LADY LUCK GAMING CORP
10-Q, 1997-05-13
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: MFS SERIES TRUST, 497, 1997-05-13
Next: ARROW TRANSPORTATION CO, DEF 14A, 1997-05-13





                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                    FORM 10-Q


             |X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                 For the quarterly period ended: March 31, 1997
                                       OR
            |_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                        For the transition period from      to
                           Commission File No. 0-22436
<TABLE>
<CAPTION>
<S>                              <C>                                                                         <C>
            Delaware                                  Lady Luck Gaming Corporation                                88-0295602
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)

                                          206 North Third Street, Las Vegas, Nevada 89101
                                         (Address of principal executive offices)(Zip code)
                                 Registrant's telephone number, including area code: (702) 477-3000

</TABLE>


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

Yes     X         No            

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

     Indicate by check mark whether the  registrant  has filed all documents and
reports  required  to be filed by  Sections  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.

Yes               No            

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest  practicable date. As of April 30, 1997, there
were 29,285,698 shares of common stock, $.001 par value per share, outstanding.


                                        
<PAGE>
PART I            FINANCIAL INFORMATION

         Item 1.           FINANCIAL STATEMENTS

<TABLE>
<CAPTION>

                                                   LADY LUCK GAMING CORPORATION
                                              CONDENSED CONSOLIDATED BALANCE SHEETS
                                                          (in thousands)
                                                           (Unaudited)

                                                               ASSETS
<S>                                                                <C>                      <C>
                                                                    March 31, 1997          December  31, 1996
Current assets:
     Cash and cash equivalents................................     $          18,856          $         15,490
     Accounts receivable......................................                   992                     1,276
     Inventories..............................................                 1,239                     1,198
     Prepaid expenses.........................................                 2,490                     2,620
         Total current assets.................................                23,577                    20,584

Property and equipment, net of accumulated
     depreciation and amortization of $31,689 and
     $28,736 as of March 31, 1997 and December
     31, 1996, respectively...................................               171,144                   173,119
 

Other assets:
     Pre-opening costs........................................                 1,348                     1,353
     Deferred financing fees and costs net of
         accumulated amortization of $2,699 and
         $2,482 as of March 31, 1997 and
         December 31, 1996, respectively......................                 3,388                     3,605
     Investment in unconsolidated affiliates, net.............                22,391                    21,449
     Other....................................................                 3,791                     3,608
                                                                              30,918                    30,015
TOTAL ASSETS..................................................      $        225,639          $        223,718

</TABLE>



















     The accompanying notes are an integral part of these condensed consolidated
balance sheets.

                                        2
<PAGE>
<TABLE>
<CAPTION>
                                                   LADY LUCK GAMING CORPORATION
                                         CONDENSED CONSOLIDATED BALANCE SHEETS (continued)
                                                          (in thousands)
                                                            (Unaudited)


                                               LIABILITIES AND STOCKHOLDERS' EQUITY
<S>                                                                <C>                       <C>
                                                                    March 31, 1997           December 31, 1996
 
Current liabilities:
     Current portion of long-term debt........................     $           3,441         $           3,385
     Accrued interest.........................................                 1,879                     1,825
     Accounts payable.........................................                 5,518                     4,416
     Construction and retention payables......................                 1,957                     1,957
     Income taxes payable.....................................                    42                        42
     Other accrued liabilities................................                 8,102                     8,267
         Total current liabilities............................                20,939                    19,892

Long-term debt:
     Mortgage note payable....................................               173,500                   173,500
     Other long-term debt.....................................                 6,783                     7,581
         Total long-term debt.................................               180,283                   181,081

              Total liabilities...............................               201,222                   200,973

Commitments and contingencies (Notes 6, 7 and 8)

Series A mandatory cumulative redeemable preferred
     stock, $38.98 and $37.89, as of March 31, 1997
     and December 31, 1996, respectively per share
     liquidation value, 1,800,000 shares authorized,
     433,638 shares issued and outstanding....................                16,902                    16,430

Stockholders' equity:
     Common stock, $.001 par value, 75,000,000
         shares authorized, 29,285,698 shares issued
         and outstanding .....................................                    29                        29
     Additional paid-in capital...............................                31,382                    31,382
     Accumulated deficit......................................               (23,896)                  (25,096)
         Total stockholders' equity...........................                 7,515                     6,315
TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY.....................................         $     225,639           $       223,718


</TABLE>










     The accompanying notes are an integral part of these condensed consolidated
balance sheets.

                                        3
<PAGE>
<TABLE>
<CAPTION>
                                                   LADY LUCK GAMING CORPORATION
                                          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                        (in thousands, except share and per share amounts)
                                                            (Unaudited)
<S>                                                                              <C>                   <C>

                                                                                          Three Months Ended
                                                                                               March 31,
                                                                                    1997                    1996
Revenues:
     Casino..........................................                            $     36,799          $       34,722
     Food and beverage...............................                                   4,439                   3,844
     Hotel...........................................                                     991                     525
     Equity in net income of affiliates..............                                     942                   1,138
     Other...........................................                                   1,430                   1,166
         Gross revenues..............................                                  44,601                  41,395
         Less: Promotional allowances................                                  (3,393)                 (2,731)
         Net revenues................................                                  41,208                  38,664

Costs and expenses:
     Casino..........................................                                  14,899                  13,298
     Food and beverage...............................                                   1,688                   1,666
     Hotel...........................................                                     563                     285
     Other...........................................                                      74                      72
     Selling, general and
         administrative..............................                                  13,384                  12,028
     Related party management/license fees                                                514                     528
     Depreciation and amortization...................                                   2,953                   2,747
         Total costs and expenses....................                                  34,075                  30,624

Operating income ....................................                                   7,133                   8,040

Other income (expense):
     Interest income.................................                                     159                     319
     Interest expense................................                                  (5,672)                 (5,320)
     Other...........................................                                      52                      53
                                                                                       (5,461)                 (4,948)

Income before income tax provision...................                                   1,672                   3,092

Income tax provision.................................                                       -                     124

NET INCOME...........................................                                   1,672                   2,968

Preferred stock dividends............................                                     472                     422
Income applicable to
     common stockholders.............................                            $      1,200            $      2,546

NET INCOME PER SHARE

     Applicable to common stockholders...............                            $       0.04            $       0.09

Weighted average number of common
     shares outstanding..............................                              29,285,698              29,285,698
</TABLE>


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

                                        4
<PAGE>
<TABLE>
<CAPTION>

                                                      LADY LUCK GAMING CORPORATION
                                             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                             (in thousands)
                                                               (Unaudited)
<S>                                                         <C>                           <C>



                                                                             Three Months Ended
                                                                                  March 31,
                                                                     1997                          1996

Cash flows from operating activities:
   Net income...................................            $           1,672             $            2,968
   Adjustments to reconcile net
     income to net cash provided by
       (used in) operating activities:
     Depreciation and amortization..............                        2,953                          2,747
     Amortization of bond offering
       fees and costs...........................                          217                            217
   Equity in net income of unconsolidated
     affiliates.................................                         (942)                        (1,138)
   (Increase) decrease in assets:
     Accounts receivable........................                          284                           (179)
     Inventories................................                          (41)                           (14)
     Prepaid expenses...........................                          130                            242
   Increase (decrease) in liabilities:
     Accounts payable...........................                        1,102                          1,719
     Accrued interest...........................                           54                            633
     Other accrued liabilities..................                         (165)                          (695)
     Federal income taxes payable...............                            -                            (71)
Net cash provided by (used in)
   operating activities.........................                        5,264                          6,429

Cash flows from investing activities:
   Purchase of property and equipment...........                         (698)                        (6,396)
   Construction and retention payables..........                            -                          1,370
   Pre-opening costs............................                            5                            (93)
   Restricted cash..............................                            -                           (121)
   Other assets.................................                         (183)                           233
Net cash provided by (used in) investing
   activities...................................                         (876)                        (5,007)


</TABLE>













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


                                        5
<PAGE>
<TABLE>
<CAPTION>

                                                      LADY LUCK GAMING CORPORATION
                                       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                                              (in thousands, except supplemental schedule)
                                                               (Unaudited)


<S>                                                                 <C>                     <C>

                                                                                Three Months Ended
                                                                                     March 31,
                                                                           1997                      1996
 
Cash flows from financing activities:
   Payments on debt and slot contracts..........                         (1,022)                     (643)
Net cash provided by (used in) financing
   activities...................................                         (1,022)                     (643)

Net increase (decrease) in cash and cash
   equivalents..................................                          3,366                       779
Cash and cash equivalents,
   beginning of period..........................                         15,490                    22,148
Cash and cash equivalents, end of period                            $    18,856             $      22,927


Supplemental disclosures of cash flow
   information :
     Cash paid during the period for:
       Interest (net of amount capitalized
         of $262 for the three months
         ended March 31, 1996,
         respectively) ...............................              $     5,402             $       4,471
       Income taxes paid..............................              $         -             $         225
</TABLE>

Supplemental Schedule of Non-Cash Investing and Financing Activities:

     The  liquidation  value of the  Series A  mandatory  cumulative  redeemable
preferred stock increased by  approximately  $472,000 and $422,000 for the three
month period ended March 31, 1997 and 1996, respectively.

     The Company entered into contracts for the purchase of slot machines, other
equipment and land which totaled  approximately  $280,000 during the three month
period ended March 31, 1997.
















     The  accompanying  notes an integral part of these  condensed  consolidated
statements.

                                        6
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



1.   The Company and Basis of Presentation

     Certain notes and other information have been condensed or omitted from the
interim  financial  statements  presented in this Quarterly Report on Form 10-Q.
Therefore,  these financial  statements  should be read in conjunction  with the
Company's  1996 Annual  Report on Form 10-K. In the opinion of  management,  all
adjustments  (consisting of normal recurring  adjustments)  considered necessary
for a fair  presentation  have been  included.  The  results for the three month
period ended March 31, 1997 are not necessarily  indicative of future  financial
results.  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 these estimates.  Among the
estimates  made by management is the  evaluation  of the  recoverability  of the
carrying  values  of the  land  held  for  development  and the  projects  under
development  by Lady Luck  Vicksburg,  Inc.  and Lady Luck  Kimmswick,  Inc. The
Company has made certain  reclassifications for the three months ended March 31,
1996 in order to classify  amounts in a manner  consistent with the three months
ended March 31, 1997.

     The  consolidated  financial  statements  of Lady Luck  Gaming  Corporation
("LLGC"),  a  Delaware  corporation,  include  the  accounts  of  LLGC  and  its
subsidiaries  (collectively the "Company").  The Company's  operations primarily
include  those of LLGC,  Lady  Luck  Gaming  Finance  Corporation  ("LLGFC"),  a
Delaware  corporation;  Lady Luck Mississippi,  Inc. ("LLM"),  Lady Luck Biloxi,
Inc.  ("LLB"),  Lady Luck Gulfport,  Inc.  ("LLG"),  Lady Luck  Vicksburg,  Inc.
("LLV") and Lady Luck  Tunica,  Inc.  ("LLT"),  each a  Mississippi  corporation
(collectively the "Mississippi  Companies");  Gold Coin Incorporated  ("GCI"), a
Delaware  corporation;  Lady Luck Kimmswick,  Inc. ("LLK"), a 93% owned Missouri
corporation;  Magnolia Lady, Inc. ("MLI"), a Mississippi corporation;  Lady Luck
Quad Cities, Inc. ("LLQC"), a Delaware  corporation;  and Old River Development,
Inc. ("ORD"),  a Mississippi  corporation.  The Company also owns investments in
joint  ventures with BRDC and Bally's (see Note 4) which are accounted for under
the equity  method.  LLGC and its  subsidiaries  were  organized  to develop and
operate gaming and hotel properties in emerging jurisdictions.

     LLGC and LLGFC were formed in  February  1993,  pursuant  to an  Investment
Agreement dated October 20, 1992 between Andrew H. Tompkins,  certain affiliates
of Mr.  Tompkins and certain  holders of equity and debt  securities of GCI (the
"Investment  Agreement").  Pursuant to the Investment  Agreement,  Mr.  Tompkins
indirectly contributed all outstanding common stock of the Mississippi Companies
to LLGFC in exchange for 550,000 shares of LLGC Class B Common Stock and 216,819
shares of LLGC Series A Mandatory Cumulative Redeemable Preferred Stock ("Series
A"), liquidation value of $5,420,000. In connection with the contribution of the
stock of the Mississippi  Companies,  Mr.  Tompkins  received  $3,734,000  which
represented  the  historical  carrying value of the net assets of $13,400,000 in
excess of the capital  contribution  required by the Investment  Agreement.  LLM
began dockside  casino  operations on February 26, 1993 in Natchez,  Mississippi
and  acquired and took over  operation  of the  147-room  River Park in Natchez,
Mississippi  on April 15, 1996; GCI reopened on May 28, 1993; LLB began dockside
casino  operations on December 13, 1993 in Biloxi,  Mississippi,  and MLI, which
does business as Lady Luck Rhythm & Blues,  commenced dockside gaming operations
on June 27,  1994 in  Coahoma  County,  Mississippi,  commenced  operation  of a
173-room hotel on August 16, 1994, commenced gaming operations of Country Casino
and the Pavilion, as described below, on May 21, 1996 and acquired and took over
operation of the 120-room  Riverbluff in Helena,  Arkansas on July 3, 1996. LLQC
commenced  operation of the Bettendorf Joint Venture on April 21, 1995 (see Note
4).  ORD  commenced  operation  of a  240-room  hotel  on  August  24,  1994 and
contributed it to the Bally's Joint Venture in March 1995 (see Note 4). LLQC and
BRDC commenced  casino  operation of the  Bettendorf  Joint Venture on April 21,
1995 (see Note 4). All of the other Mississippi Companies and LLK are in various
stages of development and have no operating history.








                                        7
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     2.           Certain Risks and Uncertainties

     The Company's operations in Mississippi, Iowa and Colorado are dependent on
the  continued   licensability  or   qualifications   of  the  Company  and  its
subsidiaries  that  hold  the  gaming  licenses  in  these  jurisdictions.  Such
licensing and qualifications are reviewed periodically by the gaming authorities
in these states.

     Mississippi  Gaming  Commission  regulations  require  licensees  to invest
certain  minimum   amounts  in  land-based,   non-gaming   infrastructure   (the
"Land-Based Requirement").  The Mississippi Gaming Commission (the "Commission")
found,  during the quarter  ended March 31,  1997,  that LLB  complied  with the
Land-Based Requirement.

     A significant portion of the Company's  consolidated revenues and operating
income are generated by the Company's  Coahoma County casino  operations.  These
casinos are highly dependent on patronage by residents in Arkansas.  A change in
general  economic  conditions or the extent and nature of  regulations  enabling
casino gaming in Arkansas could adversely affect these casinos' future operating
results.

3.   Net Income Per Share

     Net income  per share is  computed  using the  weighted  average  number of
common shares and common stock equivalents,  if dilutive,  actually  outstanding
during the period.  Common stock equivalents  represent the shares that would be
outstanding  assuming  exercise  of  dilutive  stock  options.  No common  stock
equivalents  are  included in the  computation  for the three month period ended
March 31, 1997 and 1996,  as the effect would be  anti-dilutive  or would dilute
earnings per share by less than three percent.

     In February 1997, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 128 "Earnings Per Share" ("SFAS No. 128").
SFAS No. 128  establishes  new  accounting  standards  for the  computation  and
financial  statement  presentation  of earnings per share data.  SFAS No. 128 is
effective for  statements  issued for periods ending after December 15, 1997 and
earlier implementation is not permitted.  The Company expects that there will be
no material  effect upon  implementing  SFAS No. 128 on its  earnings  per share
calculations.

4.   Investment in Unconsolidated Affiliates

     The Company's  investments  in joint  ventures with  Bettendorf  Riverfront
Development Company (BRDC) and Bally's Entertainment Corporation ("Bally's") are
accounted  for under the equity  method and the  Company's  portion of income or
loss  from  the  joint   ventures  is  included  in  Equity  in  Net  Income  of
Unconsolidated   Affiliates  in  the  accompanying  Consolidated  Statements  of
Operations for the three month period ended March 31, 1997 and 1996.

     In December 1994, the Company entered into a joint venture (the "Bettendorf
Joint  Venture") with BRDC to complete and operate a casino in Bettendorf,  Iowa
("Lady Luck Bettendorf").  The joint venture agreement required that the Company
and BRDC each contribute cash to the Bettendorf Joint Venture of $3.0 million in
return for a 50% ownership interest.  In addition,  BRDC is leasing certain real
property  to the  Bettendorf  Joint  Venture at the lease rate of  $150,000  per
month.  The Company is leasing a gaming vessel with a cost of $21,635,000  and a
carrying value net of accumulated depreciation as of March 31, 1997 and December
31, 1996 of $19,948,000 and $20,168,000,  respectively,  to the Bettendorf Joint
Venture for approximately $189,000 per month plus applicable taxes, which amount
was determined  upon cost of the assets and the Company's cost of capital at the
time the lease was entered  into.  In addition,  the Company is leasing  certain
gaming  equipment  with  a  cost  of  $3,705,000  and a  carrying  value  net of
accumulated  depreciation  as of  March  31,  1997  and  December  31,  1996  of
$2,610,000 and $2,755,000,  respectively,  to the Bettendorf  Joint Venture,  as
discussed below, for  approximately  $122,000 per month net of applicable taxes,
which amount was determined based upon cost of the assets and the Company's cost
of capital at the time the lease was entered into.  The Company's  rental income
relating to the gaming  vessel  lease was  $567,000  and  $595,000 for the three
month period ended March 31, 1997 and 1996,  respectively.  The Company's rental
income relating to the gaming  equipment lease was $366,000 and $300,000 for the
three month period ended March 31, 1997 and 1996, respectively.

                                        8
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     Lady  Luck  Bettendorf  commenced  operations  on April 21,  1995.  All net
profits and losses from all  operations  of Lady Luck  Bettendorf  are allocated
equally  between  the Company  and BRDC.  The Company has also been  granted the
right to manage Lady Luck Bettendorf with  substantially the same terms and fees
as the Company's wholly-owned casinos, less $37,500 per month, with a portion of
the fees  received,  up to $325,000  annually,  by the  Company  paid to BRDC as
consultants. Lady Luck Bettendorf incurred $359,000 and $428,000,  respectively,
in management fees for the three month periods ended March 31, 1997 and 1996.

     Summarized balance sheet information for the Bettendorf Joint Venture as of
March 31, 1997 and December 31, 1996 is as follows (in thousands):

                                              March 31, 1997   December 31, 1996

         Current assets                        $      6,287      $        5,935
         Property and equipment, net                 13,187              12,435
           Total assets                        $     19,474      $       18,370

         Current liabilities                   $      3,888      $        5,492
         Long-term liabilities                        2,374               1,107
         Members' equity                             13,212              11,771
           Total liabilities and
              members' equity                  $     19,474      $       18,370

     Summarized  results of operations for the Bettendorf  Joint Venture for the
three month period ended March 31, 1997 and 1996 are as follows (in  thousands):

                                                 Three Months Ended March 31, 
                                                     1997                 1996

         Net revenues                          $     17,417      $       15,055
         Costs and expenses                          15,976              13,656
         Net income                            $      1,441      $        1,399

     In March 1995,  the  Company  formed a joint  venture  with  affiliates  of
Bally's  to  complete  a  casino/hotel   project  in  northern   Tunica  County,
Mississippi.  Upon formation of the Bally's Joint Venture,  ORD  contributed its
existing  240-room  hotel in northern  Tunica  County,  as well as other related
assets and  liabilities,  with a total net cost of $16.1  million,  to the joint
venture.  Bally's  contributed a closed dockside casino (the "Dockside  Casino")
which  was,  at the  time of such  contribution,  located  at Mhoon  Landing  in
southern  Tunica  County,  and certain  other assets to the joint  venture.  The
Dockside  Casino has been  relocated  to the ORD hotel  site.  A Bally's  entity
manages and controls the Bally's  Joint  Venture.  The Bally's  Joint Venture is
owned 58% by Bally's,  35% by ORD and 7% by D.J.  Brata,  a former 11%  minority
shareholder of ORD. The Company is currently  negotiating  with Bally's and D.J.
Brata the final  amount of the  Company's  initial  capital  contribution  to be
credited to its partners'  capital  account and other matters in accordance with
the joint  venture  agreement  and,  in 1995,  provided  a reserve  of  $350,000
relating to any unfavorable  resolution of these matters. Hotel operations under
Bally's  management  commenced in April 1995 and casino operations  commenced in
December 1995.



                                        9
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     Summarized  balance sheet  information  for the Bally's Joint Venture as of
March 31, 1997 and December 31, 1996 is as follows (in thousands):

                                              March 31, 1997   December 31, 1996

              Current assets                   $     9,109        $      8,630
              Property and equipment, net           50,532              51,537
              Other assets                             973               1,041
                  Total assets                 $    60,614        $     61,208

              Current liabilities              $     6,724        $      7,279
              Long-term liabilities                  6,326               6,994
              Partners' capital                     47,564              46,935
                  Total liabilities and
                      partners' capital        $    60,614        $     61,208

     Summarized  results of  operations  for the Bally's  Joint  Venture for the
three month period ended March 31, 1997 and 1996 are as follows (in thousands):

                                                  Three Months Ended March 31,
                                                   1997                 1996

              Net revenues                     $    15,438        $     20,428
              Costs and expenses                    14,805              19,175
              Net income (loss)                $       633        $      1,253


     Net income of the Bally's  Joint  Venture for the three month  period ended
March 31, 1996 includes pre-opening expenses of $2.0 million.

5.   Long-Term Debt

     At March 31, 1997 and December 31, 1996,  long-term  debt  consisted of the
following (in thousands):

<TABLE>
<CAPTION>
<S>                                                                 <C>                          <C>

                                                                      March 31, 1997             December 31, 1996
11 7/8% First Mortgage Notes; semi-annual payments
      of interest only; due March 2001; collateralized by
      substantially all assets of the Company (the "2001
      Notes")..............................................          $        173,500            $         173,500
Note payable to a corporation; monthly payments of
      interest only at 10%; principal due July 2001,
      collateralized by a deed of trust...................                      2,750                        2,750
Note payable to a corporation; annual payments of
      principal of $119 plus accrued interest at 8%; due
      June 2003; collateralized by a land deed of trust
                                                                                  833                          833
</TABLE>


                                       10
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


<TABLE>
<CAPTION>
<S>                                                                  <C>                         <C>

Notes payable to corporations; monthly payments of
      principal and interest at rates up to prime plus
      7%; due through May 1998 secured by the
      equipment...........................................                      3,028                        3,589
Mortgage note payable to a corporation; quarterly
      payments of principal and interest at prime plus  1
      1/2% based on a 20 year amortization; due April
      2006; collateralized by a deed of trust.............                      2,888                        2,925
Note payable to a corporation; quarterly payments of
      principal and accrued interest at 9%; due October
      1998, collateralized by a deed of trust.............                        330                          385
Other.....................................................                        395                          484
                                                                              183,724                      184,466
Less: current portion.....................................                     (3,441)                      (3,385)
      Total long-term debt................................           $        180,283             $        181,081
</TABLE>

     The Indenture as supplemented  effective March 28, 1996,  covering the 2001
Notes (the  "Indenture")  provides for, among other things,  restrictions on the
Company's  and certain of its  subsidiaries'  abilities  (a) to pay dividends or
other distributions on its capital stock, (b) to incur additional  indebtedness,
(c) to make asset  sales (d) to engage in other  lines of  business,  and (e) to
maintain a minimum  consolidated  net worth as defined.  The Company believes it
was in compliance with the Indenture as of March 31, 1997 and December 31, 1996.

6.    Employment Agreements

     On October 24, 1994,  LLGC entered Letter  Agreements with Alain J. Uboldi,
LLGC's President, Chief Operating Officer and Director, and Rory J. Reid, LLGC's
Senior   Vice-President,   General   Counsel,   Secretary   and  Director   (the
"Agreements").  The Agreements provide that in the event of a Change of Control,
as defined in the Agreements,  and the subsequent  termination of the employment
of either Mr.  Uboldi or Mr. Reid,  under certain  circumstances,  LLGC would be
required to pay to Mr. Uboldi and Mr. Reid a lump sum severance payment equal to
2.99 times the sum of their respective annual base salary plus the amount of any
bonus  paid  in the  year  preceding  such  termination.  In the  event  of such
termination,  Mr. Uboldi and Mr. Reid would also receive in cash an amount equal
to the product of the difference between  subtracting the exercise price of each
option held by Mr.  Uboldi or Mr. Reid (whether or not fully  exercisable)  from
the current  price of LLGC's common stock,  as defined.  Further,  in connection
with the  Agreements,  Mr. Uboldi and Mr. Reid would  receive life,  disability,
accident and health insurance benefits  substantially  similar to those they are
receiving  immediately  prior to their  termination  for a 36-month period after
such termination.

7.    Litigation

      Shareholder Class Action Lawsuits

     LLGC has been named as a defendant in a purported  shareholder class action
lawsuit alleging violations by the Company of the Securities Act of 1933 and the
Securities  Exchange  Act of 1934 for alleged  material  misrepresentations  and
omissions in connection  with LLGC's 1993 prospectus and initial public offering
of Common Stock. The complaint seeks, inter alia, injunctive relief,  rescission
and unspecified  compensatory damages. In addition to the Company, the complaint
also  names as  defendants  Andrew H.  Tompkins,  Chairman  and Chief  Executive
Officer of LLGC,  Alain Uboldi,  Director and Chief  Operating  Officer of LLGC,
Michael Hlavsa,  the former Chief Financial Officer of LLGC, Bear Stearns & Co.,
Inc. and Oppenheimer & Co., Inc., who acted as lead underwriters for the initial
public  offering.  LLGC has retained outside counsel to respond to the complaint
and while

                                       11
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



the outcome of this matter cannot presently be determined,  the Company believes
based in part on advice of counsel, that it has meritorious defenses.

      Greek Lawsuits

     The Company and certain of its joint venture  partners  (the  "Defendants")
are defendants in a lawsuit brought by the country of Greece and its Minister of
Tourism  before  the Greek  Multi-Member  Court of First  Instance.  The  action
alleges that the Defendants  failed to make certain  payments in connection with
the gaming license bid process for Patras,  Greece.  The payments the Company is
alleged  to have been  required  to make  aggregate  approximately  2.1  billion
drachma  (which was  approximately  $7,722,000  as of April 14,  1997 based upon
published  exchange  rates).  Although it is difficult to determine  the damages
being sought from the lawsuit,  the action may seek damages up to such aggregate
amount. The Company's Greek counsel is defending the lawsuit and in management's
opinion, the ultimate outcome of this matter is not presently known.

     Also, a Greek architect  filed an action against the Company  alleging that
he was retained by the Company to provide professional  services with respect to
a casino in Loutraki,  Greece.  The plaintiff in such action  sought  damages of
approximately $800,000. On July 29, 1996, the Company's Greek counsel was served
with a decision by the Athens Court of First Instance in such matter.  The Greek
Court entered judgement against the Company in the amount of approximately  87.1
million  drachma  (which was  approximately  $320,000 as of April 14, 1997 based
upon  published  exchange  rates).  The  Company  intends to appeal the  Court's
decision  and has been  informed by its Greek  counsel  that it has  meritorious
grounds to prosecute such appeal.

      Other Matters

     On November 5, 1996,  the United States  Bankruptcy  Court for the Northern
District of  Mississippi  dismissed a lawsuit which had been brought by Superior
Boat Works,  Inc.  ("Superior")  against  LLM on or about  September  23,  1993.
Superior had  previously  done  construction  work for LLM on its Natchez  barge
("Lady Luck Natchez"), as well as some minor preparatory work on one other barge
of the Company. Such proceeding alleged damages of approximately $47,000,000, of
which approximately  $3,400,000 was alleged for additional  construction work on
Lady Luck Natchez and the  remaining  amount was alleged for unjust  enrichment,
for causing the bankruptcy of Superior and for future work Superior  expected to
perform for the  Company.  Superior  has  appealed  the  decision to dismiss the
action. The Company,  based in part on the advice of its counsel,  believes that
it has meritorious defenses and does not believe that the appeal of the decision
will have a material  adverse  effect on the  Company's  financial  condition or
results of operations.

8.    Commitments and Contingencies

      Lease Commitments

     MLI leases  approximately 1,000 acres of land surrounding the Helena Bridge
which connects Mississippi to Arkansas.  The MLI lease provides that the monthly
lease payment would increase by $150,000 per month  beginning July 1, 1995 until
an  additional  casino  either  north or south of the Lady  Luck  Rhythm & Blues
property  commenced  operation.  In accordance  with the lease  agreement,  this
additional rent was paid by the Company.  With the opening of the Country Casino
on May 21, 1996, this provision was satisfied and the rental payment reverted to
a percentage basis.

     LLGC on its own or through its operating  subsidiaries,  has entered into a
series of leases and options to lease in various locations where it is operating
or intends to develop and operate dockside casinos. The leases are primarily for
a term of 40 years from the date of execution  and are  cancelable at the option
of LLGC with a maximum period of notice of 60 days with the exception of certain
leases entered into by LLB and LLG which are  cancelable  upon six months notice
on the fifth  anniversary of the  commencement  date of such leases and upon six
months notice on any fifth  anniversary date thereafter.  In addition,  LLGC, on
its own or through its operating subsidiaries,  has entered into certain options
to either lease or purchase  additional  property in other  states.  Most of the
leases  are  contingent  upon  regulatory  approval  of the lease and all leases
contain certain periodic rent adjustments.

                                       12
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     Prior  to  suspending   development   of  a  planned  casino  in  Gulfport,
Mississippi,  the  Company  entered  into three  leases for real  property  (the
"Gulfport   Lease").   During  December  1996,  the  Company  agreed  to  accept
approximately   $400,000   compensation  from  the  Mississippi   Transportation
Commission  in  exchange  for  surrendering  one of  these  leasehold  interests
pursuant to condemnation  proceedings.  The surrender of the leasehold  interest
also released the Company from its remaining  obligations  under the lease.  The
remaining leases currently require annual payments of approximately $830,000 and
provide for future  increases based on the Consumer Price Index.  The Company is
seeking  joint  venture  partners to assume the leases or invest in the proposed
casino  project;  however,  there can be no assurance  that such a joint venture
will be  consummated.  The principal lease is terminable by LLG in November 1998
and requires an annual lease payment of approximately  $550,000 per year through
such date.  The Company  was  required to prepay  these lease  payments  for the
twelve  months  ending   November   1998.  The  Company  was  required  to  make
improvements to the leased property of at least $1.0 million on or before May 8,
1995 (the "Improvement  Requirement").  While the Company has spent in excess of
$1.0 million on the Gulfport Project, the landlord,  while not now claiming that
the  Company  is in  default,  has  reserved  the right to claim  that Lady Luck
Gulfport has not satisfied the Improvement Requirement.  The Company has been in
discussions with third parties,  including joint venture partners,  regarding an
assumption  of  the  Gulfport  Lease.  There  can  be  no  assurance  that  such
negotiations  or  discussions  will be  successful.  A reserve of  approximately
$600,000 was provided as of December 31, 1995 to fully reserve the prepaid lease
payment for the twelve months ending November 1998, and an additional reserve of
approximately $350,000 was provided as of December 31, 1996 to reserve a portion
of future lease payments.

       Central City Memorandum of Understanding

     During  November  1996,  GCI  entered  into  a  non-binding  Memorandum  of
Understanding  (the  "Memorandum")  with  BWCC,  Inc.  which  does  business  as
Bullwhackers  - Central City  ("Bullwhackers").  The  Memorandum  provides for a
combination of the respective  companies' gaming  establishments which currently
operate on adjacent real property in Central City,  Colorado and the use of, but
not the title  transfer or  assumption of debt related to, the assets of GCI and
Bullwhackers.  Pursuant to the Memorandum,  Bullwhackers shall provide resources
and  expertise to manage the joint  operation  subsequent  to the  completion of
certain  capital  improvements  to be made by GCI to combine the  facilities and
improve GCI's gaming  equipment,  which capital  improvements  shall in no event
exceed $1.5 million.  The Memorandum  provides for  distributions  to be made at
least quarterly in accordance with certain  priorities which first recognize the
capital improvements to be made by GCI. The Memorandum provides GCI an option to
purchase the assets of Bullwhackers and gives Bullwhackers an option to purchase
the assets of GCI upon advance written notice after the joint facility commences
gaming  operations.  In  addition,  the  Memorandum  provides  a put  option for
Bullwhackers  to sell its assets to GCI under  similar  terms.  The option price
shall be determined based on carrying amounts or earnings multiples and shall be
at  discounted  amounts  if the sale is within a certain  period and shall be in
exchange for certain  consideration,  a portion of which may include LLGC common
stock.  The  transactions  contemplated by the Memorandum are subject to various
contingencies  including,  inter alia,  the due diligence  investigation  of the
parties,  governmental approvals, approval by the Boards of Directors of GCI and
Bullwhackers,  and the  negotiation  and  execution  of  definitive  agreements.
However,  no  assurance  can  be  provided  that  these  contingencies  will  be
satisfied.

      Construction Commitments

     The  Company  has  entered  into an  agreement  for the  construction  of a
cruising  gaming  vessel in the amount of $16.0  million and as of December  31,
1996,  approximately  $6.0  million has been  expended  under this  contract and
approximately  $1.9  million  is  included  in  construction   payables.  It  is
anticipated  that  this  vessel  will be  utilized  by LLK and,  therefore,  the
Missouri Project will be responsible for payment of the remaining  amounts under
the contract.  However,  if the Missouri  Project is not consummated the Company
may be responsible for the then outstanding obligations.

      Development Stage Projects

     In addition to its Operating Casinos, the Company has dockside or riverboat
casino  projects in various  stages of  development  in Kimmswick,  Missouri and
Vicksburg,  Mississippi.  The current status of each of these  Development Stage
Projects is described below.

                                       13
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



      Kimmswick, Missouri

     On November 30, 1995, LLK entered into an Agreement of General  Partnership
(the  "Kimmswick  Agreement")  with Davis Gaming  Company II ("Davis") to form a
joint venture (the  "Kimmswick  Joint Venture") to construct and operate a hotel
and  casino on an  approximately  45-acre  parcel of land in  Jefferson  County,
Missouri (the "Kimmswick  Site").  Pursuant to the Kimmswick  Agreement,  either
party may elect to dissolve the partnership if a gaming license is not issued by
the gaming authorities in the State of Missouri on or prior to May 31, 1997. The
Company  believes such license will not be issued on or before that date and has
made no determination yet as to whether to elect to dissolve the partnership nor
has the Company  received  notice from Davis with regards to its  intentions  in
this matter. Through March 31, 1997, the Company had expended approximately $8.4
million in the Missouri Project.  Such investment consists of approximately $6.0
million  for  construction  of  the  partially   finished  cruising  vessel  and
approximately $2.4 million in other costs associated with the development of the
project.

     Pursuant to the Kimmswick  Agreement,  LLK will  contribute  certain assets
with a book value of  approximately  $8.0 million to the Kimmswick Joint Venture
in consideration of a 40% interest in the Kimmswick Joint Venture (if the assets
contributed by LLK are determined to have a value of less than $8.0 million, LLK
will  have  to  contribute  additional  cash or  assets  in the  amount  of such
shortfall or its interest in the Kimmswick Joint Venture will be proportionately
reduced) and Davis will contribute  $15.0 million in cash in  consideration of a
60% interest in the Kimmswick  Joint Venture.  Generally,  LLK's interest in the
Kimmswick Joint Venture will not be reduced below 20%. In addition, Davis agrees
either to obtain  financing on behalf of the Kimmswick  Joint Venture or provide
additional  capital to the  Kimmswick  Joint Venture in amounts  aggregating  an
additional $57.0 million.  Such additional capital  contributions by Davis would
be, depending upon the  circumstances  under which such  contributions are made,
either treated as preferred  capital  contributions or result in Davis receiving
an increased  interest in the  Kimmswick  Joint  Venture.  In the event that the
costs of completing  the first two phases of the Missouri  Project  exceed $80.0
million,  each of LLK and Davis will have the right, but not the obligation,  to
make an additional  capital  contribution  to the Kimmswick  Joint Venture based
upon their pro rata share of the additional amount of required funding.  If only
one of such partners elects to contribute  additional capital,  the contributing
partner may elect to withdraw such contribution, to advance the non-contributing
partner's share and have the entire contribution  treated as a loan to the joint
venture or to advance the  non-contributing  partner's share and have the entire
contribution treated as an additional capital contribution (which will result in
a proportionate  adjustment of the partners'  respective  interests in the joint
venture). The partners will have no other right or obligation to make additional
capital contributions to the joint venture.

     The  obligations  of Davis to contribute  capital to, or otherwise  provide
financing  to, the  Kimmswick  Joint  Venture  are  subject to  satisfaction  of
numerous  conditions,  including that there shall be no governmental  regulation
that is likely to increase  the cost of, or diminish  the EBITDA to be generated
by, the Missouri  Project in amounts  exceeding  certain  thresholds  and that a
gaming  license shall have been obtained  from the Missouri  Gaming  Commission.
There can be no assurance  that any of such  conditions  will be satisfied  and,
therefore,  there can be no assurance  that the Kimmswick  Joint Venture will be
funded.

     Development  of the  Missouri  Project  is subject  to  approval  by gaming
authorities  in the State of  Missouri.  The  Company  has filed an  application
seeking such  approval.  The State of Missouri  investigates  applicants  at its
discretion and there can be no assurance that the Company's  application will be
actively reviewed in future periods.

     Beginning  with the first quarter in which the Kimmswick  Joint Venture has
operating  income,  the joint venture will distribute 80% of its Available Funds
(defined as net income less debt repayments and capital  expenditures  and other
reserves) in each of the first three fiscal  quarters of each fiscal year to the
partners and, at the end of each fiscal year, the joint venture will  distribute
an amount which,  together with all other amounts previously  distributed during
such  fiscal  year,  equals 90% of  Available  Funds for such fiscal  year.  All
distributions  of Available  Funds shall be made first to Davis to the extent of
its priority or preferred  interest  and then to the partners in  proportion  to
their  respective  interests in the joint venture.  LLK will also be entitled to
certain additional distributions to the extent that its tax liability in respect
of the joint venture exceeds the amount otherwise distributed to it.


                                       14
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     The Kimmswick Agreement provides that the Company will manage the Kimmswick
Joint Venture for a five-year  term.  The Company will be paid a management  fee
equal to 2% of the joint  venture's  gross revenues plus 7% of the EBITDA of the
joint  venture but such  management  fee will in no event exceed 4% of the joint
venture's  gross revenues and the aggregate  management fee in any year plus the
amount of all  distributions  to LLK in such year  generally will not exceed the
amount of  distributions  to Davis in such year.  LLK's continued  engagement as
manager of the  Kimmswick  Joint  Venture  will be dependent  upon,  among other
things,  the achievement of certain  performance  standards.  In addition,  upon
meeting certain other performance  criteria,  LLK will have the unilateral right
to manage the Kimmswick Joint Venture for an additional five years.

     The Company  has  provided  no reserve  for the assets  designated  for the
Kimmswick Joint Venture. Management believes that the project is viable and that
the assets as of March 31, 1997 are stated at estimated  net  realizable  value.
This  assumption  is based  upon  expected  future  economic,  market and gaming
regulatory  conditions.  Changes in these assumptions could result in changes in
the estimated net realizable value of the property.

      Vicksburg, Mississippi

     The Company's planned casino project in Vicksburg,  Mississippi is expected
to be  located  on  approximately  23.9  acres  of  land  owned  by the  Company
immediately south of the I-20 bridge along the Mississippi River, with access to
Washington  Street (the "Vicksburg  Project").  The original  Vicksburg  Project
plans include a "Monte Carlo"  themed  32,000  square foot  dockside  casino,  a
250-room  hotel,  934 parking  spaces,  restaurant  facilities and an arcade.  A
gaming  license was  granted to LLV on August 18,  1994.  As of March 31,  1997,
approximately  $14.4  million  has been  spent by the  Company  to  develop  the
Vicksburg Project  (including  approximately  $7.0 million to acquire the land).
Reserves of $3.8 million were  provided in 1994 to reduce the carrying  value of
the Vicksburg  Project  assets to estimated net  realizable  value.  The Company
currently  estimates  that it will cost an additional  $47.9 million to complete
construction and commence  operations of the Vicksburg Project.  The Company has
ceased  committing  material amounts of capital to the Vicksburg  Project and is
considering  alternatives to provide a return on its investment in the Vicksburg
Project, either through formation of a joint venture to complete and operate the
project, or through the sale of certain assets related thereto.  There can be no
assurance that the Company will form a joint venture or sell such assets.

     Management's  calculation of net realizable value is based upon assumptions
regarding future economic, market and gaming regulatory conditions including the
viability of the Vicksburg site for the development of a casino project. Changes
in these  assumptions  could result in changes in the estimated  net  realizable
value of the property.

      Environmental Matters

     The Company is subject to certain  federal,  state and local  environmental
protection,  health and safety laws,  regulations  and ordinances  that apply to
businesses  generally,  such as the Clean  Air Act,  the Clean  Water  Act,  the
Resource  Conservation  and Recovery Act, CERCLA,  the  Occupational  Safety and
Health Act, and similar state statutes.  The Colorado casino  operations of Lady
Luck  Central City are located  generally  within the Central  City/Clear  Creek
Superfund  Site as designated by the EPA pursuant to CERCLA.  The Superfund Site
includes numerous specifically identified areas of mine tailings and other waste
piles  from  former  gold  mine  operations  that  are the  subject  of  ongoing
investigation and cleanup by the EPA and the State of Colorado.  CERCLA requires
cleanup of sites from which  there has been a release or  threatened  release of
hazardous  substances  and  authorizes  the EPA to take any  necessary  response
actions at Superfund sites,  including ordering Potentially  Responsible Parties
("PRP's") to clean up or  contribute to the cleanup of a Superfund  site.  PRP's
are  broadly  defined  under  CERCLA,  and include  past and present  owners and
operators of a site. Courts have interpreted CERCLA to impose strict,  joint and
several liability upon all persons liable for response costs.

     The Vicksburg Site had been used as a bulk petroleum storage facility since
the early 1950's,  and contained  above ground storage tanks and barge and truck
loading  docks  associated  with that  operation.  Known  releases of  petroleum
products  from three of the seven tanks have  occurred  since  1986,  along with
other small releases at various locations on site. The Subsurface  Assessment of
the environmental  condition of the site by an outside environmental  consultant
indicated that certain of the soils

                                       15
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



at the  site  were  contaminated  with  petroleum  hydrocarbons  and  associated
volatile  organic  compounds,   and  that  such  contamination  was  present  in
significant concentrations in some locations on site.

     Remediation efforts at the Vicksburg Site have been completed by the seller
at their own expense.  On February  21,  1996,  the  Mississippi  Department  of
Environmental Quality determined that the environmental remediation conducted by
the seller  meets all federal and state  standards,  and has  certified  that no
further  action is  required.  However,  no assurance  can be provided  that the
Mississippi  Department of  Environmental  Quality or the Federal  Environmental
Protection Agency will not alter target cleanup levels in the future,  resulting
in additional cleanup requirements.  This would expose the Company to additional
liability as the owner of the property,  and could result in a material delay of
the construction of new facilities on-site.

     In the course of conducting the environmental investigation at the proposed
site for Lady Luck Gulfport before development of the project was suspended, the
Company   identified  certain   contamination  at  the  site.   Pursuant  to  an
administrative  order  issued by the  Mississippi  Department  of  Environmental
Quality, the Company undertook remedial  activities,  including soil remediation
and the installation of groundwater  monitoring wells. No additional remediation
is currently required, although some additional soil remediation may be required
in  the  course  of  obtaining  a  building  permit.  Although  there  can be no
assurances,  the  Company  believes  that  the  cost  of  such  additional  soil
remediation, if any, will not be material.

     Although  the  Company  knows of no other  pre-existing  conditions  at the
intended sites for its development or  pre-development  stage projects that will
result  in any  material  environmental  liability  or  delay,  there  can be no
assurance  that  pre-existing  conditions  will not be discovered  and result in
material  liability  or delay to the Company.  The Company  does not  anticipate
making material expenditures with respect to such environmental protection,  and
health and safety laws and  regulations;  accordingly,  no accrual for any costs
has been made.  However,  the compliance or cleanup costs  associated  with such
laws,  regulations and ordinances may result in future  additional  costs to the
Company's operations.



                                       16
<PAGE>

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

     All statements  contained herein that are not historical  facts,  including
but  not  limited  to,  statements  regarding  the  Company's  current  business
strategy,  the Company's prospective joint ventures,  asset sales and expansions
of  existing  projects,  and the  Company's  plans for  future  development  and
operations,   are  based  upon  current   expectations.   These  statements  are
forward-looking  in nature  and  involve  a number  of risks and  uncertainties.
Generally,  the words  "anticipates,"  "believes,"  "estimates,"  "expects," and
similar  expressions  as they  relate  to the  Company  and its  management  are
intended to  identify  forward  looking  statements.  Actual  results may differ
materially.  Among  the  factors  that  could  cause  actual  results  to differ
materially are the following:  the availability of sufficient capital to finance
the Company's  business plan on terms  satisfactory to the Company;  competitive
factors,  such as legalization of gaming in jurisdictions from which the Company
draws  significant  numbers of patrons  and an increase in the number of casinos
serving  the markets in which the  Company's  casinos  are  located;  changes in
labor, equipment and capital costs; the ability of the Company to consummate its
contemplated  joint ventures on terms  satisfactory to the Company and to obtain
necessary  regulatory approvals therefor;  changes in regulations  affecting the
gaming  industry;  the ability of the Company to comply  with the  Indenture  as
supplemented  by the Amendments and Waivers;  future  acquisitions  or strategic
partnerships;  general  business  and  economic  conditions;  and other  factors
described  from time to time in the Company's  reports filed with the Securities
and  Exchange  Commission.  The Company  wishes to caution  readers not to place
undue reliance on any such forward-looking statements, which statements are made
pursuant to the Private  Litigation  Reform Act of 1995 and, as such, speak only
as of the date made.

Results of Operations

Three Months  Ended March 31, 1997  Compared to the Three Months Ended March 31,
1996

     The  Company's  gross  revenues  increased  from $41.4 million in the three
month period ended March 31, 1996 to $44.6 million during the three month period
ended March 31, 1997,  an increase of $3.2 million or 8%. The opening of Country
Casino adjacent to Lady Luck Rhythm & Blues in Coahoma County, Mississippi, (the
"Lady Luck Rhythm & Blues/Country  Casino Complex") an increase in slot revenues
at Lady Luck  Biloxi and the  acquisition  of the  147-room  River Park Hotel in
Natchez,  Mississippi,  were  primarily  responsible  for this increase and were
offset partially by decreases in gaming revenues at Lady Luck Natchez.

     The Lady  Luck  Rhythm &  Blues/Country  Casino  Complex  contributed  $2.9
million of the  Company's  net $3.2 million  increase in gross  revenues.  A 61%
increase  in the  average  number  of slot  machines  partially  offset by a 30%
decrease  in the  average  daily  net win per slot  machine  accounted  for $2.0
million of the Lady Luck Rhythm &  Blues/Country  Casino  Complex's  increase in
gross revenues. Country Casino, which opened May 21, 1996, increased the average
number of slot  machines in operation  and diluted the average daily net win per
slot machine significantly. In addition, increased competition from the addition
of two  casinos  and a  significant  number  of hotel  rooms in  Tunica  County,
Mississippi  during 1996 had an adverse effect on average daily net win per slot
machine  at this  facility.  Increases  in food and  beverage,  hotel  and other
revenues  offset  partially  by a 5%  decrease  in table and card game  revenues
accounted  for the balance of the  increase  in gross  revenues at the Lady Luck
Rhythm & Blues/Country Casino Complex.

     Lady Luck Biloxi contributed $1.0 million of the Company's net $3.2 million
increase  in gross  revenues.  An 8%  increase  in the  average  number  of slot
machines  and a 20%  increase  in the  average  daily  net win per slot  machine
accounted for a $1.2 million  increase in Lady Luck  Biloxi's  increase in gross
revenues which was offset  partially by slight  decreases in table game revenues
and food and  beverage  revenues.  Lady Luck  Biloxi's  increase in slot machine
results was primarily a result of increased marketing expenditures.

     LLM's gross revenues decreased $0.6 million in the three month period ended
March 31, 1997  compared to the three month  period  ended March 31,  1996.  The
decrease  was due to the  following:  (i)  approximately  14  days  of  business
interruption  from adverse weather and river  conditions  during the three month
period ended March 31, 1997 and (ii)  management  changes during the second half
of 1996 from which the results of operations have not yet fully  recovered.  The
decrease was offset partially by the hotel's gross room revenues which were $0.3
million  during the three month period  ended March 31,  1997.  LLM acquired the
147-room Best Western River Park in Natchez, Mississippi on April 15, 1996.


                                       17
<PAGE>
     The  increased   competition  from  and  capacity  in  the  Tunica  County,
Mississippi  market as  described  above,  adversely  affected  the  results  of
operations  during the three month period ended March 31, 1997. During the three
month  period  ended  March 31,  1997,  the  Company's  equity in net  income of
unconsolidated  affiliates  from the Bally's Joint  Venture was $0.2 million,  a
$0.2  million  decrease  from the $0.4  million for the three month period ended
March 31, 1996, even after deducting the Company's share of pre-opening expenses
of $0.7 million, for the three month period ended March 31, 1996.

     Casino operating  expenses  company-wide as a percentage of casino revenues
increased  from 38% in the three month period ended March 31, 1996 to 40% in the
three month period ended March 31, 1997,  primarily due to the following:  (i) a
2% increase in the cost of complimentary  rooms, food and beverage  furnished to
casino  customers  in relation to casino  revenues,  and (ii) a 13%  decrease in
table and card game net revenues and a 4% increase in related expenses exclusive
of complementaries.

     Food and beverage gross  revenues  increased from $3.8 million in the three
month  period  ended  March 31, 1996 to $4.4  million in the three month  period
ended  March 31,  1997,  an  increase  of $0.6  million or 16%,  including a 20%
increase in complimentary food and beverage revenues. This increase was also due
to higher  customer  counts and  additional  outlets  at the Lady Luck  Rhythm &
Blues/Country Casino complex, improvements at Lady Luck Natchez and the addition
of outlets  from  acquisition  of the River Park,  and was offset  partially  by
changes in outlets at Lady Luck Biloxi.  Food and beverage  costs and  expenses,
prior to reclassifying the cost of  complementaries,  as a percentage of related
revenues  increased  from 90% for the three month period ended March 31, 1996 to
92% for the three  month  period  ended  March 31,  1997,  due to an increase in
operating supplies and other expense.

     Consolidated  gross room revenues and operating results between periods are
not  comparable  because LLM  purchased the River Park on April 15, 1996 and MLI
acquired  the  120-room  Riverbluff  in  Helena,   Arkansas  on  July  3,  1996.
Notwithstanding  this  lack of  comparability,  gross  room  revenues  at  MLI's
173-room  hotel  adjacent to Lady Luck Rhythm & Blues  decreased 9% in the three
month period ended March 31, 1997 compared to the three month period ended March
31, 1996.

     Despite an increase in selling,  general and administrative expenses of 12%
from $12.0  million in the three  month  period  ended  March 31,  1996 to $13.4
million in the three month period ended March 31, 1997,  amounts  increased only
1% as a percentage of gross  revenues.  The $1.4 million  increase in expense is
primarily  due  to  an  increase  of  $1.5  million  for  selling,  general  and
administrative   expenses   primarily   related  to  the  Lady  Luck   Rhythm  &
Blues/Country  Casino Complex and Lady Luck Biloxi,  offset  partially by: (i) a
$0.4 million  reduction in fees and costs incurred during the three month period
ended March 31, 1996 (these fees and costs  related to the  solicitation  of the
amendments  and waivers of continuing  defaults (the  "Amendments  and Waivers")
under the Indenture  relating to the First Mortgage Notes due 2001 issued by the
Company (the "2001 Notes")  which was completed in March 1996),  and (ii) a $0.1
million  reduction  in  development  costs due to further  focusing  development
efforts.

     Operating  income was $7.1  million  and $8.0  million  for the three month
period ended March 31, 1997 and 1996, respectively.  This decrease is due to the
following: (i) a $0.2 million decrease in equity in net income of unconsolidated
affiliates,  (ii) increased casino operating  expenses as a percentage of casino
revenues,  and offset partially by: (i) increased food and beverage revenues and
operating  margins after  reclassifying  the cost of  complementaries,  and (ii)
consistent selling, general and administrative expenses as a percentage of gross
revenues  on an  expanded  revenue  base,  and  (iii)  the  acquisition  of  two
additional hotel operations.

     The net income applicable to common  stockholders was $2.5 million or $0.09
per share in the three  month  period  ended March 31,  1996  compared  with net
income applicable to common  stockholders of $1.2 million or $0.04 per share for
the three month period ended March 31, 1997.  This decrease was primarily due to
decreases in operating income as described above, an increase in preferred stock
dividends  due to  compounding  on unpaid  dividend  amounts,  and a decrease in
equity in net income of affiliates.

         Certain Risks and Uncertainties

     The Company's operations in Mississippi, Iowa and Colorado are dependent on
the continued licensability or qualification of the Company and its subsidiaries
that  hold the  gaming  licenses  in these  jurisdictions.  Such  licensing  and
qualifications  are reviewed  periodically  by the gaming  authorities  in those
states.  In  addition,  the  Company's  directors  and many of the  employees of
casinos are required to obtain  gaming  licenses.  The failure of the Company or
any of its  key  personnel  to  obtain  or  retain  a  license  in a  particular
jurisdiction  could have a material  adverse effect on the Company's  ability to
continue its current gaming

                                       18
<PAGE>
operations or to obtain or retain licenses in other jurisdictions.  In addition,
any  regulations  adopted by the gaming  commissions,  the  legislatures  or any
governmental authority having jurisdiction in Mississippi,  Colorado,  Missouri,
Iowa, or other  jurisdictions in which the Company has or intends to have gaming
operations may materially adversely affect the Company's operations.

     Mississippi  Gaming  Commission  regulations  require  licensees  to invest
certain  minimum  amounts  in  land-based,   non-  gaming   infrastructure  (the
Land-Based   Requirement).   While  the  Mississippi   Gaming   Commission  (the
"Commission")  previously  expressed  concern as to whether LLB is in compliance
with such  requirements,  the  Commission  found,  during the three month period
ended  March  31,  1997,  that  LLB  did in  fact  comply  with  the  Land-Based
Requirement.

     A significant portion of the Company's  consolidated revenues and operating
income are generated by the Company's  Rhythm & Blues and Country  Casino gaming
operations in Coahoma County, Mississippi. These casinos are highly dependent on
patronage by residents of Arkansas.  A change in general economic  conditions or
the extent and nature of  regulations  enabling  casino gaming in Arkansas could
adversely  effect  these  casinos'  future  operating  results.  If gaming  were
legalized in certain areas of Arkansas,  it could have a material adverse effect
on the Company's  Coahoma County  facilities and the Bally's Saloon and Gambling
Hall.

     The Company believes that its gaming markets are extremely  competitive and
expects them to become even more  competitive  as the number of gaming and other
entertainment establishments increases. Such competition is particularly intense
in the  Colorado and  Mississippi  markets and the Company  also  competes  with
gaming  facilities  nationwide.  It is also possible that substantial  local and
nationwide competition could cause the supply of gaming facilities to exceed the
demand for gaming. Additionally,  certain of the Company's competitors have more
gaming industry experience, larger operations or significantly greater financial
and other  resources  than the Company.  Given these factors it is possible that
substantial  competition  could have a material  adverse effect on the Company's
future results of operations.

     The Company is highly leveraged.  As of March 31, 1997, the Company's total
long-term  indebtedness was  approximately  $180.3 million and its stockholders'
equity was  approximately  $7.5 million.  This level of indebtedness  could have
important  consequences to stockholders.  While management  believes the Company
will have  sufficient  cash flow to meet its debt service and other cash outflow
requirements  and maintain  compliance  with the  covenants of the  Indenture as
supplemented, to  the extent that a substantial  portion of the  Company's  cash
flow from  operations  is dedicated to the payment of principal  and interest on
its indebtedness,  such cash flow would not be available for other purposes such
as  general  operations,   maintenance  and  improvement  of  casino  and  hotel
facilities  or  expansion  of  existing  sites  or into  other  gaming  markets.
Furthermore,  the Company's ability to obtain additional financing in the future
for working capital, capital expenditures or acquisitions may be limited and the
Company's level of indebtedness  could limit its flexibility in planning for, or
reacting to, changes in its industry.

     The  Company  currently  estimates  that  it  will  cost  approximately  an
additional $72.0 million to complete  development of the first two phases of the
Missouri Project and an additional $47.9 million to complete  development of the
Vicksburg  Project.  The  Company  has  entered  into an  Agreement  of  General
Partnership for a joint venture with Davis Gaming Company II with respect to the
Missouri Project which would reduce the Company's future capital  commitments to
zero with respect to such project.  There can be no assurance that the Kimmswick
Joint Venture will be consummated.  In addition, Davis has entered into a gaming
joint venture with another party in Missouri.  If the Kimmswick Joint Venture is
not  consummated,  there can be no  assurance  that the Company  will be able to
continue to implement its business strategy with regard to the Missouri Project.
The Company has ceased  committing  material amounts of capital to the Vicksburg
Project  and  is  actively   seeking  joint  venture  partners  to  finance  its
completion.  See  "Business -  Development  Stage  Projects."  Rising  costs and
capital  constraints  have forced the Company to seek joint venture  partners to
complete  the  development  of the  Development  Stage  Projects and may further
suspend or delay certain projects, including the Pre-development Stage Projects.
The Company believes that, unless it is able to raise additional capital through
equipment  or  bank  financing,  joint  venture  arrangements,  dispositions  of
non-essential  assets,  or issuances of  additional  debt or equity  securities,
while simultaneously  reducing expenses,  it will not be able to complete any of
the  Development  Stage  Projects or pursue  further the  Pre-development  Stage
Projects. There can be no assurance that additional capital, whether from equity
or debt financing or other sources, will be available, or if available,  will be
on terms satisfactory to the Company.

     Long-lived assets,  which are not to be disposed of, including property and
equipment,   are  reviewed  for  impairment   whenever   events  or  changes  in
circumstances  indicate  that  the  carrying  amount  of the  asset  may  not be
recoverable. An estimate of undiscounted future cash flows produced by the asset
is compared to the carrying amount to determine whether an impairment exists. If
an asset is  determined  to be  impaired,  the loss is measured  based on quoted
market prices in active markets, if available.

                                       19
<PAGE>
If quoted market prices are not  available,  the estimate of fair value is based
on the best  information  available,  including  considering  prices for similar
assets and the results of valuation techniques to the extent available.

     The Company has evaluated the  recoverability of LLB's and GCI's long-lived
assets as of March 31, 1997  pursuant to Financial  Accounting  Standards  Board
Statement  No. 121. In  performing  its review for  recoverability,  the Company
compared the estimated  undiscounted  future cash flows to the carrying value of
LLB's  and  GCI's  long-lived  assets.  The  carrying  value of LLB's  and GCI's
long-lived  assets were $32.9 million and $9.5 million,  respectively,  at March
31, 1997. As the estimated  undiscounted future cash flows exceeded the carrying
value of  long-lived  assets,  the  Company  was not  permitted  or  required to
recognize an impairment loss.  Circumstances affecting management's estimates of
future  undiscounted  cash flow to be  generated  by LLB and GCI could differ in
future periods and result in a significant write-down.

                                       20
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



Operating Casinos

     Amounts shown in the  following  tables are in millions  except  percentage
amounts.
<TABLE>
<CAPTION>
         Lady Luck Rhythm & Blues/County Casino Complex (a)
<S>                                                       <C>                <C>            <C>  

                                                                                            % Increase
                                                                                            (Decrease)
                                                          Three months ended March 31,        1997 vs.
                                                             1997             1996             1996
                  Gross revenues...................          $25.6           $22.7               13
                  Net revenues.....................           23.7            21.4               11
                  Management/license fee...........            0.9             0.8               13
                  Operating income.................            6.4             6.7               (4)
                  Operating margin (b).............             27%             31%              (4)pts
</TABLE>

____________________

     (a) Country  Casino and the  Pavilion  opened May 21,  1996;  therefore,  a
comparison of 1997 to 1996 may not be meaningful.

     (b) Operating income divided by net revenues.
____________________

     MLIs gross  revenues rose from $22.7 million during the three month period
ended March 31, 1996 to $25.6 million  during the three month period ended March
31,  1997,  an increase of $2.9 million or 13%.  Slot  machines  generated  $2.0
million  of this  increase.  Increases  in food and  beverage,  hotel  and other
revenues  offset  partially  by a 5%  decrease  in table and card game  revenues
accounted for the balance of the increase in gross revenues at MLI.

     There was a 61% increase in the average  number of slot  machines  from the
three month  period  ended March 31, 1996 to the three month  period ended March
31, 1997 which was  partially  offset by a 30% decrease in the average daily net
win per slot  machine.  During the three month period ended March 31, 1997,  MLI
operated an average number of 1,361 slot  machines,  an increase of 515 over the
846 average  number of slot machines in operation  during the three month period
ended March 31, 1996.  This increase was  partially  offset by a $66 decrease in
the  average  daily net win per slot  machine  from $221  during the three month
period  ended March 31, 1996 to $155 during the three month  period  ended March
31, 1997.

     Despite  only a 1  percentage  point  decrease  in  the  table  games  hold
percentage  and an increase in the average number of tables in operation from 31
during the three month  period ended March 31, 1996 to 51 during the three month
period  ended March 31,  1997,  table games  revenues  decreased  10%  primarily
because the average daily net win per table game  decreased from $1,248 to $691,
a decrease of $557 or 45%.

     MLI's operating  income  decreased from $6.7 million to $6.4 million during
the three month period ended March 31, 1996 and 1997,  respectively,  a decrease
of $0.3 million or 4%. Operating  income decreased  despite an increase in gross
and net revenues due  primarily to a $0.9 million  increase in selling,  general
and administrative expenses including casino marketing, rent and other expenses.



                                       21
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



              Other factors

     Additional  casino  and  hotel  capacity  has  been  added  to the  Tunica,
Mississippi  market,  which  competition  the  Company  believes  has  adversely
affected  revenues and  operating  results at MLI, the extent,  materiality  and
permanence of which are not presently known.

     MLI's casinos are highly dependent on patronage by residents in Arkansas. A
change in general  economic  conditions or the extent and nature of  regulations
enabling  casino  gaming in Arkansas  could  materially  adversely  affect these
casinos' future operating results.  If gaming were legalized in certain areas of
Arkansas,  it could have a  material  adverse  effect on the Lady Luck  Rhythm &
Blues/Country Casino Complex and the Bally's Saloon and Gambling Hall.



                                       22
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


<TABLE>
<CAPTION>

Lady Luck Natchez
<S>                                                 <C>              <C>                   <C>

                                                                                           % Increase
                                                                                           (Decrease)
                                                    Three months ended March 31,             1997 vs.
                                                        1997         1996                      1996
                  Gross revenues...................     $7.5         $8.1                        (7)
                  Net revenues.....................      6.9          7.4                        (7)
                  Management/license fee...........      0.3          0.3                         -
                  Operating income.................      0.2          1.8                       (89)
                  Operating margin (a).............        3%          24%                      (21)pts
</TABLE>
____________________

     (a) Operating income divided by net revenues
____________________

     LLM's gross revenues decreased from $8.1 million to $7.5 million during the
three month  period ended March 31, 1996 and 1997,  respectively,  a decrease of
$0.6  million or 7%.  Revenues  and  results of  operations  for the three month
period  ended  March 31,  1997 were  negatively  impacted  by the closing of the
casino for approximately 14 days due to adverse weather and river conditions.

     During these  comparative  periods,  the average number of slot machines in
operation  increased  from 554 to 591, an increase of 37, or 7%. The decrease in
the table games  revenues was primarily due to the average number of table games
in  operation  during the three  month  period  ended  March 31,  1996 and 1997,
respectively,  decreasing  from 18 to 16, a  decrease  of 11%.  During the three
month period ended March 31, 1997,  the hotel's  gross room  revenues  were $0.3
million.

     During the three month  period  ended  March 31,  1997,  LLM had  operating
income of $0.2 million  compared with  operating  income of $1.8 million for the
prior year period,  a $1.6 million  decrease or 89%. This decrease was primarily
due to the casino closing as noted above and competitive pressures.

     Other factors

     The  Company  believes  the  purchase  of the River  Park in April 1996 has
enhanced casino  marketing  efforts at Lady Luck Natchez by enabling it to offer
casino customers rooms at a Company operated hotel facility.

     While other gaming projects have been announced in the Natchez market, none
are being  developed at this time. If additional  gaming projects were developed
in the Natchez market, LLM could be materially adversely affected.

     If the Company  develops its Vicksburg  Project,  the Company believes that
the revenues of LLM would not be materially  adversely affected but, rather, the
revenues  for the  Vicksburg  Project  would  be taken  from  the four  existing
Vicksburg casinos.

                                       23
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


<TABLE>
<CAPTION>
Lady Luck Bettendorf (a)
<S>                                                 <C>             <C>                  <C>

 
                                                                                         % Increase
                                                                                          (Decrease)
                                                    Three months ended March 31,           1997 vs.
                                                        1997         1996                    1996
                  Gross revenues...................    $18.6        $15.7                     18
                  Net revenues.....................     17.4         15.1                     15
                  Management/license fee...........      0.4          0.4                      -
                  Operating income.................      1.5          1.5                      -
                  Operating margin (b).............        9%          10%                    (1)pt
</TABLE>
____________________

     (a) Lady Luck Bettendorf is 50% owned by LLQC. The Company  includes 50% of
its net income as equity in net income of affiliates  using the equity method of
accounting.

     (b) Operating income divided by net revenues. 
____________________

     The Bettendorf  Joint  Venture's  gross revenues rose from $15.7 million to
$18.6  million  during the three  month  period  ended  March 31, 1996 and 1997,
respectively,  an  increase  of $2.9  million  or 18%.  This  increase  in gross
revenues  was  due to  increases  in the  average  number  of slot  machines  in
operation and the average daily win per slot machine,  and increases in food and
beverage revenues.

     The Bettendorf  Joint Venture has generated a steadily  increasing  average
daily net win per slot  machine.  During the three month  period ended March 31,
1996,  the  Bettendorf  Joint Venture  generated  average daily net win per slot
machine of $159  compared to average  daily net win per slot machine of $182 for
the three  month  period  ended March 31,  1997,  a $23  increase  or 14%.  This
increase in average  daily net win per slot machine was  achieved  despite an 8%
increase  in the average  number of slot  machines.  For the three month  period
ended March 31, 1997, average daily net win per table was $710, which was a $170
decrease,  or 19%,  from the average daily net win per table of $880 achieved in
the three month period ended March 31, 1996.  This was  partially  offset by the
19% increase in the average number of table games.

     During the three  months ended March 31, 1997,  operating  income  remained
unchanged  from the three month  period  ended  March 31,  1996  despite the net
increase  revenues  described  above.  The  offsetting  increase in expenses was
primarily  due to  increases  in  promotional  allowances  for food and beverage
furnished to customers by the casino. This increase was offset partially by: (i)
improved food and beverage operating margins (ii) increased selling, general and
administrative expenses for cash giveaways,  special promotions and direct mail,
and (iii) a 3 percent  increase  in casino  expenses as a  percentage  of casino
revenues primarily due to special  promotions  involving cash incentives to slot
players.

                                       24
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


<TABLE>
<CAPTION>
Lady Luck Biloxi    
<S>                                                 <C>              <C>                    <C>

 
                                                                                            % Increase
                                                                                            (Decrease)
                                                    Three months ended March 31,             1997 vs.
                                                        1997         1996                      1996
                  Gross revenues...................     $8.1          7.1                        14
                  Net revenues.....................      7.3          6.4                        14
                  Management/license fee...........      0.3          0.3                         -
                  Operating loss...................     (0.8)        (0.7)                       14
                  Operating margin (a).............      (11)%        (11)%                       -
</TABLE>
____________________

     (a)  Operating income divided by net revenues
____________________

     During the three month  period  ended March 31, 1996 and 1997,  total gross
revenues  increased  from $7.1 million to $8.1  million.  Slot machine  revenues
increased  $1.2 million;  however,  the increase was partially  offset by a $0.1
million decrease in table games revenues and a $0.1 million decrease in food and
beverage revenues.

     This increase in slot revenues was due to an increase in the average number
of slot machines in operation during these  comparative three month period which
increased  from  602 to 650,  an  increase  of 48 or 8% and an  increase  in the
average  daily net win per slot  machine  from $82 to $98, an increase of $16 or
20%. The decrease in table games revenues during these  comparative  periods was
due to a decrease in the average  number of table games in operation  from 24 to
23, a decrease of 1 or 4% and a decrease in the average  daily net win per table
game from $535 to $523, a decrease of $12 or 2%.

     LLB's  operating  loss  increased  from $0.7 million to $0.8 million in the
three month period ended March 31, 1996 and 1997,  respectively  despite the net
increase in revenues  described above.  The offsetting  increase in expenses was
primarily due to: (i) increases in selling expenses from additional advertising,
direct mail and bus  programs,  (ii)  non-recurring  general and  administrative
expenses of approximately  $250,000, and (iii) a decrease in table and card game
operating  margin due to  decreases  in table  games drop and the  related  hold
percentage.

     Other factors

     Additional  hotel  capacity  has been added in close  proximity  to LLB and
additional casino and hotel capacity are currently under construction in Biloxi.
The Company  believes the Gulf Coast gaming market will remain at least constant
in the near-term  and that the long-term  effects on LLB's results of operations
are not presently known.

 

                                       25
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


<TABLE>
<CAPTION>
Lady Luck Central City
<S>                                                <C>               <C>                   <C>


 
                                                                                           % Increase
                                                                                            (Decrease)
                                                   Three months ended March 31,              1997 vs.
                                                        1997         1996                      1996
                  Gross revenues...................     $1.5          1.5                         -
                  Net revenues.....................      1.4          1.4                         -
                  Management/license fee...........      0.1          0.1                         -
                  Operating loss...................     (0.3)        (0.3)                        -
                  Operating margin (a).............      (21)%        (21)%                       -
</TABLE>
____________________

     (a) Operating income divided by net revenues.
____________________


     GCI's  gross  revenues  for the three  month  period  ended  March 31, 1997
remained  unchanged  from the $1.5 million  earned during the three month period
ended March 31, 1996.

     Slot  revenues  increased $ 0.1 million  for the three month  period  ended
March 31, 1997  compared to three month  period  ended March 31, 1997 due to the
following:  (i) an increase in the average  number of slot machines in operation
from 289 to 300, an increase of 11 or 4%, and (ii) an increase in average  daily
net win per slot machine from $45 to $47, an increase of $2 or 4%. This increase
in slot  revenues was offset by a decrease in table and card game  revenues from
the elimination of card games and declines in table play.

     Other factors

     During  November 1996,  GCI entered into the  non-binding  Memorandum  with
Bullwhackers.  The  Memorandum  provides  for a  combination  of the  respective
companies'  gaming  establishments  which  currently  operate on  adjacent  real
property in Central City, Colorado and the use of, but not the title transfer or
assumption of debt related to, the assets of GCI and  Bullwhackers.  Pursuant to
the Memorandum, Bullwhackers shall provide resources and expertise to manage the
joint operation  subsequent to the completion of certain capital improvements to
be made by GCI to combine the  facilities  and improve  GCI's gaming  equipment,
which capital improvements shall in no event exceed $1.5 million. The Memorandum
provides for  distributions  to be made at least  quarterly in  accordance  with
certain priorities which first recognize the capital  improvements to be made by
GCI.  The  Memorandum   provides  GCI  an  option  to  purchase  the  assets  of
Bullwhackers  and  Bullwhackers  an option to  purchase  the  assets of GCI upon
advance written notice after the joint facility commences gaming operations.  In
addition,  the  Memorandum  provides a put option for  Bullwhackers  to sell its
assets to GCI under similar terms. The option price shall be determined based on
carrying amounts or earnings multiples and shall be at discounted amounts if the
sale  is  within  a  certain  period  and  shall  be  in  exchange  for  certain
consideration,   a  portion  of  which  may  include  LLGC  common  stock.   The
transactions contemplated by the Memorandum are subject to various contingencies
including,   inter  alia,  the  due  diligence  investigation  of  the  parties,
governmental  approvals,  approval  by  the  Boards  of  Directors  of  GCI  and
Bullwhackers,  and the  negotiation  and  execution  of  definitive  agreements.
However,  no  assurance  can  be  provided  that  these  contingencies  will  be
satisfied.

     Additional  casinos  developed in the Central  City or  competing  Colorado
gaming markets or changes in the Colorado gaming legislation may have a material
adverse effect on the net revenues and operating results of GCI.

                                       26
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



Liquidity and Capital Resources
 
     During the three month period ended March 31, 1997,  the Company  generated
$5.3 million in cash from operations. Cash flow from operations and cash on hand
at the beginning of the period were the primary sources of cash during the three
month  period  ended  March 31,  1997.  The  primary  uses of cash and  non-cash
resources  during  the three  month  period  ended  March 31,  1997,  other than
operating expenditures, include:

     A.  $0.7 million  cash for the  purchase of property  and  equipment.  Also
included are portions of the costs of remodeling a portion of the River Park.

     B.  $1.0 million cash for payment of debt and slot contracts.

     C.  $0.3 million for the  acquisition of slot  machines and other assets by
certain subsidiaries for the incurrence of indebtedness.

     GCI did not generate  positive  operating  cash flow during the three month
period ended March 31, 1997.  Due to debt service  requirements  on an equipment
note payable and a mortgage  note,  GCI required cash  infusions of $0.1 million
during the three month  period  ended March 31,  1997 and for the  remainder  of
1997, is expected to require additional cash infusions to cover up to $80,000 of
scheduled repayments on an equipment note payable and anticipated operating cash
shortfalls,  depending upon the timing of the  transaction  contemplated  by the
Memorandum as described below becoming effective, if at all.

     During  November 1996, GCI entered into the Memorandum  with  Bullwhackers.
Pursuant to the Memorandum, certain capital improvements would be made by GCI to
combine the GCI and Bullwhackers  facilities and improve GCI's gaming equipment,
which capital improvements shall in no event exceed $1.5 million. The Memorandum
provides  for  distributions  to be made  quarterly in  accordance  with certain
priorities which first recognize the capital improvements to be made by GCI. The
Memorandum  provides  GCI an option to purchase the assets of  Bullwhackers  and
Bullwhackers an option to purchase the assets of GCI upon advance written notice
after the joint facility commences gaming operations in addition to a put option
for Bullwhackers to sell its assets to GCI under similar terms. The transactions
contemplated by the Memorandum are subject to various  contingencies  including,
inter  alia,  the  due  diligence  investigation  of the  parties,  governmental
approvals, approval by the Boards of Directors of GCI and Bullwhackers,  and the
negotiation  and execution of definitive  agreements.  There can be no assurance
that these contingencies will be satisfied.

     The  Company  is  making  improvements  to the  Rhythm  & Blues  casino  of
approximately  $0.5  million  during  the  remainder  of 1997.  The  Company  is
remodeling   additional  portions  of  the  River  Park  and  expects  to  spend
approximately  $0.3 million  during the remainder of 1997 in addition to amounts
already expended.  The additional River Park remodeling includes  replacement of
certain furniture and equipment.

     Various other amounts of cash and non-cash resources may be used during the
remainder of 1997 for capital  improvements,  expansions or  acquisitions  which
cannot  currently be estimated and may be contingent upon market  conditions and
other factors.  If significant  cash or other resources  become  available,  the
Company may make additional capital expenditures related to the Lady Luck Rhythm
& Blues,  Lady Luck Natchez,  Lady Luck Biloxi and other  capital  acquisitions,
improvements,  or  expansions  which cannot  currently  be estimated  and may be
contingent  upon  market  conditions  and the amount of excess  cash or non-cash
resources  available,  if any. Capital  expenditures at Lady Luck Rhythm & Blues
could include  additional  hotel rooms and signage.  In any case,  the amount of
such  capital  expenditures  will  be  based  upon  cash  available  and  market
conditions at the time any commitment is made.

     The  Company may also  repurchase  a portion of the 2001 Notes from time to
time in early satisfaction of any required  repurchase  expected pursuant to the
Indenture or otherwise,  the amount of which and the timing of repurchase cannot
currently be estimated and is dependent on adequate cash availability and market
conditions.

                                       27
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



     The  Company  has  entered  into an  agreement  for the  construction  of a
cruising  gaming vessel in the amount of $16.0 million and as of March 31, 1997,
approximately $6.0 million has been expended under this contract,  approximately
$1.9 million of which is included in construction payables at March 31, 1997. It
is  anticipated  that this vessel will be  utilized by LLK and,  therefore,  the
Missouri Project will be responsible for payment of the remaining  amounts under
the contract.  If the Missouri  Project is never  consummated the Company may be
responsible for the then outstanding obligations.

     No further  significant  expenditures  for projects under  development  are
anticipated  from  existing  cash or cash flow from  operations.  If the Company
determines it needs additional funds, there can be no assurance that such funds,
whether from equity or debt financing or other sources, will be available, or if
available, will be on terms satisfactory to the Company.

     LLGC has been named as a defendant in a purported  shareholder class action
lawsuit alleging violations by the Company of the Securities Act of 1933 and the
Securities  Exchange  Act of 1934 for alleged  material  misrepresentations  and
omissions in connection  with LLGC's 1993 prospectus and initial public offering
of Common Stock. The complaint seeks, inter alia, injunctive relief,  rescission
and unspecified  compensatory  damages.  In addition to LLGC, the complaint also
names as defendants Andrew H. Tompkins,  Chairman and Chief Executive Officer of
LLGC,  Alain  Uboldi,  Director  and Chief  Operating  Officer of LLGC,  Michael
Hlavsa, the former Chief Financial Officer of LLGC, Bear Stearns & Co., Inc. and
Oppenheimer & Co., Inc., who acted as lead  underwriters  for the initial public
offering.  The Company has retained  outside counsel to respond to the complaint
and while the outcome of this matter cannot presently be determined, the Company
believes based in part on advice of counsel, that it has meritorious defenses.

     The Company and certain of its joint venture  partners  (the  "Defendants")
are defendants in a lawsuit brought by the country of Greece and its Minister of
Tourism  before  the Greek  Multi-Member  Court of First  Instance.  The  action
alleges that the Defendants  failed to make certain  payments in connection with
the gaming license bid process for Patras,  Greece.  The payments the Company is
alleged  to have been  required  to make  aggregate  approximately  2.1  billion
drachma  (which was  approximately  $7,722,000  as of April 14,  1997 based upon
published  exchange  rates).  Although it is difficult to determine  the damages
being sought from the lawsuit,  the action may seek damages up to such aggregate
amount. The Company's Greek counsel is defending the lawsuit and in management's
opinion, the ultimate outcome of this matter is not presently known.

     Also, a Greek architect  filed an action against the Company  alleging that
he was retained by the Company to provide professional  services with respect to
a casino in Loutraki,  Greece.  The plaintiff in such action  sought  damages of
approximately $800,000. On July 29, 1996, the Company's Greek counsel was served
with a decision by the Athens Court of First Instance in such matter.  The Greek
Court entered judgement against the Company in the amount of approximately  87.1
million drachma (which was  approximately  $320,000 as of April 14, 1997,  based
upon  published  exchange  rates).  The  Company  intends to appeal the  Court's
decision  and has been  informed by its Greek  counsel  that it has  meritorious
grounds to prosecute such appeal.

     On November 5, 1996,  the United States  Bankruptcy  Court for the Northern
District of  Mississippi  dismissed a lawsuit which had been brought by Superior
against  LLM on or about  September  23,  1993.  Superior  had  previously  done
construction work for LLM on its Natchez barge ("Lady Luck Natchez"), as well as
some minor  preparatory work on one other barge of the Company.  Such proceeding
alleged damages of approximately $47,000,000,  of which approximately $3,400,000
was  alleged  for  additional  construction  work on Lady Luck  Natchez  and the
remaining amount was alleged for unjust  enrichment,  for causing the bankruptcy
of Superior  and for future work  Superior  expected to perform for the Company.
Superior has appealed the decision to dismiss the action. The Company,  based in
part on the advice of its counsel, believes that it has meritorious defenses and
does not believe  that the appeal of the decision  will have a material  adverse
effect on the Company's financial condition or results of operations.

     The Company is subject to certain  federal,  state and local  environmental
protection,  health and safety laws,  regulations  and ordinances  that apply to
non-gaming businesses  generally.  In the course of conducting the environmental
investigation  at  the  proposed  site  for  Lady  Luck  Gulfport,  the  Company
identified certain contamination at the site. Pursuant to an administrative

                                       28
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



order issued by the Mississippi Department of Environmental Quality, the Company
undertook remedial  activities,  including soil remediation and the installation
of  groundwater   monitoring  wells.  No  additional  remediation  is  currently
required,  although  some  additional  soil  remediation  may be required in the
course of obtaining a building permit. Although there can be no assurances,  the
Company believes that the cost of such additional soil remediation, if any, will
not have a material impact on the liquidity or capital resources of the Company.
Additionally,  although the Company knows of no other pre-existing conditions at
its  Operating  Casinos  or at the  intended  sites  for the  Development  Stage
Projects or the Pre-development  Stage Projects that will result in any material
environmental  liability or delay,  there can be no assurance that  pre-existing
conditions  will not be discovered and result in material  liability or delay to
the Company.

     In the opinion of management,  the Company believes it will have sufficient
cash flow to meet its debt  service  and other  cash  outflow  requirements  and
maintain  compliance  with the revised  covenants  of the  Indenture  during the
remainder of 1997. There can be no assurance,  however, that the Company will in
fact have  sufficient  cash  resources to meet its cash  requirements  under any
circumstances.
 

Impact of Inflation

     Absent changes in competitive and economic conditions or in specific prices
affecting the industry,  management  does not expect that  inflation will have a
significant impact on the Company's operations. Changes in specific prices (such
as fuel and transportation prices) relative to the general rate of inflation may
have a material effect on the hotel-casino industry.


Seasonality and Weather

     A flood or other severe weather  condition  could cause the Company to lose
the use of one or more dockside facilities for an extended period. The inability
to use a  dockside  facility  during any  period  could have a material  adverse
effect on the  Company's  financial  results.  In addition,  a  disproportionate
amount of GCI's revenues is received during the summer months. GCI is accessible
only via a narrow, winding mountain road and, accordingly, inclement weather may
have an adverse effect on revenues.  While  seasonal  revenue  fluctuations  may
occur at the Company's  existing and proposed  casinos in Mississippi,  Iowa and
Missouri,  such seasonal  fluctuations  are expected to be less significant than
those experienced in Colorado.


                                       29
<PAGE>

PART II                    OTHER INFORMATION


    Item 1.        LEGAL PROCEEDINGS

     The Company has been named as a defendant in a purported  shareholder class
action lawsuit alleging  violations by the Company of the Securities Act of 1933
and the Securities Exchange Act of 1934 for alleged material  misrepresentations
and  omissions in  connection  with the Company's  1993  prospectus  and initial
public offering of Common Stock.  The complaint  seeks,  inter alia,  injunctive
relief,  rescission and  unspecified  compensatory  damages.  In addition to the
Company, the complaint also names as defendants Andrew H. Tompkins, Chairman and
Chief  Executive  Officer of LLGC,  Alain Uboldi,  Director and Chief  Operating
Officer of LLGC,  Michael Hlavsa,  the former Chief  Financial  Officer of LLGC,
Bear  Stearns  & Co.,  Inc.  and  Oppenheimer  & Co.,  Inc.,  who  acted as lead
underwriters for the initial public  offering.  The Company has retained outside
counsel to respond to the  complaint and while the outcome of this matter cannot
presently  be  determined,  the  Company  believes  based in part on  advice  of
counsel, that it has meritorious defenses.

     The Company and certain of its joint venture  partners  (the  "Defendants")
are defendants in a lawsuit brought by the country of Greece and its Minister of
Tourism  before  the Greek  Multi-Member  Court of First  Instance.  The  action
alleges that the Defendants  failed to make certain  payments in connection with
the gaming license bid process for Patras,  Greece.  The payments the Company is
alleged  to have been  required  to make  aggregate  approximately  2.1  billion
drachma  (which was  approximately  $7,722,000  as of April 14,  1997 based upon
published  exchange  rates).  Although it is difficult to determine  the damages
being sought from the lawsuit,  the action may seek damages up to such aggregate
amount. The Company's Greek counsel is defending the lawsuit and in management's
opinion, the ultimate outcome of this matter is not presently known.

     Also, a Greek architect  filed an action against the Company  alleging that
he was retained by the Company to provide professional  services with respect to
a casino in Loutraki,  Greece.  The plaintiff in such action  sought  damages of
approximately $800,000. On July 29, 1996, the Company's Greek counsel was served
with a decision by the Athens Court of First Instance in such matter.  The Greek
Court entered judgement against the Company in the amount of approximately  87.1
million  drachma  (which was  approximately  $320,000 as of April 14, 1997 based
upon published  rates).  The Company intends to appeal the Court's  decision and
has been  informed  by its Greek  counsel  that it has  meritorious  grounds  to
prosecute such appeal.

     On November 5, 1996,  the United States  Bankruptcy  Court for the Northern
District of  Mississippi  dismissed a lawsuit which had been brought by Superior
Boat Works,  Inc.  ("Superior")  against  LLM on or about  September  23,  1993.
Superior had  previously  done  construction  work for LLM on its Natchez  barge
("Lady Luck Natchez"), as well as some minor preparatory work on one other barge
of the Company. Such proceeding alleged damages of approximately $47,000,000, of
which approximately  $3,400,000 was alleged for additional  construction work on
Lady Luck Natchez and the  remaining  amount was alleged for unjust  enrichment,
for causing the bankruptcy of Superior and for future work Superior  expected to
perform for the  Company.  Superior  has  appealed  the  decision to dismiss the
action. The Company,  based in part on the advice of its counsel,  believes that
it has meritorious defenses and does not believe that the appeal of the decision
will have a material  adverse  effect on the  Company's  financial  condition or
results of operations.

     In addition,  from time to time the Company is a party to legal proceedings
arising in the ordinary  course of  business.  The Company does not believe that
the results of such legal proceedings will have a material adverse impact on its
financial condition.




                                       30
<PAGE>

    Item 2.       CHANGES IN SECURITIES

                           None.


    Item 3.       DEFAULTS UPON SENIOR SECURITIES

                  (a)      None.

                  (b)      None.


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

                  (a)      Not applicable.

                  (b)      Not applicable.

                  (c)      Not applicable.

                  (d)      Not applicable.


    Item 5.       OTHER INFORMATION - None.



                                       31
<PAGE>

    Item 6.       EXHIBITS AND REPORTS ON FORM 8-K

         (a)      Exhibits.
 
    Exhibit
    Number        Description of Exhibits

          3.1  Certificate of Incorporation of Lady Luck Gaming Corporation,  as
               amended. Incorporated by reference to Exhibit 3.1 to the Form S-1
               Registration  Statement  filed by Lady  Luck  Gaming  Corporation
               under the Securities Act (No. 33-63930) (the "Form S-1").

          3.2  By-Laws of Lady Luck Gaming Corporation, as amended. Incorporated
               by reference to Exhibit 3.2 to the Form S- 1.

          4.1  Indenture  dated as of  February  17, 1994 by and among Lady Luck
               Gaming  Finance  Corporation,  the  Guarantors  named therein and
               First Trust National Association (the "Indenture").  Incorporated
               by reference to Exhibit 4.1 to the Annual Report on Form 10-K for
               the  fiscal  year ended  December  31,  1993 by Lady Luck  Gaming
               Corporation (the "Form 10-K").

          4.2  Registration  Rights  Agreement  dated as of February 17, 1994 by
               and among Lady Luck Gaming  Finance  Corporation,  the Guarantors
               named therein and the  Purchasers who were  signatories  thereto.
               Incorporated by reference to Exhibit 4.2 to the Form 10-K.

          4.3  Pledge  Agreement  dated as of  February  17, 1994 from Lady Luck
               Gaming  Finance  Corporation,  as Pledgor to First Trust National
               Association, as Trustee. Incorporated by reference to Exhibit 4.4
               to the Form 10-K.

          4.4  Pledge  Agreement  dated as of  February  17, 1994 from Lady Luck
               Gaming  Finance  Corporation,  as Pledgor to First Trust National
               Association, as Trustee. Incorporated by reference to Exhibit 4.4
               to the Form 10-K.

          4.5  Leasehold  Deed  of  Trust,  Assignment  of  Rents  and  Security
               Agreement  dated as of  February  17, 1994 by and among Lady Luck
               Gulfport,  Inc., as Trustor,  Jim B. Tohill as Trustee, and First
               Trust  National  Association,  as  Beneficiary.  Incorporated  by
               reference to National Exhibit 4.5 to the Form 10-K.

          4.6  Leasehold  Deed  of  Trust,  Assignment  of  Rents  and  Security
               Agreement  dated as of  February  17, 1994 by and among Lady Luck
               Mississippi,  Inc. as Trustor,  Jim B.  Tohill,  as Trustee,  and
               First Trust National Association, as Beneficiary. Incorporated by
               reference to Exhibit 4.6 to the Form 10-K.

          4.7  Leasehold  Deed  of  Trust,  Assignment  of  Rents  and  Security
               Agreement  dated as of  February  17, 1994 by and among Lady Luck
               Tunica,  Inc., as Trustor,  Jim B. Tohill, as Trustee,  and First
               Trust  National  Association,  as  Beneficiary.  Incorporated  by
               reference to Exhibit 4.7 to the Form 10-K.

          4.8  Leasehold  Deed  of  Trust,  Assignment  of  Rents  and  Security
               Agreement  dated as of  February  17, 1994 by and among Lady Luck
               Biloxi,  Inc., as Trustor,  Jim B. Tohill, as Trustee,  and First
               Trust  National  Association,  as  Beneficiary.  Incorporated  by
               reference to Exhibit 4.8 to the Form 10-K.

          4.9  Leasehold  Deed  of  Trust,  Assignment  of  Rents  and  Security
               Agreement  dated as of February  17,  1994 by and among  Magnolia
               Lady,  Inc.,  as Trustor,  Jim B. Tohill,  as Trustee,  and First
               Trust  National  Association,  as  Beneficiary.  Incorporated  by
               reference to Exhibit 4.9 to the Form 10-K.

          4.10 Leasehold  Deed  of  Trust,  Assignment  of  Rents  and  Security
               Agreement  dated as of  February  17, 1994 by and among Gold Coin
               Incorporated,  as Trustor,  Jim B. Tohill, as Trustee,  and First
               Trust  National  Association,  as  Beneficiary.  Incorporated  by
               reference to Exhibit 4.10 to the Form 10-K.


                                       32
<PAGE>
          4.11 First  Preferred  Vessel Mortgage on the Whole of the Lady Luck I
               dated as of February 17, 1994 from Lady Luck Mississippi, Inc. in
               favor  of  First  Trust  National  Association.  Incorporated  by
               reference to Exhibit 4.11 to the Form 10-K.

          4.12 First  Preferred  Fleet  Mortgage  on the  Whole of the Lady Luck
               Tunica I and Lady Luck  Tunica II dated as of  February  17, 1994
               from Lady Luck  Tunica,  Inc.  in favor of First  Trust  National
               Association.  Incorporated  by  reference  to Exhibit 4.12 to the
               Form 10-K.

          4.13 First  Preferred  Vessel  Mortgage  on the Whole of the Lady Luck
               Biloxi, Inc. dated as of February 17, 1994 from Lady Luck Biloxi,
               Inc. in favor of First Trust National  Association.  Incorporated
               by reference to Exhibit 4.13 to the Form 10-K.

          4.14 Security  Agreement  dated as of February 17, 1994 by and between
               Lady Luck Kimmswick,  Inc. and First Trust National  Association.
               Incorporated by reference to Exhibit 4.14 to the Form 10-K.

          4.15 Security  Agreement  dated as of February 17, 1994 by and between
               Lady Luck Vicksburg,  Inc. and First Trust National  Association.
               Incorporated by reference to Exhibit 4.15 to the Form 10-K.

          4.16 Deed of Trust,  Assignment of Rents and Security  Agreement dated
               as of February 17, 1994 by and among Gold Coin Incorporated,  the
               Public  Trustee of the County of Gilpin,  State of  Colorado  and
               First Trust National  Association.  Incorporated  by reference to
               Exhibit 4.16 to the Form 10-K.

          4.17 Deed of Trust,  Assignment of Rents and Security  Agreement dated
               as of February 17, 1994 by and among Lady Luck Biloxi,  Inc., Jim
               B. Tohill and First Trust National  Association.  Incorporated by
               reference to Exhibit 4.17 to the Form 10-K.

          4.18 Deed of Trust,  Assignment of Rents and Security  agreement dated
               as of February 17, 1994 by and among Lady Luck Mississippi, Inc.,
               Jim B. Tohill and First Trust National Association.  Incorporated
               by reference to Exhibit 4.18 to the Form 10-K.

          4.19 Assignment  of Option  dated as of February 17, 1994 by Lady Luck
               Gulfport,  Inc.  in favor of First  Trust  National  Association.
               Incorporated by reference to Exhibit 4.19 to the Form 10-K.

          4.20 Assignment  of Option  dated as of February 17, 1994 by Lady Luck
               Kimmswick,  Inc.  in favor of First Trust  National  Association.
               Incorporated by reference to Exhibit 4.20 to the Form 10-K.

          4.21 Assignment  of Option  dated as of February 17, 1994 by Lady Luck
               Vicksburg,  Inc.  in favor of First Trust  National  Association.
               Incorporated by reference to Exhibit 4.21 to the Form 10-K.

          4.22 Stockholders Agreement dated as of April 1, 1993 by and among the
               Lady Luck Gaming Corporation,  Andrew H. Tompkins and all current
               stockholders and warrant holders of Lady Luck Gaming Corporation.
               Incorporated by reference to Exhibit 4.14 to the Form S-1.

          4.23 Cash  Collateral and  Disbursement  Agreement  dated February 17,
               1994 among First Trust National Association.  the Company and the
               Guarantors  named therein.  Incorporated  by reference to Exhibit
               4.18 to the Form 10-K.

          4.24 First  Amendment to  Stockholders  Agreement  dated as of June 9,
               1993, by and among Andrew H. Tompkins and the Stockholders  named
               therein.  Incorporated  by  reference  to  Exhibit  4.24  to  the
               Registration   Statement  on  Form  S-4   (Registration  No.  33-
               91616)(the "Form S-4, No. 91616").

          4.25 Second  Supplemental  Indenture dated as of March 17, 1995 by and
               among Lady Luck Gaming Finance Corporation,  the Guarantors named
               therein and First Trust  National  Association.  Incorporated  by
               reference  to Exhibit 4.25 to the  Quarterly  Report on Form 10-Q
               for the quarterly period ended March 31, 1995 by Lady Luck Gaming
               Corporation.

                                       33
<PAGE>
          4.26 Third  Supplemental  Indenture  by and  among  Lady  Luck  Gaming
               Finance Corporation,  Lady Luck Quad Cities, Inc. and First Trust
               National  Association.  Incorporated by reference to Exhibit 4.26
               to the  Annual  Report on Form  10-K for the  fiscal  year  ended
               December 31, 1995 by Lady Luck Gaming Corporation the ("1995 Form
               10-K.")

          4.27 Fourth  Supplemental  Indenture  by and among  Lady  Luck  Gaming
               Finance Corporation, the Guarantors named therein and First Trust
               National  Association.  Incorporated by reference to Exhibit 4.27
               to the 1995 Form 10- K.

          4.28 Specimen Common Stock  Certificate.  Incorporated by reference to
               Exhibit 4.15 to the Form S-1.

          4.29 Security Agreement (Lady Luck Gaming Finance  Corporation) by and
               between  Lady Luck  Gaming  Finance  Corporation  and First Trust
               National  Association.  Incorporated by reference to Exhibit 4.29
               to the 1995 Form 10-K

          4.30 Security Agreement (Lady Luck Gaming  Corporation) by and between
               Lady  Luck   Gaming   Corporation   and  First   Trust   National
               Association.  Incorporated  by  reference  to Exhibit 4.30 to the
               1995 Form 10-K

          4.31 Pledge  Agreement  between Lady Luck Quad Cities,  Inc. and First
               Trust National Association.  Incorporated by reference to Exhibit
               4.31 to the 1995 Form 10-K

          10.1.Lease for parking lot in Biloxi,  Mississippi  dated May 28, 1993
               by and  between  John M.  Mladnick  and Lady  Luck  Biloxi,  Inc.
               Incorporated by reference to Exhibit 10.18 to the Form S-1.

          10.2 Lease  Agreement  dated  January 12, 1994 by and among  Tyrone J.
               Gollott, Gary F. Gollott, Thomas H. Gollott and Lady Luck Biloxi,
               Inc. Incorporated by reference to Exhibit 10.10 to the Form 10-K.

          10.3 Lease  Agreement dated January 17, 1994 by and between Michael S.
               Sinopoli and Lady Luck Biloxi, Inc.  Incorporated by reference to
               Exhibit 10.11 to the Form 10-K.

          10.4 Lease for Parcel in Biloxi,  Mississippi  dated July 25,  1993 by
               and among Lady Luck Biloxi,  Inc. and Joe G.,  Jackie R. and John
               Brett Aldrich.  Incorporated by reference to Exhibit 10.12 to the
               Form S-1.

          10.5 Lease for casino  site in Tunica,  Mississippi,  dated  March 18,
               1993 between Lady Luck Tunica,  Inc. and D.C.  Parker and Richard
               B. Flowers. Incorporated by reference to Exhibit 10.5 to the Form
               S-1.

          10.6 Lease for casino site in Gulfport,  Mississippi  dated October 5,
               1992  between Lady Luck  Gulfport,  Inc.  and  Mississippi  Coast
               Marine Inc. Incorporated by reference to Exhibit 10.6 to the Form
               S-1.

          10.7 Lease in  Gulfport,  Mississippi  dated  October  1,  1993 by and
               between  Coast  Materials  Company and Lady Luck  Gulfport,  Inc.
               Incorporated by reference to Exhibit 10.15 to the Form 10-K.

          10.8 Agreement to Lease in Gulfport,  Mississippi  dated September 23,
               1993 by and among Robert C. Fielding,  Lady Luck  Gulfport,  Inc.
               and Lady Luck Gaming  Corporation.  Incorporated  by reference to
               Exhibit 10.16 to the Form 10-K.

          10.9 Leases  of part of  casino  site in  Natchez,  Mississippi  dated
               October 29, 1991 between Lady Luck  Mississippi,  Inc. and Silver
               Land, Inc.  Incorporated by reference to Exhibit 10.7 to the Form
               S-1.


                                       34
<PAGE>
         10.10 Silver Land,  Inc.  Amended and Restated  Lease  Agreement  dated
               December 31, 1992.  Incorporated  by reference to Exhibit 10.8 to
               the Form S-1.

         10.11 Lease for part of casino site in Natchez,  Mississippi dated June
               30, 1992 by and between Lady Luck Mississippi,  Inc. and the City
               of  Natchez  and  amendment   thereto  dated  October  27,  1992.
               Incorporated by reference to Exhibit 10.9 to the Form S-1.

         10.12 Lease for part of casino site in Natchez,  Mississippi dated June
               30, 1992 by and between Lady Luck Mississippi,  Inc. and the City
               of  Natchez  and  amendment   thereto  dated  October  27,  1992.
               Incorporated by reference to Exhibit 10.10 to the Form S-1.

         10.13 Sublease  Contract  dated  August 13, 1993 by and between  Callon
               Petroleum Company and Lady Luck Mississippi, Inc. Incorporated by
               reference to Exhibit 10.22 to the Form 10-K.

         10.14 Lease for parking  lot in Central  City,  Colorado  dated June 1,
               1993 by and among Gold Coin Incorporated and J. Scott Bradley and
               Phyllis  M. Brown  (Lots  1-12).  Incorporated  by  reference  to
               Exhibit 10.21 to the Form S-4 Registration  Statement  previously
               filed under the Securities Act (No. 33-65232) (the "Form S-4, No.
               65232").

         10.15 Lease for parking  lot in Central  City,  Colorado  dated June 1,
               1993 by and among J. Scott  Bradley and Phyllis M. Brown and Gold
               Coin  Incorporated  (Lots  13-21).  Incorporated  by reference to
               Exhibit 10.22 to the Form S-4, No. 65232.

         10.16 Agreement   of  Option,   Purchase  and  Sale  and  Joint  Escrow
               Instructions for Vicksburg, Mississippi casino site dated May 21,
               1993 by and  between  Lady Luck  Vicksburg,  Inc.  and  Vicksburg
               Terminal Company, Inc. Incorporated by reference to Exhibit 10.11
               to the Form S-1.

         10.17 Option to purchase site in Jefferson County,  Missouri dated July
               8, 1993 by and between  Lady Luck  Kimmswick,  Inc. and Donald J.
               Branch.  Incorporated  by reference to Exhibit  10.17 to the Form
               S-1.

         10.18 Lease in Coahoma,  Mississippi  dated  November 30, 1993 (sic) by
               and among Roger Allen  Johnson,  Jr.,  Charles Bryant Johnson and
               Magnolia Lady, Inc. Incorporated by reference to Exhibit 10.28 to
               the Form 10-K.

         10.19 Agreement  dated  March 19,  1994 by and among  Lady Luck  Gaming
               Corporation,   Old  River  Development,   Inc.  and  D.J.  Brata.
               Incorporated by reference to Exhibit 10.29 to the Form 10-K.

         10.20 Lady  Luck  Gaming   Corporation   Employee  Stock  Option  Plan.
               Incorporated by reference to Exhibit 10.31 to the Form 10-K.

         10.21 Indemnification  Agreement  dated  April  28,  1993 by and  among
               Terry Christensen, Barry Fink, Kimberly Harrison, Colorado Casino
               Properties  Investment  L.P.  and Lady Luck  Gaming  Corporation.
               Incorporated by reference to Exhibit 10.13 to the Form S-1.

         10.22 $2,300,000  Promissory Note of Gold Coin Incorporated dated April
               28, 1993.  Incorporated by reference to Exhibit 10.14 to the Form
               S-1.

         10.23 Warrant Agreement dated April 1, 1993.  Incorporated by reference
               to Exhibit 10.15 to the Form S-1.

         10.24 Amendment  to  Agreement  dated March 19, 1994 (sic) by and among
               Lady Luck Gaming  Corporation,  Old River  Development,  Inc. and
               D.J.  Brata.  Incorporated  by reference to Exhibit  10.32 to the
               Form S-4  registration  statement  filed under the Securities Act
               (No. 33-77184) (the "Form S-4, No. 77184").

         10.25 Option   Agreement   dated   April  28,   1994  by  and   between
               Seven-Thirty, Inc. and Lady Luck Scott City. Inc. Incorporated by
               reference to Exhibit 10.33 to the Form S-4, No. 77184.

                                       35
<PAGE>
         10.26 Lease  dated  September  13,  1993 by and  between  Nancy  Harris
               Holmes, James S. Williams,  Tempe Kyser Adams and Ben C. Adams as
               Trustee  under the Trust  Agreement  dated  September 9, 1993, as
               Lessor and D.J.  Brata as Lessee.  Incorporated  by  reference to
               Exhibit  10.34  to the  Quarterly  Report  of Form  10-Q  for the
               quarter ended June 30, 1994 of Lady Luck Gaming  Corporation (the
               "June 30, 1994 Form 10-Q.")

         10.27 Assignment  of Lease  Agreement  dated  September 30, 1993 by and
               between D.J. Brata, as assignor, and Old River Development, Inc.,
               as assignee.  Incorporated  by reference to Exhibit  10.35 to the
               Form 10-Q for the quarter ended June 30, 1994.

         10.28 Modification  of Lease  Agreement  dated  February 8, 1994 by and
               between Old River Development,  Inc., Lady Luck Tunica,  Inc. and
               Nancy Harris Holmes, James S. Williams, Tempe Kyser Adams and Ben
               C. Adams,  Jr., as Trustee  under the Trust  dated  September  9,
               1993.  Incorporated by reference to Exhibit 10.36 to the Form 10-
               Q for the quarter ended June 30, 1994.

         10.29 Second  Modification  of Lease  Agreement  dated April 7, 1994 by
               and  between  Old  River  Development,  Inc.,  Lady  Luck  Gaming
               Corporation  and Nancy Harris Holmes,  James S.  Williams,  Tempe
               Kyser  Adams and Ben C. Adams,  Jr.,  as Trustee  under the Trust
               Agreement dated  September 9, 1993.  Incorporated by reference to
               Exhibit 10.37 to the June 30, 1994 Form 10-Q.

         10.30 Escrow Agreement  Concerning Agreement of Option and Purchase and
               Sale of  Property  dated  April 21,  1994 by and among  Vicksburg
               Terminal Company,  Inc. and Lady Luck Vicksburg,  Inc., including
               Exhibit  A,  Agreement  of  Option,  Purchase  and Sale and Joint
               Escrow  Instructions.  Incorporated by reference to Exhibit 10.38
               to the June 30, 1994 Form 10-Q.

         10.31 Agreement  dated July 18, 1994 by and among Green Bridge Company,
               an Iowa corporation,  Bettendorf Riverfront  Development Company,
               L.C., an Iowa limited liability company,  Lady Luck Casino, Inc.,
               a  Nevada   corporation,   and  Lady  Luck  Gaming   Corporation.
               Incorporated  by reference to Exhibit  10.40 to the June 30, 1994
               Form 10-Q.

         10.32 Management  Agreement  dated  August  15,  1994 by and  among the
               Pueblo of Santa  Ana,  (the  "Pueblo"),  a  federally  recognized
               Indian Tribe,  Santa Ana Nonprofit  Enterprise,  an enterprise at
               the  Pueblo,  and  Lady  Luck  New  Mexico,  Inc.,  a New  Mexico
               corporation.  Incorporated  by reference to Exhibit  10.41 to the
               Quarterly Report on Form 10-Q for the quarter ended September 30,
               1994 of Lady Luck Gaming Corporation.

         10.33 Letter  Agreement  dated  October 24,  1994 by and between  Alain
               Uboldi  and  Lady  Luck  Gaming   Corporation.   Incorporated  by
               reference to Exhibit  10.41 to the Annual Report on Form 10-K for
               the  fiscal  year ended  December  31,  1994 by Lady Luck  Gaming
               Corporation (the "1994 Form 10-K").

         10.34 Letter  Agreement  dated  October 24, 1994 by and between Rory J.
               Reid and Lady Luck Gaming Corporation.  Incorporated by reference
               to Exhibit 10.42 to the 1994 Form 10-K.

         10.35 Amended and  Restated  Joint  Venture  Agreement by and among Old
               River Development,  Inc., D.J. Brata,  Bally's Operator,  Inc., a
               Delaware   corporation,   Bally's  Tunica,  Inc.,  a  Mississippi
               corporation and Bally's Olympia Limited  Partnership,  a Delaware
               limited  partnership  dated  February 24, 1995.  Incorporated  by
               reference  to  Exhibit  2(a) to the Form 8-K of Lady Luck  Gaming
               Corporation dated February 28, 1995.

         10.36 Stock Exchange  Agreement  dated December 30, 1994 by and between
               Grace  Brothers,  Ltd. an Illinois  limited  partnership and Lady
               Luck Gaming  Corporation.  Incorporated  by  reference to Exhibit
               10.44 to the 1994 Form 10-K.

         10.37 Stock Exchange  Agreement  dated February 17, 1995 by and between
               Grace  Brothers,  Ltd. an Illinois  limited  partnership and Lady
               Luck Gaming  Corporation.  Incorporated  by  reference to Exhibit
               10.45 to the 1994 Form 10-K.

                                       36
<PAGE>
         10.38 Real  Estate   Lease   dated   January  12,  1995  by  and  among
               Greenbridge Company, an Iowa corporation,  Bettendorf  Riverfront
               Development  Company,  L.C., an Iowa limited  liability  company,
               Lady Luck Bettendorf, L.C., an Iowa limited liability company and
               Lady Luck Quad Cities, Inc., a Delaware corporation. Incorporated
               by reference to Exhibit 10.46 to the 1994 Form 10-K.

         10.39 Operating  Agreement  dated  December 2, 1994 by and between Lady
               Luck Quad Cities,  Inc., a Delaware  corporation  and  Bettendorf
               Riverfront  Development Company,  L.C., an Iowa limited liability
               company.  Incorporated  by reference to Exhibit 10.47 to the 1994
               Form 10-K.

         10.40 Charter  Agreement  dated December 9, 1994 by and among Lady Luck
               Gaming  Corporation,  Lady  Luck  Kimmswick,  Inc.  and Lady Luck
               Bettendorf, L.C., an Iowa limited liability company. Incorporated
               by reference to Exhibit 10.48 to the 1994 Form 10-K.

         10.41 Memorandum  of Intent  dated  February  22, 1995 by and among C-A
               International Associates, a Virginia limited partnership and Lady
               Luck Mississippi, Inc. Incorporated by reference to Exhibit 10.50
               to the 1994 Form 10-K.

         10.42 Agreement  of General  Partnership  dated as of November 30, 1995
               by and among Lady Luck  Kimmswick,  Inc., a Missouri  corporation
               and Davis Gaming Company II. Incorporated by reference to Exhibit
               2 to the Form 8-K of Lady Luck Gaming  Corporation dated December
               1, 1995.

         10.43 Memorandum of Understanding  between Lady Luck Biloxi, Inc., Lady
               Luck Gaming Corporation and Algernon Blair, Inc.  Incorporated by
               reference to Exhibit 10.58 to the Form S-4, No. 91616.

         10.44 Contribution  and Sale  Agreement  dated February 5, 1996 between
               Lady Luck  Mississippi,  Inc. and Holstar,  Inc.  Incorporated by
               reference  to  Exhibit  2 to the  Form  8-K of Lady  Luck  Gaming
               Corporation dated February 5, 1996.

         10.45 License  Agreement  dated as of  January  1, 1996 among Lady Luck
               Casino,  Inc., Lady Luck Gaming Corporation and the other parties
               listed on the signature pages thereto.  Incorporated by reference
               to Exhibit 10.45 to the 1995 Form 10-K.

         10.46 Services  Agreement  dated as of  January 1, 1996 among Lady Luck
               Gaming Corporation and Marco Polo International  Marketing,  Inc.
               Incorporated by reference to Exhibit 10.46 to the 1995 Form 10-K.

         10.47 Office  Lease  dated as of January 1, 1996 among Lady Luck Gaming
               Corporation and Gemini, Inc. Incorporated by reference to Exhibit
               10.47 to the 1995 Form 10-K.

         10.48 Assignment and Assumption  Agreement  dated as of January 1, 1996
               among Lady Luck Gaming  Corporation  and Lady Luck Casinos,  Inc.
               Incorporated by reference to Exhibit 10.48 to the 1995 Form 10-K.

         10.49 Contract  for the  Purchase  and Sale of Real Estate and Personal
               Property  dated as of April 12,  1996 by and  between  River Park
               Hotel Group, Inc. and Lady Luck Mississippi, Inc. Incorporated by
               reference to Exhibit 10.49 to the  Quarterly  Report on Form 10-Q
               for  the  quarter  ended  March  31,  1996 of  Lady  Luck  Gaming
               Corporation.

         10.50 Memorandum  of  Understanding  dated  November  1996 between Gold
               Coin, Inc., a Delaware  corporation and Colorado Gaming,  Inc., a
               Colorado corporation.

          21   Subsidiaries  of Lady Luck Gaming  Corporation.  Incorporated  by
               reference to Exhibit 21 to the 1996 Form 10-K.

          27   Financial Data Schedule



                                       37
<PAGE>
    (b) Reports on Form 8-K.

         None.





                                       38
<PAGE>
                                   SIGNATURES



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


    DATE: May 13, 1997
                                             /s/James D. Bowen
                                                James D. Bowen
                                                Vice President Finance and
                                                    Principal Accounting Officer
                                                    and duly authorized officer


                                       39
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

       

<ARTICLE>                     5
<LEGEND>
     This schedule  contains summary  financial  information  extracted from the
Condensed  Consolidated  Statement  of  Financial  Condition  at March 31,  1997
(Unaudited)  and the  Condensed  Consolidated  Statement of Income for the Three
Months  Ended March 31, 1997  (Unaudited)  and is  qualified  in its entirety by
reference to such financial statements.
</LEGEND>
<CIK>                         0000906527                      
<MULTIPLIER>                  1,000
       
<S>                           <C>
<PERIOD-TYPE>                 3-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   MAR-31-1997
<CASH>                                              18,856   
<SECURITIES>                                             0 
<RECEIVABLES>                                        1,376
<ALLOWANCES>                                           384
<INVENTORY>                                          1,239
<CURRENT-ASSETS>                                    23,577
<PP&E>                                             202,833
<DEPRECIATION>                                      31,689
<TOTAL-ASSETS>                                     225,639
<CURRENT-LIABILITIES>                               20,939
<BONDS>                                            180,283
                               16,902
                                              0
<COMMON>                                                29
<OTHER-SE>                                           7,486
<TOTAL-LIABILITY-AND-EQUITY>                       225,639
<SALES>                                             41,208
<TOTAL-REVENUES>                                    44,601
<CGS>                                               17,224
<TOTAL-COSTS>                                       17,224
<OTHER-EXPENSES>                                    16,851
<LOSS-PROVISION>                                        46
<INTEREST-EXPENSE>                                   5,672
<INCOME-PRETAX>                                      1,672
<INCOME-TAX>                                             0
<INCOME-CONTINUING>                                  1,672
<DISCONTINUED>                                           0    
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                         1,672
<EPS-PRIMARY>                                          .04
<EPS-DILUTED>                                          .04
        


</TABLE>


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