 
Value. The Stated Value per share equals $1,000 (as adjusted for any stock 
dividends, combination or split).  At the discretion of the Company's Board 
of Directors, such dividends may be paid in shares of the Series C Preferred 
Stock.

Holders of Series C Preferred Stock may convert all or any of such shares to 
the Company's Common Stock (the "Series C Conversion Shares") beginning 90 
days after the issuance of the Series C Preferred Stock.  If not converted 
earlier by the holder, the Series C Preferred Stock shall be converted 
automatically on December 31, 1998.  In general, the number of Series C 
Conversion Shares issuable on conversion of each share of Series C Preferred 
Stock shall equal the consideration paid for such share together with accrued 
and unpaid dividends on such share, if any, divided by the lesser of (i) 
$7.50 or (ii) 80% of the closing bid price of the Common Stock on the five 
trading days before conversion.  A holder of Series C Conversion Shares may 
not sell more than 33% of such shares between 90 and 120 days of his purchase 
of Series C Preferred Stock converted into such shares and 67% of such shares 
between 121 and 150 days of his purchase; a holder may generally sell all of 
his Series C Conversion Shares 151 days after his purchase. 

All shares of Series C Preferred Stock have been sold pursuant to offshore 
transactions exempt from registration pursuant to Regulation S promulgated 
under the Securities Act.  The Series C Conversion Shares must be resold in 
transactions exempt under Regulation S or another applicable exemption under 
the Securities Act, or (if the exemption under Regulation S becomes 
unavailable at any time before the third anniversary of the purchase of the 
Series D Preferred Stock) pursuant to the registration of the Series C 
Conversion Shares by the Company.

Upon liquidation, the holders of Series C Preferred Shares shall be entitled 
to be paid $1,000 per share plus 8% accrued dividends before any distribution 
to holders of Common Stock.  The Company has the right to redeem the shares 
of Series C Preferred Stock if a holder of such shares exercises his right of 
conversion at a time when the conversion price is below $5.00.  The 
redemption price to be paid by the Company is 125% of the Stated Value of 
such shares together with all accrued and unpaid dividends thereon.

During 1996, the Company issued 550 Series C shares at $1,000 per share.

The Company is also authorized to issue up to 5,000 shares of Series D 8% 
Cumulative Convertible Preferred Stock (the "Series D Preferred Stock"), 
which provides annual dividends at the rate of 8% of the shares' Stated 
Value.  The Stated Value per share equals $1,000 (as adjusted for any stock 
dividends, combination or split).  At the discretion of the Company's Board 
of Directors, such dividends may be paid in shares of the Series D Preferred 
Stock.

Holders of Series D Preferred Stock may convert all or any of such shares to 
the Company's Common Stock beginning 90 days after the issuance of the Series 
D Preferred Stock.  If not converted earlier by the holder, the Series D 
Preferred Stock shall be converted automatically on December 31, 1998.  The 
Company is obligated to file a registration statement (the "Series D 
Registration Statement") covering the shares of Common Stock issuable on 
conversion of the Series D Preferred Stock (the "Series D Conversion Shares") 
and to use its best efforts to cause the Series D Registration Statement to 
become effective.  In general, the number of Series D Conversion Shares 
issuable on conversion of each share of Series D Preferred Stock shall equal 
the Stated Value together with accrued and unpaid dividends on such shares, 
if any, divided by the Conversion Price, which is defined as the lesser of 
(i) $7.50 or (ii) 80% of the closing bid price of the Common Stock on the 
five trading days before conversion.  If the Series D Registration Statement 
has not been declared effective within 120 days from December 31, 1996 (the 
"Initial Issuance Date"), the Conversion Price shall be reduced by an amount 
between 3% and 20% (resulting in the 

                                       9
<PAGE>

issuance of a larger number of Series D Conversion Shares) based on the 
extent of such delay. No Series D Conversion Shares may be sold before the 
earlier of March 13, 1997 or the date on which the Series D Registration 
Statement becomes effective. Notwithstanding the effectiveness of the Series 
D Registration Statement, generally a holder of Series D Conversion Shares 
may not sell more than 33% of such shares between March 13, 1997 and April 
12, 1997, and 67% of such shares between April 13, 1997 and May 22, 1997, a 
holder may generally sell all of the Series D Conversion Shares after May 13, 
1997.

If the Series D Registration Statement has not been declared effective within
365 days of the Initial Issuance Date, a holder of Series D Preferred Stock
shall receive a preferential dividend equal to 10% of the Stated Value on the
Stated Value on the 366th day after the Initial Issuance Date and preferential
dividends of either 3% or 10% of the Stated Value every 30 days thereafter until
the 726th day after the Initial Issuance Date.

Upon liquidation, the holders of Series D Preferred Shares shall be entitled to
be paid $1,000 per share plus 8% accrued dividends before any distribution to
holders of Common Stock.  The Company has the right to redeem the shares of
Series D Preferred Stock if a holder of such shares exercises his right of
conversion at a time when the Conversion Price is below $5.00 or if the Series D
Registration Statement has not become effective within 120 days of the Initial
Issuance Date.  The redemption price to be paid by the Company is determined
using a ratio based on the trading price of the Company's Common Stock and the
Stated Value.

During 1996, the Company issued 650 Series D shares at $1,000 per share and on
January 16, 1997 the Company issued another 525 shares . During the six months
ended June 30, 1997,  900 Series D shares were converted to 278,745 shares of
common stock.

The Company is authorized to issue 2,000 shares of Series E 8% Cumulative
Convertible Preferred Stock, $.10 par value (the "Series E Preferred Stock"),
which provides annual dividends at the rate of 8% of the share's Stated Value. 
The Stated Value per share equals $1,000 (as adjusted for any stock dividends,
combination or split).  At the discretion of the Company's Board of Directors,
such dividends may be paid in shares of the Series E Preferred Stock.

Holders of Series E Preferred Stock may convert part of such shares to the
Company's Common Stock (the "Series E Conversion Shares") beginning 120 days
after the issuance of the Series E Preferred Stock and any or all such shares
after 180 days.  If not converted earlier by the holder, the Series E Preferred
Stock shall be converted automatically on April 4, 1999.  In general, the number
of Series E Conversion Shares issuable on conversion of each share of Series E
Preferred Stock shall equal the consideration paid for such share together with
accrued and unpaid dividends on such share, if any, divided by the lesser of (i)
$7.50 or (ii) 80% of the closing bid price of the Common Stock on the five
trading days before conversion. sell all of his Series E Conversion Shares 
151 days after his purchase.

All shares of Series E Preferred Stock have been sold pursuant to offshore
transactions exempt from registration pursuant to Regulation S promulgated under
the Securities Act.  The Series E Conversion Shares must be resold in
transactions exempt under Regulation S or another applicable exemption under the
Securities Act.

Upon liquidation, the holders of Series E Preferred Shares shall be entitled to
be paid $1,000 per share plus 8% accrued dividends before any distribution to
holders of Common Stock.

During 1997, the Company has issued 200 Series E shares at $1,000 per share.

The Class A Convertible Preferred Stock, the Series B Preferred Stock, the
Series C Preferred Stock, and the Series D  Preferred Stock are all equal in
rank with respect to the payment of dividends and the distribution of assets
upon liquidation of the Company.


(6) RELATED PARTY TRANSACTIONS

On August 26, 1994, Freedom Financial Corporation exercised its option in part
to purchase 400,000 shares of the Company's common stock at an exercise price of
$1.25 per share.  On October 12, 1994, Freedom exercised its option to acquire
an additional 300,000 shares.  These purchases resulted in approximately
$875,000 in additional equity capital for the Company.  Freedom retains an
option to purchase 1,030,000 shares at an exercise price of $1.25 per share.  On
April 21, 1997, the independent Directors of the Company adopted a resolution
extending Freedom's options to March 31, 2000.  On May 1, 1997 Freedom exercised
its option to acquire an additional 300,000 shares for 

                                       10
<PAGE>

$375,000. On August 1, 1997 Freedom exercised its option to acquire an 
additional 25,000 shares for $31,250. See also Note (7) Commitments and 
Contingencies - Casino America. 

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, prior to the transaction 
that resulted in current management assuming control of the Company, 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 include 
certain registration rights for all shares issued upon exercise.

On April 21, 1994, the Company adopted a new Non-qualified Stock Option Plan, 
subject to shareholder approval, 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 from 
$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 was 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 is exercisable after 
November 8, 1995 and also expires five years from date of grant.

On February 26 and 27 of 1997 the Company granted  390,000 Non-qualified 
options to Chairman Collett and the other Directors pursuant to and 
consisting of 25,000 shares under the existing Directors Plan, 240,000 shares 
under newly adopted grants for Directors based on years of service to the 
Company, and additional grant of 125,000 shares for Chairman/CEO Collett.  
(See Exhibits to this 10QSB listed in Item #6).

Under the Officer Non-qualified Stock Option plan (adopted in April 1994) the 
Company issued 25,000 in options exerciseable at $4.125 to two executive 
officers and 15,000 options at $4.125 to another officer.

Included in notes receivable is an approximately  $2,600,000 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.  Freedom Financial is owned 
substantially by the Company's Chairman.

(7) COMMITMENTS AND CONTINGENCIES

LITIGATION:  On May 13, 1994, American Jai-Alai, Inc. ("American") filed suit 
in the Circuit Court of the Fifteenth Circuit in Florida, Palm Beach County, 
against the Company.  American alleges that in August 1993, the Company 
entered into a contract with American that American would manage the Fronton 
if the Company acquired it.  American alleges that the Company and American 
agreed to enter into a five-year renewable management contract pursuant to 
which American would guarantee a $480,000 annual payment to the Company.  An 
additional sum of the Fronton's net operating income above $480,000 would be 
paid to the Company, with American receiving 25% of all net operating income 
above $750,000 annually.

In addition, American 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 also alleges that the Company granted it an option to 
purchase 

                                       11
<PAGE>

100,000 shares of Common Stock at $2.50 throughout the alleged management 
contract, but not to exceed 1997.

In addition, American alleges that the Company agreed to pay American 25% of 
any profit realized from the sale of the Fronton, if such sale was not to 
American pursuant to its alleged right of first refusal.

In the Complaint, American alleges, among other claims, breaches of fiduciary 
duty, breach of contract and fraud.  On May 20, 1994, counsel for American 
stated that American 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 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.  An 
Amended Complaint was filed on January 25, 1995, and the Company filed its 
responsive pleading on April 25, 1995, denying the allegations in the Amended 
Complaint.  The Company filed a Motion for Summary Judgment on February 20, 
1996, in which the Company asserts that, as a matter of law, no written 
management agreement exists between the parties.

On or about October 22, 1996, authorized representatives of the Company and 
American entered into a letter agreement of settlement in this matter, which 
is referred to as the "Memorandum of Understanding" or "MOU".  Since that 
date, the parties have been attempting to memorialize the MOU in final 
settlement documents and the Company has filed a motion to compel settlement. 
 If that motion is successful, the case should be settled and, therefore, 
dismissed.  The Company denies the allegations and believes that this 
proceeding is not likely to result in an adverse judgment that is material to 
the results of its operations and financial condition.

Subsequent to December 31, 1996, as part of an agreement to settle this 
litigation, the Company negotiated an option agreement with the principal of 
American providing American with a 6 month option to acquire the Company's 
Ocala Jai Alai for $2,000,000 and the right to receive 15,000 shares of the 
Company's common stock.  This agreement was finalized and the suit 
voluntarily dismissed on March 26, 1997. The 15,000 shares were issued by the 
Company on April 28, 1997.  These shares carry certain  "piggyback" 
registration rights.

On December 16, 1994, General Realty and Finance Co. filed in Palm Beach 
County, against the Company alleging a breach of a commission agreement for 
the purchase of the Ft. Pierce Jai Alai fronton.  A Motion to Transfer Venue 
was filed January 30, 1995, seeking to have venue transferred to St. Lucie 
County.  The Company previously paid a commission to a party to the suit and 
has attempted to pay the principal of General Realty, for the commission; 
however, the payment was rejected.  On January 3, 1996, the Company filed a 
Motion for Partial Summary Judgment as to the allegations that the Company 
breached a written commission agreement.  On January 29, 1996, the court 
issued an Order granting the Company's Motion for Partial Summary Judgment 
finding, as a matter of law, that there was no written commission agreement 
between General Realty and the Company.  General Realty filed its Second 
Amended Complaint on February 13, 1996, adding allegations that General 
Realty and the Company had an oral or implied commission agreement which had 
been breached by the Company.  The Company filed a responsive pleading to the 
Amended Complaint, and again moved from, and was granted, a summary judgment 
finding, as a matter of law, that there was no oral commission agreement 
between General Realty and the Company. That summary judgment left only 
equitable theories of recovery available to General Realty.  On or about 
December 12, 1996, the parties reached a settlement in mediation.  On April 
16, 1997, a final settlement was agreed to and the suit was voluntarily 
dismissed.  Per the settlement agreement Florida Gaming issued 7,000 in 
common stock,  paid  $30,000 in cash  and issued a $30,000 promissory Note  
to General Realty and Finance payable in equal installments through December 
1, 1997.  This note was paid off  in July of 1997.

CASINO AMERICA:  On October 4, 1994, the Company entered into a letter of 
intent (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 Fort Pierce Fronton.  Casino America owns and operates three riverboat 
and dockside casinos located in Mississippi and Louisiana.  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 by 2000, 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 by 
2000, 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.

                                       12
<PAGE>

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 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.

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.  Casino America is the sole holder of Freedom Preferred 
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 
1,030,000 shares of the Company's Common Stock, Freedom now owns directly 
1,649,480 shares of the Company's 4,948,121 shares of issued and outstanding 
Common Stock. On May 1, 1997 Freedom exercised its option to acquire an 
additional 300,000 shares for $375,000.

REGISTRATION RIGHTS:  The Company has committed upon certain terms and 
conditions, to include certain shares held by other parties, in a future 
registration statement it files on its own behalf, allowing those shares to 
be publicly traded. 

LEASES:  The Company rents totalizator (Autotote) and other equipment under 
leases which expire at various dates through 1999.  The totalizator leases 
require a minimum annual rental plus contingent rentals based on a percentage 
of the handle in excess of the minimum annual rental. 

STOCK APPRECIATION GUARANTEES:  In connection with the purchase of certain 
real estate, the Company issued 47,336 shares of its $.10 par value stock 
having a quoted market value of $3.10 on the date of issue.  The real estate 
purchase agreement included the Company's guarantee of the appreciation in 
value of such stock as follows:

  *  If the seller holds the stock for at least three years from the date of 
closing, (the "$10.00 Guaranty Date") the market value of the stock at the 
end of the three year period will be at least $10.00 per share.

  *  If the Company or its successors or assigns or any entity in which the 
Company has an interest is approved as a casino permit holder within three 
years from the date of closing this transaction, and in fact does open a 
casino, then in that event the Company guarantees that the market value of 
the stock will be at least $20.00 per share, two years from the date that the 
Company or its successors or assigns or any entity in which the Company has 
an interest actually opens and is operating a casino, (the "$20.00 Guaranty 
Date").

  *  For the purpose of the agreement, the price per share on the $10.00 
Guaranty Date and the $20.00 Guaranty Date shall be the over the counter bid 
price, ("Market Value").  On the $10.00 and $20.00 Guaranty Date, Seller 
shall request in writing to the Company to reimburse Seller for the 
difference between the market value of the shares and the guaranteed price.  
Seller shall remit with said request evidence that Seller is still in 
ownership and possession of said stock.  The Company shall pay the difference 
to Seller within ninety (90) days from receipt of Seller's request.

In addition to the Company's guarantee, Freedom Financial Corporation 
provided a similar guarantee as a further inducement to the seller of the 
real estate. Based on the December 31, 1996 closing price of the Company's 
common stock ($5.31), a payment of $222,006, the equivalent of 41,809 shares 
would be due under the $10 guarantee and a payment of $695,366, the 
equivalent of 130,954 shares, would have had to be made at that date to 
satisfy the terms of the $20 guarantees.

COLLECTIVE BARGAINING AGREEMENT:  The Company is a party to a collective 
bargaining agreement with the 

                                       13
<PAGE>

International Jai Alai Players Association U.A.W. Local 8868, AFL-CIO.  The 
agreement allows the Company to negotiate individual contracts with players 
and provides for minimum salaries and bonuses based on pari-mutuel handle, 
certain cesta allowances and retirement benefits.  The agreement continues 
from year to year unless timely notice of termination is given by either 
party to the agreement.

CONCENTRATION OF CREDIT:  The Company maintains significant cash balances 
with financial institutions in excess of the insurance provided by the 
Federal Deposit Insurance Corporation (FDIC).

(8) ACQUISITION OF WJA ASSETS

On September 12, 1996, the Company acquired notes (the "WJA Notes") of WJA 
Realty Limited Partnership ("WJA"), with balances aggregating about 
$20,000,000 from the Bank of Oklahoma, N.A., Tulsa, Oklahoma.  The WJA Notes 
were secured by, among other collateral, real estate and improvements 
consisting of three jai-alai and ITW facilities located in Miami, Tampa and 
Ocala, Florida (the "WJA Frontons").  Consideration for the WJA Notes was a 
combination of $2,000,000 in cash, a $6,000,000 promissory note bearing 
interest at the prime rate, 703,297 shares of the Company's Common Stock and 
a $1,000,000 non-interest bearing contingent note.

On November 25, 1996, the Company entered into an agreement with WJA and 
Florida Gaming Centers, Inc. a wholly-owned subsidiary of the Company (the 
"Subsidiary"), pursuant to which the Subsidiary agreed to acquire the WJA 
properties.  The acquisition was consummated as of December 31, 1996 for 
accounting purposes.  The WJA Frontons acquired were combined with the Fort 
Pierce Fronton into a new Subsidiary, Florida Gaming Centers, Inc.

The consideration for the acquisition included (i) the cancellation of WJA 
Notes and related obligations acquired by the Company from the Bank of 
Oklahoma, NA, (ii) the retention by WJA of 200,000 shares of the Company's 
common stock owned by WJA, and (iii) a profit sharing arrangement described 
in more detail below. The Company also assumed the principal amount 
outstanding under a $500,000 promissory note owed to Wheeler-Phoenix, Inc., 
with the terms amended to provide for repayment of principal over a ten year 
period following the closing in equal annual installments of $50,000 each and 
an annual interest rate of 6%. 

The profit sharing arrangement is based on the Subsidiary's net profits from 
Jai Alai operations as defined, before income taxes.  The Company will pay 
WJA 20% of the defined cumulative net profits of the Subsidiary for each of 
the ten full calendar years 1997 through 2006, subject to a cumulative 
$1,000,000 per year cap described below.  The cumulative $1,000,000 cap is 
equal to the product of $1,000,000 multiplied by the number of years in the 
ten-year period completed, minus the sum of all amounts previously paid under 
the 20% profit sharing arrangement.  In addition, if the Subsidiary has net 
profits in any calendar year during the ten-year period in excess of 
$5,000,000, and WJA does not receive a 20% payment on the entire amount 
because of the cumulative $1,000,000 per year cap, the Subsidiary shall pay 
WJA 5% of the portion of the net profits on which the 20% payment is not 
made.  No net profit payments will be due after the ten year period.  If 
during the ten year period, the Subsidiary disposes of any of its significant 
assets or operations, then WJA would be entitled to receive an amount equal 
to ten percent of the Subsidiary's gain, if any, on the asset or operations 
disposition.

Two principals of WJA, also entered into consulting arrangements with the 
Subsidiary.  One principal entered into a ten-year consulting agreement with 
the Subsidiary, with annual compensation of $100,000 during the first five 
years of the agreement and annual compensation of $50,000 during the second 
five years of the agreement.  The other principal entered into a five-year 
consulting agreement with the Subsidiary, with annual compensation of 
$240,000, plus certain benefits.  These two individuals were also granted 
stock options on the Company's stock with a fair value of $150,298.

A summary of the WJA assets acquired and consideration therefor is as follows:

                                            ALLOCATED
  ASSETS ACQUIRED                             AMOUNT

  Jai Alai Frontons in Miami, Tampa,
   and Ocala,                              $17,428,059
  Cash                                         381,997
  Notes receivable                             167,934
  Inventory                                    134,974
  Other assets                                 308,279
                                           -----------
                                           $18,421,243
                                           ===========

                        14

<PAGE>

Management allocated the purchase price to the basis of the assets acquired
based on available appraisals or other fair value information.

  CONSIDERATION PAID                          AMOUNT

  Cancellation of notes and interest
    receivable from WJA at Company
    carrying value                         $14,692,298
  Accounts payable and other accrued
    expenses assumed                         3,078,647
  Assumption of Wheeler-Phoenix note           500,000
  Fair value of stock options issued           150,298
                                           -----------
                                           $18,421,243
                                           ===========

(9) GAMING VENTURE INVESTMENTS

During 1995, the Company entered into several arrangements with different 
Native American Tribes to explore possible opportunities for gaming ventures. 
 The arrangements generally provide the Company the right to receive 
compensation from the Tribe's share of the potential gaming profits for 
supplying the management services and/or financing necessary for the 
construction and operation of the gaming facilities. The Company's commitment 
to provide construction financing and working capital is contingent upon the 
Tribes' procurement of judicial or regulatory approval to operate a gaming 
venture.  At December 31, 1996, the Company's contingent commitment to 
provide financing to potential gaming ventures totaled $5,000,000.  
Management expects the funds necessary to meet this commitment to be obtained 
through the issuance of additional debt or equity securities should the 
gaming operations materialize.  The Company expended $21,000 and $729,347 
during 1996 and 1995, respectively related to these gaming venture 
arrangements of which $-0- and $406,347 are included in Other Expense in the 
accompanying 1996 and 1995 Statements of Operations, respectively.  Funds 
expended in 1996 and 1995 in amounts of $21,000 and $323,000,  respectively, 
were made to one Tribe as working capital loans and are carried as an 
Investment on the accompanying Balance Sheets based on the Company's 
financing ("loan") agreement with the recipient Tribe.  Recovery of these 
funds under the "loan" agreement is contingent upon such agreement becoming 
effective after the Tribe receives judicial approval to establish the 
intended gaming operation. The Tribe has not been able to obtain the 
necessary regulatory or judicial approval to operate the contemplated gaming 
ventures.  The financing agreement which is carried as an investment on the 
accompanying balance sheet expired on June 30, 1997, unless extended. 
Management has provided a reserve of $34,000 against the investment to 
reflect the diminished expectation of success in the short-term.


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

GENERAL

Florida Gaming Corporation (the "Company") currently owns and operates four 
jai-alai and inter-track pari-mutuel wagering facilities (each, a "Fronton," 
and collectively, the "Frontons") located in South and Central Florida.  The 
Company's business  consists primarily of its operations at the Frontons, 
which include, among other things, live jai-alai, inter-track pari-mutuel 
wagering ("ITW") on jai-alai, thoroughbred racing, harness racing, and dog 
racing, poker, dominoes, and the sale of food and alcoholic beverages.  

The Company's Fort Pierce, Tampa and Ocala locations provide audio, video and 
Inter-Track Wagering ("ITW")  on live inter-track and interstate broadcasting 
of horse racing, dog racing and jai-alai from around the State  of Florida as 
well as the rest of the country.  The Miami location receives limited ITW 
broadcasts, but broadcasts its jai-alai performances to other gaming 
facilities in Florida, the rest of the United States, and Mexico.  ITW 
provides significant additional revenue as well as providing additional 
entertainment for customers. 

The term "pari-mutuel wagering," which refers to the betting by members of 
the public against each other, as used in this report includes wagering on 
both live Jai-Alai performances and ITW.

                                       15
<PAGE>

Since its inception, and before the acquisition of the Fort Pierce, Fronton 
in February 1994, the Company engaged in several other lines of business, 
none of which are currently in operation.  In March, 1993, the Company sold 
699,480 shares of common stock to Freedom Financial Corporation ("Freedom") 
and present management assumed operating control of the Company. 

The Company's principal place of business and executive offices are located 
at 3500 NW 37th Avenue, Miami, Florida 33142.  The Company changed its name 
from Lexicon Corporation to Florida Gaming Corporation on March 17, 1994.  
The Company was incorporated in Delaware in 1976.

ACQUISITION OF FRONTONS/DEVELOPMENT OF CARDROOMS

ACQUISITION OF THE FT. PIERCE FRONTON.  The Company acquired the Ft. Pierce 
Fronton from WJA Realty Limited Partnership ("WJA") pursuant to an agreement 
with WJA dated October 6, 1993.  On February 1, 1994, the Company received 
approval from the Florida Department of Business and Professional Regulation, 
Division of Pari-Mutuel Wagering (the "DPMW") to transfer the pari-mutuel 
permit for the Ft. Pierce Fronton from WJA to the Company. The purchase 
transaction with WJA was also closed on that date.  Consideration for the 
acquisition consisted of 200,000 shares of Company Common Stock and 
$1,500,000 in cash at closing, plus $1,000,000  in the form of a ten-year 8% 
mortgage.

ACQUISITION OF THE MIAMI, TAMPA AND OCALA FRONTONS.  On September 12, 1996, 
the Company acquired secured notes (the "WJA Notes") of WJA, with balances 
aggregating $20,000,000 from the Bank of Oklahoma, N.A., Tulsa, Oklahoma.  
The WJA Notes were secured by real estate and improvements consisting of 
three jai-alai and ITW facilities located in Miami, Tampa and Ocala, Florida 
(the "WJA Frontons") plus other collateral. Consideration for the WJA Notes 
was a combination of $2,000,000 in cash, a $6,000,000 promissory note bearing 
interest at the prime rate, 703,297 shares of the Company's Common Stock and 
a $1,000,000 non-interest bearing note. 
 
On November 25, 1996, the Company entered into an agreement with WJA and 
Florida Gaming Centers, Inc., a wholly-owned subsidiary of the Company (the 
"Subsidiary"), pursuant to which the Subsidiary agreed to acquire the WJA 
assets.  The acquisition was consummated as of January 1, 1997.  The WJA 
Frontons acquired were combined with the Fort Pierce Fronton into the 
Subsidiary.

The consideration for the acquisition included (i) the cancellation of WJA 
Notes and related obligations acquired by the Company from the Bank of 
Oklahoma, NA, (ii) the retention by WJA of 200,000 shares of the Company's 
common stock owned by WJA, and (iii) a profit sharing arrangement described 
in more detail below.  The Company assumed all liabilities of WJA arising in 
the ordinary course of the business, subject to certain limitations and 
exceptions.  The Company also assumed the principal amount outstanding under 
a $500,000 promissory note owed to Wheeler-Phoenix, Inc., with the terms 
amended to provide for repayment of principal over a ten year period 
following the closing in equal annual installments of $50,000 and an annual 
interest rate of 6%.

The profit sharing arrangement is based on the Subsidiary's net profits, as 
defined, before income taxes.  The Company will pay WJA 20% of the cumulative 
net profits of the Subsidiary for each of the ten full calendar years 1997 
through 2006, subject to a cumulative $1,000,000 per year cap described 
below.  The cumulative $1,000,000 cap is equal to the product of $1,000,000 
multiplied by the number of years in the ten-year period completed, minus the 
sum of all amounts previously paid under the 20% profit sharing arrangement.  
In addition, if the Subsidiary has net profits in any calendar year during 
the ten-year period in excess of $5,000,000, but does not receive a 20% 
payment on the entire amount because of the cumulative $1,000,000 per year 
cap, the Subsidiary shall pay WJA 5% of the portion of the net profits on 
which the 20% payment is not made.  No net profit payments will be due after 
the ten year period.  If during the ten year period, the Subsidiary disposes 
of any of its significant assets or operations, then WJA would be entitled to 
receive an amount equal to ten percent of the Subsidiary's gain, if any, on 
the disposition.

Two principals of WJA, Roger M. Wheeler, Jr. and Richard P. Donovan, have 
entered into consulting arrangements with the Subsidiary.  Mr. Wheeler has 
entered into a ten-year consulting agreement with the Subsidiary, with annual 
compensation of $100,000 during the first five years of the agreement and 
annual compensation of $50,000 during the second five years of the agreement. 
 Mr. Donovan has entered into a five-year consulting agreement with the 
Subsidiary, with annual compensation of $240,000, plus certain benefits.  

                                       16
<PAGE>

In 1980, WJA and three other pari-mutuel permit holders formed Summer 
Jai-Alai Partners ("SJA"), a Florida general partnership, to conduct 
pari-mutuel jai-alai operations at the Miami Fronton during the summer months 
("Summer Operations").  As part of the acquisition of the WJA assets, the 
Company acquired and currently owns a 21% interest in SJA. Under the terms of 
the partnership agreement, certain of the Company's costs and expenses will 
be allocated to Summer Operations based upon specific formulas set forth in 
the agreement.  In addition, pursuant to a lease agreement which expires in 
the year 2004, SJA rents the Miami Fronton for the time in which the summer 
jai-alai season is conducted.  The rental is based upon 1% of  handle, plus 
applicable Florida sales tax.  The Company's 21% interest in SJA  is 
accounted for under the equity method.

CARD ROOM DEVELOPMENT.  Florida House Bill No. 337 (now known as section 
849.086 of the Florida Statutes) became effective June 1, 1996.  This 
legislation authorized card rooms at licensed pari-mutuel facilities 
beginning in January, 1997.  The card  rooms aree administered and regulated 
by the Florida Department of Par-Mutuel Wagering ("DPMW").  Games are limited 
to non-banked poker games and dominoes.  Card room authorization is also 
subject to approval by the county commission in which the pari-mutuel 
facility is located.  This same bill also authorized full-card --simulcasting 
of races from out of state tracks such as Belmont, Meadowlands, Philadelphia 
Park, and Monmouth.  The Frontons in Fort Pierce, Tampa and Ocala are 
currently carrying several of these signals.  This legislation also reduced 
the pari-mutuel tax on handle from 5% to 4.25% at the Tampa, Fort Pierce, and 
Ocala frontons.  The pari-mutuel tax at Miami was reduced from 5% to 3.85%.

In late 1996, the county governments of Dade County and Hillsborough County, 
Florida, passed legislation permitting card rooms to be operated by all 
pari-mutuel facilities located in those counties.  As a result, the Company 
opened card rooms in Miami (on June 19th with 40 tables initially) and Tampa 
(on May 22nd with 30 tables initially) during the second quarter of 1997.  
Pursuant to Florida Statue 849.086 the Miami and Tampa facilities conduct low 
stakes ($10 per hand) poker and dominoes at these facilities two hours prior 
to, during and two hours following live jai-alai performances.  A rake of 
$.25 per person is the pari-mutuel's revenue from each hand dealt.  Dominoes 
tables are rented at the rate of $1.50 per half hour per player.  Florida 
state taxes will be paid at 10% of this revenue and 4% of the revenues will 
be paid to the Jai-Alai players. 

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 state-wide on-track handle 
per performance for the state of Florida fiscal years ended June 30, 1996 and 
1995 was approximately $79,004 and $87,512, respectively.  Aggregate handle 
for the fiscal year ended June 30, 1996 decreased approximately $10 million 
or 5%.  There can be no assurance that the jai-alai industry will improve 
significantly, if at all, in the future.  Because the Company's jai-alai 
business is tied directly to many if not all of the factors which influence 
the jai-alai industry as a whole, another players strike or the enactment of 
unfavorable legislation could have an adverse impact on the Company's 
operations.

Inter-track wagering 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, 1995 and 1996 increased to approximately $443 million and $480 million, 
respectively.  ITW handle at the Company's Frontons (including the newly 
acquired Miami, Tampa and Ocala facilities) have demonstrated similar growth 
in recent years, increasing from $46.8 million in the year ended December 31, 
1995 to approximately $50.3 million for the year ended December 31, 1996.

RESULTS OF OPERATIONS - THREE AND SIX MONTHS 1997 COMPARED WITH THREE AND 
SIX MONTHS 1996

During the quarter and six months ended June 30, 1997, the Company's 
operations reflects six months' operation of live Jai-Alai performances at 
Miami and Tampa.  The Ft. Pierce Fronton conducted live jai-alai 
performances January through April. A full schedule of inter-track wagering 
was also conducted at all facilities with the exception of Miami, which 
offers limited ITW product due to blackouts imposed as a result of its close 
proximity to other South Florida pari-mutuels. The Miami facility, however, 
broadcasts its jai-alai performances to other gaming facilities in Florida, 
the rest of the United States, and Mexico. The Ocala Fronton only operated 
inter-track wagering during the first quarter and began its live season May 
25th. 

HANDLE ANALYSIS

Total Handle (amount of money wagered) for the quarter ended June 30, 1997 
was $39,511,535 of which $25,225,117 

                                       17
<PAGE>

was from live and host jai-alai wagering and $14,286,418 was from inter-track 
guest wagering Total handle for the six months ended June 30, 1997 was 
$83,391,665, of which $54,414,727 was from live and host jai-alai  wagering 
and $28,976,938 was from guest inter-track wagering.

Total handle for the quarter ended June 30, 1996 was $6,163,885 of which 
$795,457 was from live jai-alai wagering and $5,368,428 was from inter-track 
wagering. Total  handle for the six months ended June 30, 1996 was 
$15,159,152, of which, $3,665,582 was from live jai-alai wagering and 
$11,493,570 was from inter-track wagering. 

HANDLE INCREASE

Total handle for the quarter ended June 30, 1997 was $39,511,535, an increase 
of $33,347,650 over the same period in 1996. The increase consisted of an 
increase in live and host jai-alai handle of $24,429,660 and an increase of 
$8,917,990 in ITW handle.

Total handle for the six months ended June 30, 1997 was $83,391,665, an 
increase over the same period in 1996 of $68,232,513. This increase was 
attributable to an increase in live and host jai-alai wagering handle of 
$50,749,145 and an increase in inter-track wagering handle of $17,483,368. 
These increases were primarily the result of the pari-mutuel operations 
acquired from World Jai-Alai as described above.  

REVENUES

Pari-mutuel revenues( net of state pari-mutuel taxes) for the quarter ended 
June 30, 1997 were $5,372,876 compared to pari-mutuel revenues of $709,672 
for the same period in 1996. Pari-mutuel revenues for the six months ended 
June 30, 1997 were $11,618,120 compared to pari-mutuel revenues of $1,948,466 
for the same period in 1996. Revenues for the quarter ended June 30, 1997 
($5,372,876) consisted of $4,100,204 from jai-alai wagering and $1,272,672 
from inter-track wagering.  Revenues for the quarter ended June 30, 1996 
($709,672) consisted of $175,820 from live jai-alai wagering and $533,852 
from inter-track wagering.  Revenues for the six months ended June 30, 1996 
($1,948,466) consisted of $807.804 from live jai-alai and $1,140,602 from 
inter-track wagering. These increases were primarily the result of the 
pari-mutuel operations acquired from World Jai-Alai as described above.    

During the Quarter ended June 30, 1997, the Company opened two card room 
facilities at Tampa on May 22nd  and Miami on June 19th. Consequently, the 
quarter and six months ended June 30, 1997, reflects only nine (9) days of 
operations in Miami and twenty-nine (29) days of operations at the Tampa 
facility.  Card room revenue for this short period of operations was $99,649.

Admissions income, net of state taxes, for the three and six months periods 
ended June 30, 1997 were $148,824 and $325,599 respectively. This compares to 
$32,822 and $77,334 for the three and six month period ended June 30, 1996. 
Food, beverage and other income for the quarter and six months ended June 30, 
1997 were $1,022,980 and $2,286,877,  respectively. This compares to the 
three and six month period ended June 30, 1996 of $160,187 and $496,565, 
respectively. These increases were primarily the result of  the WJA sset 
acquisition. Attendance for live jai-alai performances and ITW performances 
was approximately 304,053 and 666,316 for the quarter and six months ended 
June 30, 1997,  respectively.  This compares to 362,263 and 639,137 for the 
same periods in 1996. 

GENERAL AND ADMINISTRATIVE EXPENSES

The Company's general and administrative expenses were $2,382,931 and 
$4,793,045 for the three months and six months  ended June 30, 1997, 
respectively.  This compares to $487,685 and $913,911 for the three months 
and six months ended June 30, 1996, respectively.  The increase of $1,895,246 
for the quarter ended June 30, 1997, as compared to the same period in 1996 
resulted from taking on the cost of administration for three additional 
Jai-Alai facilities in Miami, Tampa, and Ocala, Florida, net of staff 
reductions and consolidations.

Significant categories of general and administrative expenses and their 
comparison to the second quarter last year are as follows. Executive salaries 
were $213,735 for the second quarter of 1997 compared $144,912 for the 
quarter ended June 30, 1996. Advertising increased $425,708 to $484,085, with 
approximately $200,000 utilized in the promotion and introduction of the new 
card room facilities.  Professional fees were $85,065 compared to $39,051 for 
the same three month period in 1996.  Consulting fees increased from $10,026 
to $86,200. Former executives of World Jai-Alai were paid $82,000, pursuant 
to the purchase agreement.  Travel and entertainment expense totaled $116,451 
for the second quarter of 1997, compared to $62,484 for the second quarter of 
1996. Another significant cost included is approximately $311,488 in payroll 
taxes. Employee benefits increased to $201,104.  Property taxes increased 
significantly to $213,078 as a result of the WJA purchase. Insurance also 
increased significantly to $76,071 as a result of the company's expanded 
operations.  Public company costs including shareholder relations/information 
and filing fees increased to $35,908 from $27,882. Interest expense totaled 
$163,123 and $40,460 for the three month period ended June 30, 1997 and June 
30, 1996, respectively.  The $122,663 increase in interest expense was 
primarily the 

                                       18
<PAGE>

result of the bank debt incurred which was related to the purchase of the WJA 
facilities described earlier.

Significant categories of general and administrative expenses and their 
comparison on a six month period in 1997 versus 1996 are as follows.  
Executive salaries were $542,698  for the six months ended June 30, 1997, 
compared to $289,825 for 1996. Advertising increased $570,897 to $860,722.   
Professional fees were $150,729 compared to $94,725 for the same period in 
1996.  Consulting fees increased from $20,907 to $174,100. Former executives 
of World Jai-Alai were paid $164,000, pursuant to the purchase agreement.  
Travel and entertainment expense totaled $207,988 compared to $102,848 for 
the first six months of 1996. Another significant cost included is 
approximately $677,463 in payroll taxes.  Employee benefits increased to 
$381,884. Public relations expense increased to $150,409 as the result 
primarily of admission and other discounts at the expanded group of 
facilities. Property taxes increased significantly to $387,744 as a result of 
the company's expanded operations. Insurance also significantly to $239,243 
as a result of the company's expanded operations. Public company costs 
including shareholder relations/information and filing fees increased to 
$81,471 from $63,275. Interest expense totaled $316,274 and $81,749 for the 
six month period ended June 30, 1997 and June 30, 1996, respectively.  The 
$234,525 increase in interest expense was primarily the result of the bank 
debt incurred which was related to the purchase of the WJA facilities 
described earlier.

OPERATING EXPENSES 2ND QUARTER

The Company's operating expenses for the three months ended June 30, 1997 and 
June 30, 1996  were $5,027,498 and $806,651, respectively.  Depreciation and 
amortization expense for the three months ended June 30, 1997 and June 30, 
1996,  was $73,711 and $48,600, respectively.  Player costs, which include 
salaries, benefits, and support staff, represent a significant portion of 
operational expenses.  Player costs for the quarter  ending June 30, 1997 and 
June 30, 1996, were $1,633,284 and $177,320, respectively, reflecting the 
expanded operation of two year-round schedules in Miami and Tampa and one and 
a half month's operation in Ocala compared to one month of jai-alai operation 
at the Ft. Pierce fronton during this period in 1996. Rental and service 
costs for totalizator wagering equipment and satellite receiving/television 
equipment also represent a significant portion of operating expenses.  These 
expenses totaled $576,587, for the three months ended June 30, 1997, compared 
to $90,409 for three months ended June 30, 1996.   The components of the 1997 
total ($576,587) were $85,058 in ITW tote, interface, and telephone charges; 
$220,952 in totalizator equipment rental; $146,553 in satellite charges and 
$124,025 in camera/television rental.  Utilities expense totaled $285,459 and 
$32,334 respectively, for the three months periods ended June 30, 1997 and 
June 30, 1996. Program costs totaling $188,931 and $28,193, respectively, are 
also included in the total operating expenses for the three month periods 
ended June 30, 1997 and 1996. Operating expenses, including payroll costs for 
the bar, restaurant, souvenir and concessions costs were $703,564 and $94,680 
for the three month periods which ended June 30, 1997 and June 30, 1996, 
respectively. Operating payrolls and contract costs totaled $1,253,640 and 
$234,915 for the three month periods ended June 30, 1997 and June 30, 1996, 
respectively, excluding player costs and payroll costs included in the bar, 
restaurant, souvenir and concessions areas.  Of the $1,253,640, $438,467 was 
mutuels payroll, $354,398 was maintenance and $305,092 was security. 
Maintenance expense for the three months ended June 30, 1997,  totaled 
$170,245. These increases were primarily the result of the expanded 
pari-mutuel operations due to acquisition of the assets of World 
Jai-Alai.

OPERATING EXPENSES SIX MONTHS

The Company's operating expenses for the six months ended June 30, 1997 and 
June 30, 1996  were $9,943,955 and $2,139,357, respectively.  Depreciation 
and amortization expense for the six month period ended June 30, 1997 and 
June 30, 1996,  was $291,722 and $97,200, respectively. Player costs, which 
include salaries, benefits, and support staff, which represents a significant 
portion of operational expenses.  Player costs for the six months ended June 
30, 1997 and June 30, 1996, were $3,310,563 and $669,322, respectively, 
reflecting the expanded operation of two year-round schedules in Miami and 
Tampa and one and a half month's operation in Ocala compared to only four 
months of jai-alai operation at only the Ft. Pierce fronton during this same 
period in 1996.  Rental and service costs for totalizator wagering equipment 
and satellite receiving/television equipment also represent a significant 
portion of operating expenses.  These expenses totaled $1,143,384, for the 
six months ended June 30, 1997, compared to $217,057 for six months ended 
June 30, 1996.   The components of the 1997 total were $152,277 in ITW tote, 
interface, and telephone charges; $451,631 in totalizator equipment rental; 
$287,553 in satellite charges and $251,923 in camera/television rental.  
Utilities expense totaled $523,004 and $66,882 respectively, for the six 
months periods ended June 30, 1997 and June 30, 1996. Program costs totaling 
$355,996 and $68,173, respectively, are also included in the total operating 
expenses for the six month periods ended June 30, 1997 and 1996. Operating 
expenses, including payroll costs for the bar, restaurant, souvenir and 
concessions costs were $1,476,489 and $245,423 for the six month periods 
which ended June 30, 1997 and June 30, 1996, respectively.  Operating 
payrolls and contract costs totaled $2,527,031 and $575,906 for the six month 
periods ended June 30, 1997 and June 30, 1996, respectively, excluding player 
costs and payroll costs included in the bar, restaurant, souvenir and 
concessions areas. Of the $2,527,031, $889,963 was mutuels payroll, $695,863 
was maintenance and $620,623 was security. Maintenance expense for the six 
months ended June 30, 1997,  totaled $307,029. These increases were primarily 
the result of the expanded pari-mutuel operations due to acquisition of

                                       19
<PAGE>

the facilities of World Jai-Alai.

OTHER INCOME

The Company had net interest and other income of $144,392 and $211,561 for 
the three and six month period ended June 30, 1997, respectively, as compared 
to $60,208 and $104,905 for the three and six month periods ended June 30, 
1996.  The increase in interest  income was the result of an increase of 
funds invested in short term cash equivalent funds during the first quarter 
of 1997 due to additional equity capital being injected during the first 
quarter of 1997 and an increase in the credit line with Freedom Financial 
Corporation (See Liquidity and Capital Resources). Approximately $79,000 in 
allocation income related to the operation of the Summer Jai-Alai in 
Miami is included for the second quarter.  

TAX LOSS CARRYFORWARDS

At December 31, 1996, the Company had approximately $11,752,000 in net 
operating loss carryforwards. However, because of 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 $1,381,000 attributed to the period after the change of 
ownership are not subject to the Section 382 limitation. 

SUMMARY OF OPERATIONS

The Company had a net loss of $717,753  or $0.15 per common share, for the 
three months ended June 30, 1997, compared to a net loss of $380,047 or $.11 
per common share for the three month period ended June 30, 1996. The Company 
had a net loss of $509,250  or $0.11 per common share,  for the six months 
ended June 30, 1997, compared to a net loss of $523,258 or $.16 per common 
share for the three month period ended June 30, 1996. The increased loss for 
the quarter ended June 30, 1997 was primarily caused by the factors discussed 
above. The most dramatic being the business expansion due to the acquisition 
of the World Jai-Alai properties and costs associated with the card room 
introductions while being open only 21% of the quarter.

The Company has expended approximately $2,194,754 for the period ended June 
30, 1997 in capital improvements related primarily to the construction of 
Poker Room facilities at Miami and Tampa. Total renovation costs are 
anticipated to be approximately $2.3 million. 

LIQUIDITY AND CAPITAL RESOURCES

The balance of the Company's cash and cash equivalents at June 30, 1997 was 
$1,202,107.  At June 30, 1997 the Company had a decrease in working capital 
of $1,018,365 from December 31, 1996. The decrease was primarily the result 
of the construction and pre-opening costs associated with the card rooms in 
Tampa and Miami ( approximately $2 million), growth in accounts payable 
(approximately $2 million),  and a $581,000 increase in the current portion 
of long term debt maturing within one year. The decrease in liquidity is also 
net of $2,416,401 in additional funds received January and April in 
connection with  Regulation D and Regulation S Convertible Preferred Stock 
offerings.  

During the six months ended June 30, 1997, net cash provided by in the 
Company's operating activities was $772,374.  The Company's continuing 
operating expenses consisted principally of office expenses, general and 
administrative expenses, and costs associated with Fronton operations.  
Principal revenues were from net pari-mutuel wagering commissions 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 six months ended June 30, 1997, cash flow used by investing 
activities was $3,003,220.  Of this $2,194,754 was the result of additions to 
plant and equipment, the bulk of which was attributable to  card room 
construction. During the fourth quarter of 1995, the Company lent an 
affiliated company (Freedom Financial) funds on a demand secured credit line, 
which bears interest at the prime rate plus 2% (10.50%).  Funds advanced 
during the six months ended June 30, 1997 under this agreement totaled 
$808,466.

During the six months ended June 30, 1997, cash flow from financing 
activities was $2,525,426.  Cash flow from financing activities consisted of 
approximately $2,416,401 in net funds generated from the sale of convertible 
preferred stock; and $375,000 generated when Freedom Financial exercised 
options for 300,000 common shares. The company had  a net reduction of 
$265,975 in borrowings for the six months ended June 30, 1997. Subsequent to 
June 30, 1997, the Company raised another $1.16 million in funds via the sale 
of  convertible debenture  as described in its Current Report on Form 8K 
dated July 14, 1997.

The Company has terminated discussions relative to gaming ventures
with all Native American tribes except for the

                                       20
<PAGE>

Rincon Luiseno Band of the Mission Indians in San Diego County, California.  
Due to adverse decisions in other Courts in related cases 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 outstanding balance on the loan to the 
Rincon tribe was $310,000 as of June 30, 1997.

Additional capital  will be required for the recently announced expansion 
concerning the potential acquisition of a 200 room hotel and casino in Las 
Vegas, Nevada, as described in Exhibit 99.1 in Part II of this report. 
Although the Company is in the process of due diligence and no definitive 
agreement has been reached , the casino bank and purchase price could require 
a much as $18 million in cash. Florida Gaming is in the process of trying to 
obtain approval for a card room at its Ft. Pierce facility and is considering 
the addition of flea markets at Ft. Pierce and Tampa. The company also has 
substantial  mortgage debt repayments of $2 million due over the next twelve 
months with $1.8 million of this due to the Bank of Oklahoma ("BOK") .

In light of  items described in the preceding paragraph the Company is 
currently evaluating sources of funding including long-term equity and debt 
financing, including discussions with investment banking firms. These include 
mortgage debt utilizing the values of the existing and recently acquired real 
estate  (see Note 8 to the Financial Statements - Acquisition of WJA Assets). 
On May 1, 1997 Freedom exercised 300,000 of its options for $375,000 and on 
August 1, 1997 Freedom exercised options for an additional 25,000 shares 
($31,250).  The company believes that its current financial condition 
provides adequate capital reserves and liquidity.


                          PART II - OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS.

        None.

Item 2. CHANGES IN SECURITIES.

        (a)  Not applicable.

        (b)  Not applicable.

        (c)  In May 5, 1997, the Company issued 4,977 shares
             of Common Stock upon the conversion of 22.5 shares of
             Series B Preferred Stock.  On May 14, 1997, the Company
             issued 32,664 shares of Common Stock upon the
             conversion of 121 shares of Series D Preferred Stock. 
             On May 15, 1997, the Company issued 10,257 shares of
             Common Stock upon the conversion of 38 shares of Series
             D Preferred Stock.  On May 29, 1997, the Company issued
             13,871 shares of Common Stock upon the conversion of 
             43 shares of Series D Preferred Stock.  On May 30,
             1997, the Company issued 15,827 shares of Common Stock
             upon the conversion 50 shares Series D Preferred Stock. 
             On June 5, 1997, the Company issued 16,014 shares of
             Common Stock upon the conversion of 48 shares of Series
             D Preferred Stock.  On June 6, 1997, the Company issued
             20,826 shares of Common Stock upon the conversion of 
             62 shares of Series D Preferred Stock.  On June 9, 1997,
             the Company issued 28,506 shares of Common Stock upon
             the conversion of 84 shares of Series D Preferred
             Stock.  On June 11, 1997, the Company issued 68,937 shares
             of Common Stock upon the conversion of an aggregate of 
             22.5 shares of Series B Preferred Stock and 189 shares 
             of Series D Preferred Stock.  On June 18, 1997, the Company 
             issued 25,383 shares of Common Stock upon the conversion of
             75 shares of Series D Preferred Stock. On June 24, 1997, 
             the Company issued 15,141 shares of Common Stock upon the
             conversion of 50 shares of Series D Preferred Stock.  On 
             July 1, 1997, the Company issued 3,631 shares of Common Stock
             upon the conversion of 12 shares of Series D Preferred
             Stock.  On July 8, 1997, the Company issued 23,775
             shares of Common Stock upon the conversion of an
             aggregate of 50 shares of Series C Preferred Stock and
             25 shares Series D Preferred Stock.  On July 21, 1997,
             the Company issued 34,404 shares of Common Stock upon
             the conversion of 100 shares of Series C Preferred
             Stock.  On July 22, 1997, the Company issued 26,258
             shares of Common Stock upon the conversion of 75 shares
             of Series D Preferred Stock.  On July 25, 1997, the
             Company issued 8,789 shares of Common Stock upon the
             conversion of 25 shares of Series D Preferred Stock. 
             No underwriters were used in any of these conversions. 
             The shares 

                                       21
<PAGE>

             were issued in accordance with Section 3(a)(9) of the 
             Securities Act of 1933.

             On August 1, 1997, the Company issued 25,000 shares of
             its common stock to Freedom Financial Corporation
             ("Freedom") for cash consideration of $31,250.  The
             issuance was in connection with the exercise in part of
             the options previously issued to Freedom pursuant to a
             Stock Purchase Agreement dated March 31, 1993.  Freedom
             retains an option to purchase  1,005,000 shares of
             common stock at an exercise price of $1.25 per share. 
             No underwriters were used in these transactions.  The
             shares of common Stock were issued in transactions not
             involving a public offering in accordance with Section 4(2)
             of the Securities Act of 1933, as amended.


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.

        (a) LIST OF EXHIBITS FILED.

            Exhibit 27 - Financial Data Schedule.

            Exhibit 99.1 - Letter of Intent dated July 30, 1997
            between the Company and Flamingo Street, LLC.

        (b) REPORTS ON FORM 8-K.

            During the quarter ended June 30, 1997, the Company
            filed a (i) Form 8-K Current Report dated April 4,
            1997, concerning Item 9, SALES OF EQUITY SECURITIES
            PURSUANT TO REGULATION S, reporting the issuance of 200
            shares of the Company's Series E 8% Cumulative
            Convertible Preferred Stock and (ii) a Form 8-K Current
            Report dated May 1, 1997, concerning Item 5, OTHER
            EVENTS, reporting Freedom Financial Corporation's
            exercise of its options to purchase 300,000 shares of
            the Company's Common Stock at a per share exercise
            price of $1.25.  Following the quarter ended June 30,
            1997, the Company filed a Form 8-K Current Report dated
            July 10, 1997, concerning Item 9, SALES OF EQUITY
            SECURITIES PURSUANT TO REGULATION S, reporting the
            issuance of a $1,200,000 5% Cumulative Convertible
            Debenture due December 31, 1998.  No financial
            statements were filed as a part of these Form 8-K
            Current Reports.

                                       22
<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:  AUGUST 14, 1997            By:  /s/ W.B. COLLETT
                                      ----------------------------------------
                                      W.B. COLLETT
                                      Chairman of the Board
                                      and  Executive Officer


                                  (Principal Executive Officer)


Date:   AUGUST 14, 1997           By:  /s/ TIMOTHY L. HENSLEY
                                      ----------------------------------------
                                      Timothy L. Hensley
                                      Executive Vice President
                                      and Chief Financial Officer


                                  (Principal Financial and Accounting Officer)

                                       23

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE 10QSB
FOR THE PERIOD ENDED JUNE 30, 1997 AND SHOULD BE READ IN CONJUNCTION WITH THOSE
FINANCIAL STATEMENTS AND FOOTNOTES AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                            1202
<SECURITIES>                                         0
<RECEIVABLES>                                     2869
<ALLOWANCES>                                         0
<INVENTORY>                                        149
<CURRENT-ASSETS>                                  4920
<PP&E>                                           25118
<DEPRECIATION>                                     800
<TOTAL-ASSETS>                                   30399
<CURRENT-LIABILITIES>                             8387
<BONDS>                                              0
                                4
                                          0
<COMMON>                                           521
<OTHER-SE>                                       15239
<TOTAL-LIABILITY-AND-EQUITY>                     30399
<SALES>                                              0
<TOTAL-REVENUES>                                 14330
<CGS>                                                0
<TOTAL-COSTS>                                    15051
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 316
<INCOME-PRETAX>                                  (509)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              (509)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (509)
<EPS-PRIMARY>                                    (.11)
<EPS-DILUTED>                                        0
        

</TABLE>

<PAGE>
Exhibit 99.1
                            FLAMINGO STREET, LLC
                            C/O Tarsadia Hotels
                     650 Town Center Drive, Suite 1910
                            Costa Mesa, CA 92626
                         Telephone: (714) 549-2931
                         Telephone: (714) 549-2927

                               July 30, 1997


VIA FACSIMILE (561-464-0099)/MAIL

FLORIDA GAMING CORPORATION
1750 South Kings Highway
Ft. Pierce, FL 34945

Attention:    Mr. W. Bennett Collett
              Chairman and Chief Executive Officer

Re:           Letter of Intent
              Bourbon Street Hotel (the "HOTEL")

Dear Mr. Collett:

    The purpose of this correspondence is to set forth the terms, on a 
preliminary and general basis, under which FLAMINGO STREET, LLC, a California 
limited liability company ("SELLER"), would agree to sell FLORIDA GAMING 
CORPORATION ("BUYER"), subject to the execution, and the terms and 
conditions, of the Definitive Agreement (as hereinafter defined), fee title 
to that certain real property, and all improvements constructed thereon 
(including, without limitation, the improvements through which the Hotel is 
operated and a parking structure) commonly known as 120 East Flamingo Road, 
Las Vegas, Nevada (the "REAL PROPERTY"), together with all of Seller's right, 
title and interest in and to the personal property (including all 
transferable permits and licenses) and other assets located thereon and used 
on connection with the operation thereof (subject to any equipment leases 
affecting the same), on, by and through which Seller conducts a 
hotel/hospitality business under the name "Bourbon Street Hotel" 
(collectively, with the Real Property, the "PROPERTY") for the purchase price 
and under the terms set forth hereinbelow.

    1.   PURCHASE PRICE.  The purchase price for the Property would be the 
aggregate of the following amounts (the "PURCHASE PRICE");

         (a)  Thirteen Million Dollars ($13,000,000) in the form of cash, 
cashier's check or wire transferred funds; and

         (b)  Two hundred thousand (200,000) shares of free trading common 
stock of Buyer. Immediately upon the expiration of the Inspection Period (as 
hereinafter defined), Buyer would commence, and diligently pursue to 
completion, the registration of such shares of stock and would complete such 
registration on or before October 1, 1998, and if such registration would not 
then be completed, pay to Seller, at the option of Seller, cash in the amount 
equal to the then trading price per share of the registered stock of Buyer.  
Buyer would file all necessary documents and respond to all tendered 
interrogatories concerning the registration promptly.  Upon such 
registration, Seller would have the right to sell such shares without 
restriction, except that no sale would be made by it in excess of fifty 
thousand shares (50,000) during any ninety (90) day period.  Should Seller 

                                       24
<PAGE>

hold such shares of common stock for a period of thirty-six (36) months from 
the Close of Escrow (as defined hereinbelow), Buyer would guarantee a sales 
price per share of not less than Seven Dollars Fifty Cents ($7.50) by either 
(i) issuing additional shares of its common stock to Seller, or (ii) paying 
to Seller any difference in the then trading price, in cash.  In the event 
Buyer shall make application to the Nevada Gaming Commission (the 
"Commission") for a gaming license, finding of suitability and/or 
registration as a publicly traded corporation, seller shall reasonably 
cooperate with the Commission's requests for information regarding Seller.

    2.   PAYMENT TERMS.

         (a)  EARNEST MONEY DEPOSIT.  Upon the mutual execution of the 
Definitive Agreement, Buyer will deliver to Escrow Holder (as defined 
hereinbelow) a cashier's check or wire transfer in the amount of Five Hundred 
Thousand Dollars ($500,000) as a deposit (the "EARNEST MONEY DEPOSIT").  The 
Earnest Money Deposit shall be held by Escrow Holder in an interest bearing 
account for the benefit of Buyer.  In the event Buyer cancels or terminates 
this agreement and/or the Definitive Agreement prior to the expiration of the 
Inspection Period, the Earnest Money Deposit and all interest accrued thereon 
shall be immediately refunded to Buyer.  In the event Buyer does not 
terminate this agreement or the Definitive Agreement, as the case may be, 
upon the expiration of the Inspection Period, the Earnest Money Deposit 
thereon shall become non-refundable and be released to seller. Subject to the 
foregoing, the Earnest Money Deposit AND ALL INTEREST ACCRUED THEREON shall 
be credited to the Purchase Price.

         (b)  BALANCE OF PURCHASE PRICE.  The balance of the Purchase Price 
would be paid in form described in Section 1 above.

    3.   ASSUMPTION OF CONTRACTS AND LEASES.  For purposes of this agreement, 
the term "Contracts" shall mean and include: all contracts, agreements and 
leases incurred in connection with the business of the Property, currently 
existing or incurred after the date hereof and prior to the Close of Escrow 
in the normal and ordinary course of business.  As additional consideration 
in connection with the acquisition of the Property by Buyer, Seller would 
assign to Buyer, and Buyer would assume, all of Seller's obligations under 
all Contracts.

    4.   ESCROW.  After the execution by Buyer and Seller of the Definitive 
Agreement, Buyer and Seller would open an escrow (the "ESCROW") with 
Chicago/United Title Company ("ESCROW HOLDER") in Las Vegas, Nevada.  Escrow 
would provide for a closing date ninety (90) days after the expiration of the 
Inspection Period.  The closing of the transaction (the "CLOSE OF ESCROW") 
would be the date the Warranty Deed transferring fee title to the Real 
Property is recorded in the Las Vegas County Recorder's Office.

    Notwithstanding the foregoing, Buyer would have the option to extend the 
Close of Escrow for an additional sixty (60) days by making, fourteen (14) 
days prior to the Close of Escrow, an additional non-refundable deposit to 
Escrow Holder, which would be immediately released to Seller, in the amount 
of Two Hundred Fifty Thousand Dollars ($250,000), which payment would be 
credited to the Purchase Price.

    5.   TITLE REPORT AND TITLE POLICY.  Title to the Real Property would be 
subject to all conditions, covenants, reservations, rights-of-way, easements, 
and other exceptions to title not otherwise objected to by Buyer during the 
Inspection Period.  On the Close of Escrow, Seller would cause an A.L.T.A. 
Policy of Title Insurance (extended coverage) to be issued by Chicago/United 
Title Company for the benefit of the Buyer.  The cost of the C.L.T.A. portion 
thereof would be paid by Seller, and any excess thereof (including the cost 
of any survey or updating thereof) would be paid by Buyer.

    6.   COST AND PRORATIONS.  All real and personal property taxes, utility 
charges, expenses, rents, and other income from the operation of the Property 
would be prorated as of the Close of Escrow.  Escrow fees would be divided 
equally by Buyer and Seller.  All escrow fees, motor vehicle transfer taxes, 
vehicle registration fees, sales, use and excise taxes and documentary stamp 
or transfer taxes (including, but not limited to, those set forth in NRS 
375.020) relating to the purchase and sale of the Property shall be borne and 
paid one-half (1/2) by Buyer and one-half (1/2) by Seller.  All fees for 
recording any grant, bargain and sale deed or deeds and assignments of the 
Property to be conveyed and assigned pursuant hereto shall be borne and paid 
by Buyer.  All other costs shall be paid in accordance with the custom of Las 
Vegas, Nevada.

    7.   INSPECTION AND DUE DILIGENCE.  Buyer's obligation to purchase the 
Property would be specifically contingent upon its inspection and due 
diligence review of, and with respect to, the Property.  Buyer would have 
until 1:00 P.M. California time on the date thirty (30) days from the date of 
the delivery to buyer of a draft of the Definitive Agreement OR AUGUST 18, 
1997, WHICHEVER DATE IS LATER to inspect and conduct its due diligence review 
of the Property and the business conducted thereon (the "INSPECTION PERIOD"). 
Seller would permit Buyer and its representatives access to the Real Property 
at all reasonable times upon one (1) business day prior notice to Seller for 
purposes of Buyer's inspection and due diligence review.  In connection with 
such review, Buyer would be afforded the opportunity to review all available 
records, contracts, and leases affecting the Property which are in or under 
Seller's control and relate to Seller's operation of the Property.  Buyer 
would not, however, have the right to contact or otherwise discuss this 
transaction and/or the operation of the Hotel with any on-site employees of 
the Hotel, UNLESS A REPRESENTATIVE OF THE SELLER IS PRESENT.  Within ten (10) 
days of mutual execution of this letter of intent, Seller shall deliver to 
Buyer all reports relating to environmental audit/study performed on the 
Property and available to Seller.

    All materials delivered will be without any representations by Seller and 
Buyer must rely on independent studies and advise.  Buyer would also be 
afforded the opportunity to conduct an environmental audit/study, PROVIDED 
such environmental audit/study is non-evasive and non-intrusive and does not 
include the drilling into or boring of the Property, or any portion thereof.  
Any 

                                       25
<PAGE>

environmental audit/study proposed to be undertaken by buyer would be subject 
to Seller's approval prior to the commencement thereof.  Seller could 
withhold its approval of any environmental audit/study which Seller, in its 
reasonable determination, deems unreasonable or a threat to damage any 
portion of the Property.

    The costs of all such inspections would be borne by Buyer and Buyer would 
indemnify Seller from any losses arising from, or damages made by, any party 
from such inspections or damage caused by Buyer and its agents and 
representatives from such inspections.

    Seller acknowledges that Buyer is a publicly traded corporation that must 
make public disclosure of pending transactions.  Seller shall have the right 
to review and approve in writing all items of public disclosure made by Buyer 
until the end of the due diligence period.  To the extent information, 
documentation or other items of due diligence regarding the Property and this 
transaction need not be publicly disclosed, as determined by Buyer in its 
sole discretion, such information shall remain confidential.  Notwithstanding 
the foregoing, Buyer may disclose all information, documentation or other 
items of due diligence to its lenders, investors, partners, affiliates, 
advisors, accountants and attorneys.  Without the prior written consent of 
Seller, Buyer shall not disclose the existence of this correspondence or the 
proposed transaction referenced herein to any employee of Seller or the Hotel.

    8.   EXECUTION OF FORMAL AGREEMENT.  Except as otherwise noted in this 
letter of intent, the obligations of Buyer and Seller hereunder are 
conditioned upon their execution of a formal and definitive purchase and sale 
agreement (the "DEFINITIVE AGREEMENT"), to be drafted by Seller's counsel.  
The Definitive Agreement would include the terms of this proposed 
transaction.  In connection therewith, Buyer and Seller would prepare and 
execute such additional documents as may be necessary to effectuate the 
transactions memorialized herein.

    9.   BROKERS.  Any commission owned by reason of either party obtaining 
representation by a real estate broker or other licensee would be borne 
solely by that party who would fully indemnify the other party against 
liability therefor.

    10.  ATTORNEY'S FEES.  In the event of any legal proceeding to interpret, 
challenge or otherwise address any of the provisions of this letter of intent 
are instituted, a court of competent jurisdiction may award the prevailing 
party reasonable attorneys' fees and costs.

    11.  GOVERNING LAW.  This letter of intent shall be governed by and 
construed in accordance with the laws of the state of California applicable 
to agreements made to be performed therein.

    12.  LIQUOR LICENSE AND LIQUOR ASSETS.  Concurrently with the execution 
of the Definitive Agreement, Buyer and Seller would enter into a definitive 
liquor license and liquor asset purchase and sale agreement for the purchase 
and sale of the liquor license, liquor and food inventory, and restaurant 
furniture, fixtures and equipment owned and used in connection with the 
operation of the restaurant on the Real Property.

    13.  EXCLUSIVE DEALINGS.  Seller agrees that, upon the mutual execution 
of this letter of intent, and for a period of twenty-eight (28) days 
thereafter, Seller will not accept any offers, of any level, with any other 
person or entity regarding the sale, lease or other conveyance of the 
Property, unless Buyer (i) notifies Seller of its intent not to proceed with 
the purchase transaction, or (ii) defaults in any of its obligations to 
Seller.

    14.  BINDING AND NON-BINDING EFFECT.  Buyer and Seller agree that it is 
their intention that a binding contract and agreement shall exist between 
them and shall be effective ONLY when the Definitive Agreement is signed by 
all parties.  The parties further agree that until all parties have signed 
the Definitive Agreement, any party may discontinue negotiations, at any 
time, and  for any reason.  The parties further agree that until the 
Definitive Agreement is signed by all parties, any letters, drafts, or other 
communications shall have absolutely no legal effect, shall not be used to 
impose any legally binding obligation on the other party, and shall not be 
used as evidence of any oral or implied agreement between the parties or as 
evidence of the terms and conditions of any implied agreement. 
Notwithstanding the foregoing, (i) Buyer's obligations with respect to 
indemnification and confidentiality under Section 7 above in connection with 
its inspection and due diligence review shall be binding on Buyer, (ii) 
Seller's obligations under Section 13 above shall be binding on Seller, and 
(iii) the provisions of Section 10 and 11 above shall be binding on both 
Seller and Buyer.  Subject to the foregoing, the legal rights and obligations 
of the parties hereto will consist only of those which are set forth in the 
Definitive Agreement.

    This proposal will be deemed withdrawn if not accepted by 5:00 P.M. 
California time on August 5, 1997 as evidenced by the delivery to Seller of 
an executed copy of this letter of intent by said date and time.  Please 
indicate your agreement to the foregoing by executing and returning to the 
undersigned one (1) copy of this letter of intent by the date and time 
referenced above.

                             Very truly yours,

                             FLAMINGO STREET, LLC, a California
                               limited liability company

                             BY: /s/ BOUCHART  PATTEL
                                ----------------------------------------------
                             NAME:   BOUCHART PATTEL

                             TITLE:  MANAGING PARTNER
                                   -------------------------------------------

    AGREED AND ACCEPTED this 5th day of August, 1997

                             FLORIDA GAMING CORPORATION

                             BY:   /s/ W. B. COLLETT
                                ----------------------------------------------
                             NAME:     W. BENNETT COLLETT

                             TITLE:  CHAIRMAN AND CEO
                                   -------------------------------------------

                                     26



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