LADY LUCK GAMING CORP
10-Q, 1997-08-14
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: AMERICAN OILFIELD DIVERS INC, 10-Q, 1997-08-14
Next: BURLINGTON RESOURCES COAL SEAM GAS ROYALTY TRUST, 10-Q, 1997-08-14




                                  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: June 30, 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



        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 July 31, 1997, there were 29,285,698 shares of common stock, $.001 par value per share, outstanding.
</TABLE>


<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>
                                                                     June 30, 1997          December  31, 1996
Current assets:
     Cash and cash equivalents................................     $          19,000          $         15,490
     Accounts receivable, net.................................                 1,116                     1,276
     Inventories..............................................                 1,112                     1,198
     Prepaid expenses.........................................                 2,520                     2,620
         Total current assets.................................                23,748                    20,584

Property and equipment, net of accumulated
     depreciation and amortization of $34,659 and
     $28,736 as of June 30, 1997 and December 31,
     1996, respectively.......................................               169,365                   173,119
 

Other assets:
     Pre-opening costs........................................                 1,381                     1,353
     Deferred financing fees and costs net of
         accumulated amortization of $2,915 and
         $2,482 as of June 30, 1997 and
         December 31, 1996, respectively......................                 3,172                     3,605
     Investment in unconsolidated affiliates, net.............                23,825                    21,449
     Other....................................................                 3,754                     3,608
                                                                              32,132                    30,015
TOTAL ASSETS..................................................     $         225,245          $        223,718




















                    The accompanying notes are an integral part of these condensed consolidated balance sheets.
</TABLE>

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


                                               LIABILITIES AND STOCKHOLDERS' EQUITY

<S>                                                                <C>                       <C>
                                                                     June 30, 1997           December 31, 1996
 
Current liabilities:
     Current portion of long-term debt........................     $           3,282         $           3,385
     Accrued interest.........................................                 1,807                     1,825
     Accounts payable.........................................                 5,021                     4,416
     Construction and retention payables......................                 1,957                     1,957
     Other accrued liabilities................................                 7,731                     8,309
         Total current liabilities............................                19,798                    19,892

Long-term debt:
     Mortgage notes payable...................................               173,500                   173,500
     Other long-term debt.....................................                 6,303                     7,581
         Total long-term debt.................................               179,803                   181,081

              Total liabilities...............................               199,601                   200,973

Commitments and contingencies (Notes 6, 7 and 8)

Series A mandatory cumulative redeemable preferred
     stock, $40.10 and $37.89, as of June 30, 1997
     and December 31, 1996, respectively per share
     liquidation value, 1,800,000 shares authorized,
     433,638 shares issued and outstanding....................                17,388                    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......................................               (23,155)                  (25,096)
         Total stockholders' equity...........................                 8,256                     6,315
TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY.....................................     $         225,245         $         223,718













                    The accompanying notes are an integral part of these condensed consolidated balance sheets.
</TABLE>

                                                                 3
<PAGE>
<TABLE>
<CAPTION>
                                                   LADY LUCK GAMING CORPORATION
                                          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                        (in thousands, except share and per share amounts)
                                                            (Unaudited)
           
                                                                 Three Months Ended                   Six Months Ended
                                                                      June 30,                            June 30,
<S>                                                      <C>                  <C>             <C>                 <C>     
                                                               1997              1996              1997               1996
Revenues:
     Casino..........................................    $   35,043           $   36,623      $    71,842         $    71,345
     Food and beverage...............................         4,151                3,968            8,590               7,812
     Hotel...........................................         1,115                1,055            2,106               1,580
     Equity in net income of
         unconsolidated affiliates...................         1,434                1,523            2,376               2,661
     Other...........................................         1,432                1,158            2,862               2,324
         Gross revenues..............................        43,175               44,327           87,776              85,722
         Less: Promotional allowances................        (3,097)              (2,828)          (6,490)             (5,559)
         Net revenues................................        40,078               41,499           81,286              80,163

Costs and expenses:
     Casino..........................................        14,300               13,496           29,199              26,794
     Food and beverage...............................         1,796                1,717            3,484               3,383
     Hotel...........................................           603                  430            1,166                 715
     Other...........................................            68                   71              142                 143
     Selling, general and
         administrative..............................        13,105               14,122           26,489              26,150
     Related party management/license fees...........           422                  515              936               1,043
     Depreciation and amortization...................         2,976                2,646            5,929               5,393
     Pre-opening expenses............................             -                  247                -                 247
         Total costs and expenses....................        33,270               33,244           67,345              63,868

Operating income ....................................         6,808                8,255           13,941              16,295

Other income (expense):
     Interest income.................................           211                  319              370                 638
     Interest expense................................        (5,723)              (5,341)         (11,395)            (10,661)
     Other...........................................            36                   44               88                  97
         Total other income (expense)................        (5,476)              (4,978)         (10,937)             (9,926)

Income before income tax provision...................         1,332                3,277            3,004               6,369

Income tax provision.................................           105                  120              105                 244

NET INCOME...........................................         1,227                3,157            2,899               6,125

Preferred stock dividends............................           486                  434              958                 856
Income applicable to common stockholders.............    $      741           $    2,723       $    1,941           $   5,269
 
NET INCOME PER SHARE

     Applicable to common stockholders...............    $     0.03           $     0.09      $      0.07           $    0.18

Weighted average number of common shares
     outstanding.....................................    29,285,698           29,285,698       29,285,698          29,285,698

                         The accompanying notes are an integral part of these condensed consolidated statements.
</TABLE>

                                                                    4
<PAGE>
<TABLE>
<CAPTION>
                                                      LADY LUCK GAMING CORPORATION
                                             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                             (in thousands)
                                                               (Unaudited)



                                                                              Six Months Ended
                                                                                  June 30,
                                                                     1997                          1996
<S>                                                          <C>                             <C>
Cash flows from operating activities:
    Net income...................................            $           2,899               $         6,125
    Adjustments to reconcile net
       income to net cash provided by
       (used in) operating activities:
    Depreciation and amortization................                        5,929                         5,393
    Amortization of bond offering
       fees and costs............................                          433                           432
    Equity in net income of unconsolidated
       affiliates................................                       (2,376)                       (2,661)
    (Increase) decrease in assets:
       Accounts receivable.......................                          160                          (963)
       Inventories...............................                           86                          (161)
       Prepaid expenses..........................                          100                            (1)
    Increase (decrease) in liabilities:
       Accounts payable..........................                          605                         1,861
       Accrued interest..........................                          (18)                         (893)
       Other accrued liabilities.................                         (535)                         (701)
       Federal income taxes payable..............                          (43)                           20
Net cash provided by (used in)
    operating activities.........................                        7,240                         8,451

Cash flows from investing activities:
    Purchase of property and equipment...........                       (1,557)                      (17,502)
    Construction and retention payables..........                            -                           790
 
    Pre-opening costs............................                          (28)                         (204)
    Restricted cash..............................                            -                         8,858
    Other assets.................................                         (146)                         (613)
Net cash provided by (used in) investing
    activities...................................                       (1,731)                       (8,671)














                         The accompanying notes are an integral part of these condensed consolidated statements.
</TABLE>

                                                                    5
<PAGE>
<TABLE>
<CAPTION>
                                                      LADY LUCK GAMING CORPORATION
                                       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                                              (in thousands, except supplemental schedule)
                                                               (Unaudited)



                                                                                  Six Months Ended
                                                                                      June 30,
                                                                         1997                        1996
<S>                                                                <C>                         <C>
Cash flows from financing activities:
    Issuance of notes payable...................                            -                          40
    Payments on debt and slot contracts.........                        (1,999)                    (3,502)
Net cash provided by (used in) financing
    activities..................................                        (1,999)                    (3,462)

Net increase (decrease) in cash and cash
    equivalents.................................                         3,510                     (3,682)
Cash and cash equivalents,
    beginning of period.........................                        15,490                     22,148
Cash and cash equivalents, end of period                           $    19,000                 $   18,466


Supplemental disclosures of cash flow
    information:
       Cash paid during the period for:
          Interest (net of amount capitalized
          of $514 for the six months
          ended June 30, 1996) .................                   $    10,980                 $   11,121
       Income taxes paid........................                   $        80                 $      225

Supplemental Schedule of Non-Cash Investing and Financing Activities:

    The liquidation value of the Series A mandatory cumulative redeemable preferred stock increased by approximately $958,000
and $856,000 for the six month period ended June 30, 1997 and 1996, respectively.

    On April 15, 1996, Lady Luck Mississippi acquired the River Park for approximately $4,000,000, including approximately
$1,000,000 cash and a non-recourse mortgage note for the balance.

    The Company entered into contracts for the purchase of slot machines and, other equipment which totaled approximately
$618,000 and $3,766,000 during the six month periods ended June 30, 1997 and 1996, respectively.












                           The accompanying notes an integral part of these condensed consolidated statements.
</TABLE>

                                                                    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 and six
month  periods  ended June 30,  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 financial statement reclassifications for the three and
six month periods  ended June 30, 1996 in order to classify  amounts in a manner
consistent with the three and six month periods ended June 30, 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, Chairman and CEO of
LLGC,  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 operations 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,  Mississippi  casino
operations.  These  casinos are highly  dependent  on  patronage by residents in
Arkansas. A change in general economic conditions,  closure of the Helena Bridge
or a change in 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 and six month periods
ended June 30,  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 Condensed Consolidated Statements
of Operations for the three and six month periods ended June 30, 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 June 30, 1997 and December
31, 1996 of $19,728,000 and $20,168,000,  respectively,  to the Bettendorf Joint
Venture for approximately $189,000 per month plus applicable taxes, which amount
was  determined  based  upon the cost of the assets  and the  Company's  cost of
capital  at the time the lease was  consummated.  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 June 30, 1997 and  December 31, 1996 of
$2,474,000 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 the cost of the assets and the Company's
cost of capital at the time the lease was entered consummated.

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



     The Company's  rental income relating to these leases for the three and six
month periods ended June 30, 1997 and 1996 are as follows (in thousands):

<TABLE>
<CAPTION>
                                                     Three Months Ended                    Six Months Ended
                                                          June 30,                             June 30,
<S>      <C>                                      <C>               <C>               <C>               <C>
                                                    1997              1996               1997             1996

         Gaming vessel lease                      $  566            $  595           $  1,133          $  1,190
         Gaming equipment lease                      366               154                732               454
            Total Bettendorf lease
                rental income                     $  932            $  749           $  1,865          $  1,644

</TABLE>

     Lady  Luck  Bettendorf  commenced  operations  on April 21,  1995.  All net
profits and losses from 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 up to $325,000
annually of the fees received by the Company paid to BRDC as consultants.

     Lady Luck Bettendorf  incurred  management fees for the three and six month
periods ended June 30, 1997 and 1996 as follows (in thousands):
<TABLE>
<CAPTION>
                                                     Three Months Ended                  Six Months Ended
                                                          June 30,                           June 30,
 
<S><C>                                            <C>               <C>              <C>               <C> 
                                                   1997              1996               1997            1996

   Lady Luck Bettendorf management fees           $  437            $  453           $  796            $  881
</TABLE>


     Summarized balance sheet information for the Bettendorf Joint Venture as of
June 30, 1997 and December 31, 1996 is as follows (in thousands):
<TABLE>
<CAPTION>
<S>      <C>                                                   <C>                      <C>
                                                               June 30, 1997            December 31, 1996

         Current assets                                        $       6,532              $       5,935
         Property and equipment, net                                  15,114                     12,435
           Total assets                                        $      21,646              $      18,370

         Current liabilities                                   $       4,238              $       5,492
         Long-term liabilities                                         2,107                      1,107
         Members' equity                                              15,301                     11,771
           Total liabilities and
              members' equity                                  $      21,646              $      18,370
</TABLE>
                                                                 9
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     Summarized  results of operations for the Bettendorf  Joint Venture for the
three and six month  periods  ended June 30,  1997 and 1996 are as  follows  (in
thousands):

<TABLE>
<CAPTION>
                                                    Three Months Ended                  Six Months Ended
                                                          June 30,                           June 30,
<S>      <C>                                 <C>               <C>                <C>               <C> 
                                                   1997              1996             1997                1996

         Net revenues                        $    19,055       $    16,622        $    36,473       $    31,677
         Costs and expenses                       16,967            14,772             32,943            28,428
         Net income                          $     2,088       $     1,850        $     3,530       $     3,249
</TABLE>

     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.

     Summarized  balance sheet  information  for the Bally's Joint Venture as of
June 30, 1997 and December 31, 1996 is as follows (in thousands):  June 30, 1997
December 31, 1996

<TABLE>
<S>           <C>                                                 <C>                      <C>
              Current assets                                      $   11,217               $      8,630
              Property and equipment, net                             49,696                     51,537
              Other assets                                             1,031                      1,041
                  Total assets                                    $   61,944               $     61,208

              Current liabilities                                 $    7,443               $      7,279
              Long-term liabilities                                    5,825                      6,994
              Partners' capital                                       48,676                     46,935
                  Total liabilities and
                      partners' capital                           $   61,944               $     61,208
</TABLE>
     Summarized  results of  operations  for the Bally's  Joint  Venture for the
three and six month  periods  ended June 30,  1997 and 1996 are as  follows  (in
thousands): Three Months Ended Six Months Ended June 30, June 30, 1997 1996 1997
1996
<TABLE>
<S>      <C>                                 <C>               <C>                <C>               <C>       
         Net revenues                        $    16,303       $    18,808        $    31,741       $    39,237
         Costs and expenses                       15,191            17,098             29,996            36,274
              Net income                     $     1,112       $     1,710        $     1,745       $     2,963
</TABLE>


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



     Net income of the Bally's Joint Venture for the three and six month periods
ended June 30, 1996  includes  pre-  opening  expenses of $1.3  million and $3.3
million, respectively.

     5. Long-Term Debt

     At June 30,  1997 and  December  31,  1996,  long-term  debt of the Company
consisted of the following:


<TABLE>
<CAPTION>
                                                                                    (in thousands)                              
                                                                       June 30, 1997           December 31, 1996
<S>                                                                  <C>                         <C>               
      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...............................................                        714                      833
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...........................................                      2,579                    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.......                      2,850                    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                             220                      385
Other.....................................................                        472                      484
                                                                              183,085                  184,466
Less: current portion.....................................                     (3,282)                  (3,385)
      Total long-term debt................................                $   179,803             $    181,081
</TABLE>

     The  Indenture  dated  February  17,  1994,  as amended  and  supplemented,
relating to 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 June 30, 1997 and
December 31, 1996.


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



     6. Employment Agreements

     On October 24,  1994,  LLGC entered  into 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 each of 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  to  such  executive  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 number of options
held by such  executive and the  difference  between the exercise  price of each
option held by Mr. Uboldi or Mr. Reid (whether or not fully exercisable) and the
then 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 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  $7,497,000  as of July 10,  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 judgment  against the Company in the amount of approximately  87.1
million drachma (which was approximately $311,000 as of July 10, 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.



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



     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.

     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   Department  of
Transportation  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 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 had 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.



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



     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

          Bettendorf Joint Venture

     The  Bettendorf  Joint  Venture  has  entered  into  an  agreement  for the
construction of an expansion of its facility.  Construction, which began on June
23, 1997,  includes a 259-room  hotel,  a 75-slip  recreational  marina,  indoor
swimming pool and fitness center,  restaurant  facilities,  and a fully enclosed
walkway to the  riverboat  casino.  The  expansion  project is estimated to cost
$39.5 million. The City of Bettendorf,  as part of a development agreement, will
provide $7.5 million of the $39.5 million to construct a 500-car parking garage,
and an  overpass  to provide  improved  access to the  facility.  The project is
scheduled  to be  completed  in fall of  1998.  Financing  of the  expansion  is
non-recourse to the Company.

          Lady Luck Kimmswick

     The Company has an  agreement  for the  construction  of a cruising  gaming
vessel in the amount of $16.0  million  and as of June 30,  1997,  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. However,  construction has been discontinued and is not
anticipated  to resume until such time as LLK is selected for  investigation  by
the State of Missouri with regard to its gaming license application.

     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.

          Kimmswick, Missouri

     On November 30, 1995, LLK entered into an Agreement of General  Partnership
with Davis Gaming  Company II ("Davis") to form a joint venture (the  "Kimmswick
Joint  Venture")  to  construct  and operate a hotel and casino  (the  "Missouri

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



Project")  on an  approximately  45-acre  parcel  of land in  Jefferson  County,
Missouri (the "Kimmswick  Site").  Pursuant to the Kimmswick  Agreement,  either
party could elect to dissolve the  partnership  if a gaming license had not been
issued by the gaming authorities in the State of Missouri on or prior to May 31,
1997.  As the State of Missouri  did not issue on or before  that date,  LLK and
Davis mutually agreed to dissolve the Kimmswick Joint Venture.

     LLK intends to continue to develop the project.  The  project,  as planned,
includes a land-based hotel and a casino onboard a cruising vessel. The Missouri
Project is estimated to cost an additional $71.9 million to complete development
of these first two phases. LLK has the rights to the proposed Kimmswick Site and
owns the assets which will be utilized for the Missouri  Project.  The Kimmswick
Site is located in  Kimmswick,  Missouri,  approximately  25 miles  south of St.
Louis.  The proposed  project has received the appropriate  zoning approval from
the Jefferson County Planning Commission,  and has the necessary U.S. Army Corps
of  Engineers  404 permit.  Through  June 30,  1997,  the  Company had  expended
approximately  $8.5  million  on  the  project.   Such  investment  consists  of
approximately  $6.0 million for construction of the partially  finished cruising
vessel  and  approximately  $2.5  million  in other  costs  associated  with the
development of the project.

     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.

     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 June 30, 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 June 30,  1997,
approximately  $14.2  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.  The
Company 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.  The
Company  has  had  talks  with  various  interested  parties  and  is  currently
negotiating with Horseshoe Gaming,  LLC regarding joint development of a casino;
however, 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.

     Long-lived Assets

     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


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



market prices in active markets,  if available.  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 June 30, 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 $32.5 million and $9.3 million, respectively, at June 30,
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.

     Although the Company's latest evaluation of recoverability has not resulted
in the recognition of an impairment loss, given the additional  casino and hotel
capacity  being added to the Biloxi,  Mississippi  market and the  disappointing
performance of GCI,  management  expects to update its  assessment  during 1997.
These factors and other circumstances  affecting managements estimates could, in
the near future, affect the Company's estimate of undiscounted future cash flows
to be  generated  by LLB and GCI. A change  that  results in  recognition  of an
impairment  loss would  require the Company to reduce the carrying  value of LLB
and GCI to fair  market  value,  which may be  significantly  below the  current
carrying value of the long-lived assets.

     Leverage

     The Company is highly  leveraged.  As of June 30, 1997, the Company's total
long-term  indebtedness was  approximately  $179.8 million and its stockholders'
equity was  approximately  $8.3 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.

     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 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.

                                                                 16
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     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.

     9. Subsequent Event

     Access to MLI's two casinos, hotel and pavilion operated at the base of the
Helena Bridge in Coahoma County,  Mississippi was severely  restricted from July
17, 1997  through  August 4, 1997.  On July 17,  1997, a barge with a large boom
attachment  hit the  Helena  Bridge  which  crosses  the  Mississippi  River and
connects  Arkansas  and  Mississippi.  The  resulting  structural  damage to the
bridge's structure caused the Arkansas Department of Transportation to close the
bridge.  MLI's  operations  are highly  dependent upon patronage by residents of
Arkansas.  MLI's operating  results during the bridge's  closure were materially
adversely  affected by the  bridge's  closure and the  extent,  materiality  and
permanence of any adverse changes to customer patronage are not presently known.



                                                                 17
<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;  the recovery of
the  Company's  Rhythm &  Blues/Country  Casino  Complex  in light of the recent
Helena Bridge closing and subsequent reopening;  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 June 30, 1997  Compared to the Three Months Ended June
30, 1996

     The  Company's  gross  revenues  decreased  from $44.3 million in the three
month period ended June 30, 1996 to $43.2 million  during the three month period
ended June 30,  1997,  a decrease  of $1.1  million or 2%.  Decreases  in casino
revenues  at the Lady Luck  Rhythm &  Blues/Country  Casino  Complex,  Lady Luck
Natchez and Lady Luck Central City were primarily  responsible for this decrease
and were offset  partially by an increase in food and  beverage  revenues at the
Lady Luck Rhythm & Blues/Country Casino Complex and the acquisition of the River
Park and Riverbluff hotels on April 15, 1996 and July 3, 1996, respectively.

     Decreases  in the total  amount  wagered on table games and the related win
percentage at the Lady Luck Rhythm &  Blues/Country  Casino Complex  triggered a
$0.7 million  decline in its table games  revenues.  This decline in table games
wagers is due at least in part to increased competition from the addition of two
casinos  and a  significant  number  of hotel  rooms in  nearby  Tunica  County,
Mississippi between the comparative  periods.  The partially offsetting increase
in food and beverage revenues was primarily due to the addition of a steak house
restaurant between the comparative periods and additional beverage revenues.

     Casino revenues  decreased $0.4 million at Lady Luck Natchez  primarily due
to  flooding  on  the  Mississippi   River,  which  closed  its  operations  for
approximately the first 4 days during the three month period ended June 30, 1997
and had a continuing disruptive effect for a period after reopening.

     Lady Luck  Central  City's slot  machine  revenues  declined  $0.4  million
between the three month periods ended June 30, 1997 and 1996.  This decrease was
due to both a  decrease  in the total  amount  wagered  on slot  machines  and a
decrease in the related win percentage. The decrease in the total amount wagered
was at a significantly  higher rate than the Central City market's  general rate
of  decline  which  was  due  in  part  to  operational  changes  and  increased
competition from nearby casinos.

     Casino operating  expenses  company-wide as a percentage of casino revenues
increased  from 37% in the three month  period ended June 30, 1996 to 41% in the
three month period ended June 30, 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, (ii) an increase in table games
payroll  expense at each property in relation to table games revenue,  and (iii)
increases in slot machine  rentals and slot  department  special events and cash
incentives for players.

                                                                 18
<PAGE>
     Food and beverage costs and expenses,  prior to  reclassifying  the cost of
complementaries,  as a percentage of related revenues increased from 87% for the
three month  period  ended June 30, 1996 to 96% for the three month period ended
June 30,  1997,  due to  increases  in the cost of sales in relation to revenues
primarily  at Lady Luck Natchez and Lady Luck Biloxi and an increase in food and
beverage  payroll  expense  primarily at Lady Luck Natchez.  These  increases in
expenses  were  primarily  the  result  of  marketing  an  improved  "restaurant
experience" to casino customers at these properties.

     Consolidated  gross room revenues and operating results between periods are
not completely 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 18% in the three
month period  ended June 30, 1997  compared to the three month period ended June
30, 1996. This decrease was due to a decrease in occupancy  percentage which was
only partially offset by a higher average daily room rate.

     Selling, general and administrative expenses as a percentage of total gross
revenues decreased from 32% in the three month period ended June 30, 1996 to 30%
in the three month period ended June 30, 1997,  primarily  due to a $0.5 million
reduction  in rents  paid by the  Rhythm &  Blues/Country  Casino  Complex.  The
Country  Casino  opened on May 21,  1996 at which  time an  additional  $150,000
monthly  rental  payment  requirement  ceased.  The  additional  monthly  rental
payments had been required  beginning  July 1, 1995 until an  additional  casino
either  north  or  south of the Lady  Luck  Rhythm  & Blues  property  commenced
operations.

     Operating  income was $6.8  million  and $8.3  million  for the three month
periods ended June 30, 1997 and 1996,  respectively.  This $1.5 million decrease
is due to the  following:  (i) a $1.1  million  decrease  in  gross  revenue  as
described above,  (ii) a $0.8 million  increase in casino operating  expenses as
described  above,  (iii) an increase in food and  beverage  costs and  expenses,
prior to reclassifying the cost of  complementaries,  as a percentage of related
revenues  as  described  above,  (iv) a $0.3  million  increase  in  promotional
expenses  primarily at the Lady Luck Rhythm &  Blues/Country  Casino  Complex in
response  to  increased  competition  from  casinos  in  nearby  Tunica  County,
Mississippi,  and (v) a $0.3 million increase in depreciation  expense primarily
related  to the  acquisition  of the River  Park and  Riverbluff  hotels and the
opening of Country Casino and the Pavilion during 1996.  These items were offset
partially by: (i) a $0.5 million  reduction in rent expense as described  above,
and (ii) the absence of $0.2 million of  pre-opening  expense which was incurred
during the prior year period in  conjunction  with the opening of Country Casino
and the Pavilion.

     The net income applicable to common  stockholders was $0.7 million or $0.03
per share in the three month period ended June 30, 1997 compared with net income
applicable  to common  stockholders  of $2.7  million or $0.09 per share for the
three month  period  ended June 30,  1996.  This $2.0 million or $0.06 per share
decrease was primarily due to the $1.5 million  decrease in operating  income as
described  above and a $0.4  million  increase  in  interest  expense.  Interest
expense increased during these comparative  periods due primarily to interest on
slot machines and other equipment  purchased  primarily in conjunction  with the
addition of Country Casino and to a reduction in interest capitalized during the
three month period ended June 30, 1997.

     Six Months  Ended June 30, 1997  Compared to the Six Months  Ended June 30,
1996

     The Company's gross revenues  increased from $85.7 million in the six month
period  ended June 30, 1996 to $87.8  million  during the six month period ended
June 30, 1997, an increase of $2.1 million or 2%. The opening of Country  Casino
adjacent to Lady Luck Rhythm & Blues in Coahoma County, Mississippi, an increase
in slot revenues at Lady Luck Biloxi during the quarter ended March 31, 1997 and
the  acquisition of the River Park and  Riverbluff  hotels on April 15, 1996 and
July 3, 1996,  respectively,  were primarily  responsible  for this increase and
were offset partially by decreases in casino, food and beverage revenues at Lady
Luck Natchez and Lady Luck Central City, increases in promotional  allowances at
the Lady Luck Rhythm &  Blues/Country  Casino Complex and Lady Luck Biloxi and a
decrease  in the  equity in net  income of  affiliates  from the  Bally's  Joint
Venture.

     Gross  revenues  at the Lady Luck  Rhythm &  Blues/Country  Casino  Complex
increased  from $46.8  million in the six month  period  ended June 30,  1997 to
$49.5  million in the six month period ended June 30, 1997,  an increase of $2.7
million or 6%.  Country  Casino  opened May 21, 1996 and  contributed  to a $2.0

                                                                 19
<PAGE>
million increase in slot machine revenues which occurred  primarily  between the
three  month  periods  ended  March  31,  1997 and 1996.  Increases  in food and
beverage  revenues of $1.0 million  between the six month periods ended June 30,
1997 and 1996 were  primarily  due to increased  food and beverage  furnished to
customers as complimentaries. These and other increases were offset partially by
a $1.0 million  decrease in table games  revenues  between the six month periods
ended June 30, 1997 and 1996.  The  decrease in table games  revenues was due to
decreases  in the  total  amount  wagered  on table  games and the  related  win
percentage.  The  increases in  complimentaries  and the  decreases in the total
amount wagered on table games were the result, at least in part, of the addition
of two  competitive  casinos and a  significant  number of hotel rooms in nearby
Tunica County, Mississippi during 1996.

     Lady Luck Biloxi's  gross revenues  increased $1.0 million  between the six
month periods ended June 30, 1997 and 1996.  This  increase  occurred  primarily
between the three month  periods ended March 31, 1997 and 1996 during which time
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. The increase in slot revenues was
offset  partially  by  decreases  in table  game  revenues.  Lady Luck  Biloxi's
increase in slot machine  results was primarily a result of increased  marketing
expenditures  and increased food and beverage  furnished as  complimentaries  to
customers.

     Casino,  food and  beverage  revenues  decreased  $1.5 million at Lady Luck
Natchez  primarily due to flooding on the  Mississippi and other adverse weather
conditions, which closed its operations for approximately 18 days during the six
month period ended June 30, 1997 and had a  continuing  disruptive  effect for a
period after reopening.

     Lady Luck Central  City's slot machine  revenues  declined $0.3 million and
table games revenues  decreased $0.1 million between the six month periods ended
June 30, 1997 and 1996. The decrease in slot machine  revenues was due to both a
decrease  in the total  amount  wagered on slot  machines  and a decrease in the
related  win  percentage.  The  decrease  in the total  amount  wagered  on slot
machines was at a significantly  higher rate than the Central City market's rate
of decline and was due in part to operational changes and increased  competition
from nearby casinos.

     As noted above, the increased  competition  from and increased  capacity in
the Tunica County, Mississippi market as described above, adversely affected the
results of  operations  during the six month period ended June 30, 1997.  During
the six month period ended June 30, 1997, the Company's  equity in net income of
unconsolidated  affiliates  from the Bally's Joint  Venture was $0.6 million,  a
$0.4 million  decrease from the $1.0 million for the six month period ended June
30, 1996, even after  deducting the Company's  share of pre-opening  expenses of
$1.2 million, for the six month period ended June 30, 1996.

     Casino operating  expenses  company-wide as a percentage of casino revenues
increased from 38% in the six month period ended June 30, 1996 to 41% in the six
month period  ended June 30,  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) an increase in table
games payroll  expense at each property in relation to table games revenue,  and
(iii) increases in slot machine  rentals and slot department  special events and
cash incentives for slot machine players in relation to slot revenues.

     Food and beverage costs and expenses,  prior to  reclassifying  the cost of
complementaries,  as a percentage of related revenues increased from 89% for the
six month  period ended June 30, 1996 to 94% for the six month period ended June
30,  1997,  due to  increases  in the  cost of  sales in  relation  to  revenues
primarily  at Lady Luck Natchez and Lady Luck Biloxi and an increase in food and
beverage  payroll  expense  primarily at Lady Luck Natchez.  These  increases in
expenses  were  primarily  the  result  of  marketing  an  improved  "restaurant
experience" to casino customers at these properties.

     Consolidated  gross room revenues and operating results between periods are
not completely 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  13% in the six
month period ended June 30, 1997 compared to the six month period ended June 30,
1996. This decrease was due to a decrease in occupancy percentage which was only
partially offset by a higher average daily room rate.

     Selling, general and administrative expenses as a percentage of total gross
revenues  decreased  from 31% in the six month period ended June 30, 1996 to 30%
in the six month  period ended June 30,  1997,  primarily  due to a reduction in
rents  paid by the  Rhythm &  Blues/Country  Casino  Complex  which  was  offset
partially by increases in casino  marketing  expenditures  at each property.  An
additional monthly rental payment of $150,000 had been required beginning


                                                                 20
<PAGE>
July 1, 1995 until an  additional  casino either north or south of the Lady Luck
Rhythm & Blues property commenced  operations.  Country Casino opened on May 21,
1996 at which time the additional monthly rental payment requirement ceased.

     Operating  income was $13.9  million  and $16.3  million  for the six month
periods ended June 30, 1997 and 1996,  respectively.  This $2.4 million decrease
is  due to the  following:  (i) a $2.4  million  increase  in  casino  operating
expenses as described  above,  (ii) an increase in food and  beverage  costs and
expenses, prior to reclassifying the cost of complementaries, as a percentage of
related  revenues  as  described  above,   (iii)  a  $0.9  million  increase  in
promotional  expenses  primarily at the Lady Luck Rhythm & Blues/Country  Casino
Complex in response  to  increased  competition  from  casinos in nearby  Tunica
County,  Mississippi,  (iv) increases in casino  marketing  expenditures at each
property as described  above,  and (v) a $0.5 million  increase in  depreciation
expense  primarily  related to the  acquisition of the River Park and Riverbluff
hotels and the opening of Country  Casino and the Pavilion  during  1996.  These
items were offset  partially by: (i) a $2.1 million increase in gross revenue as
described  above (ii) a $0.9  million  reduction  in rent  expense as  described
above,  and (iii) the absence of $0.2 million of pre- opening  expense which was
incurred during the prior year period in conjunction with the opening of Country
Casino and the Pavilion.

     The net income applicable to common  stockholders was $1.9 million or $0.07
per share in the six month period ended June 30, 1997  compared  with net income
applicable to common stockholders of $5.3 million or $0.18 per share for the six
month period ended June 30, 1996.  This $3.4 million or $0.11 per share decrease
was primarily due to the $2.4 million  decrease in operating income as described
above  and a  $0.7  million  increase  in  interest  expense.  Interest  expense
increased  during these  comparative  periods due  primarily to interest on slot
machines  and  other  equipment  purchased  primarily  in  conjunction  with the
addition of Country Casino and to a reduction in interest capitalized during the
six month period ended June 30, 1997.


                                                                 21
<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,
unit and per unit amounts.  Operating  margin is calculated as operating  income
divided by net revenues.

     Lady Luck Rhythm & Blues/County Casino Complex (a)
 
<TABLE>
<CAPTION>
                                                                                % Increase                              % Increase
                                                 Three months ended              (Decrease)       Six months ended      (Decrease)
                                                       June 30,                   1997 vs.            June 30,             1997 vs.
<S>                                              <C>             <C>        <C>             <C>         <C>                <C> 
                                                 1997            1996       1996           1997         1996               1996
         Gross revenues....................     $ 23.9         $ 24.1        (1)         $ 49.5        $46.8                 6
         Net revenues......................       22.1           22.6        (2)           45.7         44.1                 4
         Management/license fee............        0.7            0.8       (13)            1.6          1.6                 -
         Operating income..................        5.1            6.0       (15)           11.5         12.7                (9)
         Operating margin..................       23%            27%         (4)pts        25%          29%                 (4) pts

         Average daily net win per
             table game....................     $546           $889         (39)         $618       $1,046                 (41)
         Average number of
             tables in operation...........       51             40          28            51           35                  46
         Average daily net win per
             slot machine..................     $146           $188         (22)         $151         $203                 (26)
         Average number of slot
             machines in operation.........    1,355          1,056          28         1,358          951                  43
</TABLE>

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

Lady Luck Natchez
<TABLE>
<CAPTION>
                                                                                % Increase                             %Increase
                                                 Three months ended             (Decrease)       Six months ended      (Decrease)
                                                       June 30,                  1997 vs.            June 30,           1997 vs.
                                               1997              1996       1996         1997          1996               1996
<S>                                           <C>              <C>          <C>        <C>            <C>                <C>
         Gross revenues....................   $  7.9           $  8.4        (6)       $ 15.4         $16.5               (7)
         Net revenues......................      7.4              7.7        (4)         14.3          15.2               (6)
         Management/license fee............      0.2              0.3       (33)          0.5           0.6              (17)
         Operating income..................      0.8              1.4       (43)          1.1           3.2              (66)
         Operating margin..................     11%              18%         (7)pts       8%           21%               (13)pts

         Average daily net win per
             table game....................   $606             $715         (15)       $605          $775                (22)
         Average number of
             tables in operation...........     16               17          (6)         16            17                 (6)
         Average daily net win per
             slot machine..................   $102             $111          (8)       $102          $113                (10)
         Average number of slot
             machines in operation.........    616              584           5         605           569                  6
</TABLE>

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




 

     Lady Luck Bettendorf (a)
<TABLE>
<CAPTION>
                                                                               % Increase                                  %Increase
                                                 Three months ended            (Decrease)         Six months ended        (Decrease)
                                                       June 30,                   1997 vs.            June 30,             1997 vs.
                                               1997                1996     1996         1997          1996                   1996
<S>                                           <C>                <C>        <C>        <C>             <C>                    <C>
         Gross revenues....................   $ 20.0             $ 17.4      15        $ 38.6          $ 33.1                  17
         Net revenues......................     19.1               16.6      15          36.5            31.7                  15
         Management/license fee............      0.4                0.5     (20)          0.8             0.9                 (11)
         Operating income..................      2.1                1.9      11           3.6             3.4                   6
         Operating margin..................     11%                  11%      -          10%             11%                   (1)pt

         Average daily net win per
             table game....................   $702               $761        (8)       $706            $819                   (14)
         Average number of
             tables in operation...........     38                 33        15          38              33                    15
         Average daily net win per
             slot machine..................   $197               $179        10        $190            $169                    12
         Average number of slot
             machines in operation.........    880                825         7         872             814                     7
</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.

     Lady Luck Biloxi
 
<TABLE>
<CAPTION>
                                                                               % Increase                               %Increase
                                                 Three months ended            (Decrease)         Six months ended      (Decrease)
                                                       June 30,                  1997 vs.            June 30,            1997 vs.
                                               1997              1996      1996         1997           1996               1996
<S>                                            <C>              <C>       <C>          <C>            <C>
         Gross revenues....................    $ 7.7            $ 7.7        -         $15.8          $14.8                 7
         Net revenues......................      7.0              7.2       (3)         14.4           13.5                 7
         Management/license fee............      0.2              0.3      (33)          0.5            0.5                 -
         Operating income..................     (0.4)            (0.1)    (300)         (1.2)          (0.8)              (50)
         Operating margin (a)..............     (6)%             (1)%       (5)pts        (8)%           (6)%              (2)pts

         Average daily net win per
             table game....................    $604            $649         (7)         $562           $591                (5)
         Average number of 
             tables in operation...........      21              23         (9)           22             24                (8)
         Average daily net win per
             slot machine..................     $89             $93         (4)          $93           $ 88                 6
         Average number of slot
             machines in operation.........     657             619         (6)          654            610                 7
</TABLE>


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



     Lady Luck Central City
<TABLE>
<CAPTION>

                                                                               % Increase                                 %Increase
                                                 Three months ended            (Decrease)         Six months ended        (Decrease)
                                                       June 30,                   1997 vs.            June 30,             1997 vs.
                                                1997             1996        1996        1997          1996                   1996
<S>                                           <C>                <C>        <C>          <C>          <C>                    <C> 
         Gross revenues....................   $ 1.3             $  1.8       (28)       $ 2.8        $  3.3                  (15)
         Net revenues......................     1.2                1.7       (29)         2.6           3.1                  (16)
         Management/license fee............     -                  0.1      (100)         0.1           0.1                    -
         Operating income..................    (0.4)              (0.2)     (100)        (0.7)         (0.6)                 (17)
         Operating margin (a)..............   (33)%              (12)%       (21)pts    (27)%         (19)%                   (8)pts

         Average daily net win per
             table game....................   $86               $160         (46)       $97          $149                    (35)
         Average number of
             tables in operation...........     6                  6           -          6             6                      -
         Average daily net win per
             slot machine..................   $40                $56         (29)       $43           $50                    (14)
         Average number of slot
             machines in operation.........   300                289           4        300           289                      4
</TABLE>


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



     Liquidity and Capital Resources
 
     During the six month period ended June 30, 1997, the Company generated $7.2
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 six
month  period  ended  June 30,  1997.  The  primary  uses of cash  and  non-cash
resources  during the six month period ended June 30, 1997, other than operating
expenditures, include:

     A.   $1.6 million cash for the  purchase of property  and  equipment.  Also
          included are costs of remodeling a portion of the River Park.

     B.   $2.0 million cash for payment of debt and slot contracts.

     C.   $0.6 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 six month
period ended June 30, 1997.  Due to debt  service  requirements  on an equipment
note payable and a mortgage  note,  GCI required cash  infusions of $0.4 million
during the six month period ended June 30, 1997 and for the remainder of 1997 is
expected to require  additional  cash  infusions  to cover up to $0.6 million 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.

     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.

     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,
closure of the Helena Bridge or a change in the extent and nature of regulations
enabling casino gaming in Arkansas could adversely  effect these casinos' future
operating results.

     Access to MLI's two casinos, hotel and pavilion operated at the base of the
Helena Bridge in Coahoma County,  Mississippi was severely  restricted from July
17, 1997  through  August 4, 1997.  On July 17,  1997, a barge with a large boom
attachment  hit the  Helena  Bridge  which  crosses  the  Mississippi  River and
connects  Arkansas  and  Mississippi.  The  resulting  structural  damage to the
bridge's structure caused the Arkansas Department of Transportation to close the
bridge.  MLI's  operations  are highly  dependent upon patronage by residents of
Arkansas.  MLI's operating  results during the bridge's  closure were materially
adversely  affected by the  bridge's  closure and the  extent,  materiality  and
permanence of any adverse changes to customer patronage are not presently known.

     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 opening of certain of the facilities under construction
may initially have an adverse effect upon LLB's  operating  results and that the
long-term effects on LLB's results of operations cannot presently be estimated.

     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


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



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.

     Various  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,  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.

     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 June 30, 1997,
approximately $7.9 million has been expended under this contract,  approximately
$1.9 million of which is included in construction  payables at June 30, 1997. It
is  anticipated  that  this  vessel  will be  utilized  by LLK for the  Missouri
Project.

     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.

     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.  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 June 30, 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 $32.5 million and $9.3 million, respectively, at June 30,
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.

     Although the Company's latest evaluation of recoverability has not resulted
in the recognition of an impairment loss, given the additional  casino and hotel
capacity  being added to the Biloxi,  Mississippi  market and the  disappointing
performance of GCI,  management  expects to update its  assessment  during 1997.
These factors and other circumstances affecting

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



managements  estimates could, in the near future,  affect the Company's estimate
of undiscounted  future cash flows to be generated by LLB and GCI. A change that
results in recognition of an impairment loss would require the Company to reduce
the  carrying  value  of  LLB  and  GCI  to  fair  market  value,  which  may be
significantly below the current carrying value of the long-lived assets.

     The Company is  involved in several  lawsuits  which if  adversely  decided
could have a material adverse effect upon the Company's  financial  position and
results of operations.  Refer to note 7 to the condensed  consolidated financial
statements included in Item 1, Part 1.

     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.


                                                                 27
<PAGE>
PART II ..................OTHER INFORMATION


     Item 1. LEGAL PROCEEDINGS

     Not applicable





     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.



                                                            28
<PAGE>

     Item 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a) Exhibits.
 
    Exhibit
    Number        Description of Exhibits


    27            Financial Data Schedule

     (b) Reports on Form 8-K.

     None.



                                                                 29
<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: August 11, 1997
                                                /s/James D. Bowen
                                                James D. Bowen
                                                Vice President Finance and
                                                   Principal Accounting Officer
                                                   and duly authorized officer


                                                                 30
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  June 30,  1997
(Unaudited)  and the  Condensed  Consolidated  Statement of Income for the Three
Months  Ended June  3, 1997  (Unaudited)  and is  qualified  in its entirety by
reference to such financial statements.
</LEGEND>
<CIK>                         0000906527                      
<MULTIPLIER>                  1,000
       
<S>                                            <C>
<PERIOD-TYPE>                                  6-MOS
<FISCAL-YEAR-END>                              Dec-31-1996
<PERIOD-START>                                 Jan-01-1997
<PERIOD-END>                                   Jun-30-1997
<CASH>                                              19,000
<SECURITIES>                                             0
<RECEIVABLES>                                        1,424
<ALLOWANCES>                                           308
<INVENTORY>                                          1,112
<CURRENT-ASSETS>                                    23,748
<PP&E>                                             204,025
<DEPRECIATION>                                      34,660
<TOTAL-ASSETS>                                     225,245
<CURRENT-LIABILITIES>                               19,798
<BONDS>                                            179,803
                               17,388
                                              0
<COMMON>                                                29
<OTHER-SE>                                           8,227
<TOTAL-LIABILITY-AND-EQUITY>                       225,245
<SALES>                                             81,286
<TOTAL-REVENUES>                                    87,776
<CGS>                                               33,991
<TOTAL-COSTS>                                       33,991
<OTHER-EXPENSES>                                    33,354
<LOSS-PROVISION>                                        92
<INTEREST-EXPENSE>                                  11,395
<INCOME-PRETAX>                                      3,004
<INCOME-TAX>                                           105
<INCOME-CONTINUING>                                  2,899
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                         2,899
<EPS-PRIMARY>                                          .07
<EPS-DILUTED>                                          .07
        


</TABLE>


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