LADY LUCK GAMING CORP
10-Q, 1998-08-14
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: METROCALL INC, 10-Q, 1998-08-14
Next: GREATE BAY HOTEL & CASINO INC, NT 10-Q, 1998-08-14



                                  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, 1998
                                       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>
<S>                             <C>                                                                         <C>

            Delaware                                  Lady Luck Gaming Corporation                                88-0295602
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)

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

</TABLE>


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

Yes     X                  No

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

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

Yes                        No

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common  stock,  as of the latest  practicable  date.  As of August 7,
1998,  there were 4,880,613  shares of common stock,  $.006 par value per share,
outstanding.

<PAGE>


PART I            FINANCIAL INFORMATION

         Item 1.           FINANCIAL STATEMENTS



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

                                     ASSETS

                                               June 30,       December  31,
                                                 1998              1997

Current assets:
   Cash and cash equivalents.............. $        3,410   $        19,552
   Restricted cash........................         15,127            15,388
   Accounts receivable, net...............          1,029               786
   Inventories............................            996               957
   Assets held for sale...................            673             2,791
   Prepaid expenses.......................          1,473             2,456
                                           --------------   ---------------
      Total current assets................         52,708            41,930
                                           --------------   ---------------

Property and equipment,  net of
   accumulated  depreciation  and
   amortization  of $27,934 and $26,525
   as of June 30, 1998 and December 31,
   1997, respectively.....................        116,591           128,375


Other assets:
   Deferred financing fees and costs, net
      of accumulated amortization of
      $3,780 and $3,347 as of June 30,
      1998 and December 31, 1997,
      respectively........................          2,307             2,740
   Investment in unconsolidated
      affiliates, net                              12,410             9,313
   Other..................................          2,711             2,948
                                           --------------   ---------------
                                                   17,428            15,001
                                           --------------   ---------------
TOTAL ASSETS.............................. $      186,727   $       185,306
                                           ==============   ===============

















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




                                        2
<PAGE>






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


                      LIABILITIES AND STOCKHOLDERS' DEFICIT

                                               June 30,       December  31,
                                                 1998              1997
  
Current liabilities:
   Current portion of long-term debt...... $          520   $         4,481
   Accrued interest.......................          1,823             1,846
   Accounts payable.......................          3,963             5,178
   Construction and retention payables....          1,952             1,957
   Accrued property taxes.................            776             1,476
   Other accrued liabilities..............          9,429             7,320
                                           --------------   ---------------
      Total current liabilities...........         18,463            22,258
                                           --------------   ---------------

Long-term debt:
   Mortgage notes payable.................        173,500           173,500
   Other long-term debt...................          2,905             3,314
                                           --------------   ---------------
      Total long-term debt................        176,405           176,814
                                           --------------   ---------------

         Total liabilities................        194,868           199,072
                                           --------------   ---------------

Commitments and contingencies
   (Notes 5 through 11)

Series A mandatory cumulative  redeemable
   preferred stock, $44.91 and $42.44, as
   of June 30, 1998 and December 31, 1997,
   respectively  per share  liquidation
   value, 1,800,000 shares authorized,
   433,638 shares issued and outstanding..         19,475            18,402
                                           --------------   ---------------

Stockholders' deficit:
   Common stock, $.006 par value,
      75,000,000 shares authorized,
      4,880,613 shares issued and
      outstanding ........................             29                29
   Additional paid-in capital.............         31,382            31,382
   Accumulated deficit....................        (59,027)          (63,579)
                                           --------------   ---------------
      Total stockholders' deficit.........        (27,616)          (32,168)
                                           --------------   ---------------
TOTAL LIABILITIES AND
   STOCKHOLDERS' DEFICIT.................. $      186,727   $       185,306
                                           ==============   ===============









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





                                        3

<PAGE>
<TABLE>
<CAPTION>

                               LADY LUCK GAMING CORPORATION
                     CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    (in thousands, except share and per share amounts)
                                       (Unaudited)

                                          Three Months Ended       Six Months Ended
                                               June 30,                June 30,
                                          1998         1997        1998        1997
<S>                                   <C>          <C>         <C>         <C>   
Revenues:
   Casino...........................  $   32,124   $   35,043  $   68,602  $   71,842
   Food and beverage................       4,242        4,151       8,930       8,590
   Hotel............................       1,100        1,115       2,095       2,106
   Equity in net income of
      unconsolidated affiliates.....       1,629        1,434       3,097       2,376
   Other............................         903        1,432       1,905       2,862
                                      ----------   ----------  ----------  ----------
      Gross revenues................      39,998       43,175      84,629      87,776
      Less: Promotional allowances        (3,548)      (3,097)     (7,506)     (6,490)
                                      ----------   ----------  ----------  ----------
      Net revenues..................      36,450       40,078      77,123      81,286
                                      ----------   ----------  ----------  ----------

Costs and expenses:
   Casino...........................      13,812       14,300      29,244      29,199
   Food and beverage................       1,382        1,796       2,859       3,484
   Hotel............................         698          603         965       1,166
   Other............................          39           68         100         142
   Selling, general and
      administrative................      12,649       13,105      25,345      26,489
   Related party management/
      license fees..................          68          422         525         936
   Depreciation and amortization....       2,214        2,976       4,604       5,929
   Gain on sale of assets...........      (2,848)          -       (2,848)         -
                                      ----------   ----------  ----------  ----------
      Total costs and expenses......      28,014       33,270      60,794      67,345
                                      ----------   ----------  ----------  ----------

Operating income ...................       8,436        6,808      16,329      13,941

Other income (expense):
   Interest income..................         494          211         757         370
   Interest expense.................      (5,505)      (5,723)    (11,089)    (11,395)
   Other............................        (342)          36        (342)         88
                                      ----------   ----------  ----------  ----------
      Total other expense...........      (5,353)      (5,476)    (10,674)    (10,937)
                                      ----------   ----------  ----------  ----------

Income before income tax provision..       3,083        1,332       5,655       3,004

Income tax provision................          15          105          30         105
                                      ----------   ----------  ----------  ----------

NET INCOME..........................       3,068        1,227       5,625       2,899

Preferred stock dividends...........         544          486       1,073         958
                                      ----------   ----------  ----------  ----------
Income applicable to
   common stockholders..............  $    2,524   $      741  $    4,552  $    1,941
                                      ==========   ==========  ==========  ==========

NET INCOME PER SHARE

Applicable to common stockholders     $     0.52   $     0.15  $     0.93  $     0.40
                                      ==========   ==========  ==========  ==========

Weighted average number of common
   shares outstanding...............   4,880,613    4,880,613   4,880,613   4,880,613
                                      ==========   ==========  ==========  ==========
<FN>

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

                                        4
<PAGE>


                          LADY LUCK GAMING CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (Unaudited)



                                                      Six Months Ended
                                                           June 30,
                                                  1998                 1997

Cash flows from operating activities:

   Net income............................      $    5,625           $ 2,899

   Adjustments to reconcile net
     income to net cash provided by
     (used in) operating activities:

   Depreciation and amortization.........           4,604             5,929
   Amortization of bond offering
     fees and costs......................             433               433
   Gain on sale of assets................          (2,848)               -
   Equity in net income of
     unconsolidated affiliates...........          (3,097)           (2,376)
   
   (Increase) decrease in assets:

     Accounts receivable.................            (245)              160
     Inventories.........................             (39)               86
     Prepaid expenses....................           1,173               100
   
   Increase (decrease) in liabilities:

     Accounts payable....................          (1,215)              605
     Other accrued liabilities...........            (705)             (596)
                                           --------------   ---------------
Net cash provided by (used in)
   operating activities..................           3,686             7,240
                                           --------------   ---------------

Cash flows from investing activities:

   Purchase of property and equipment....          (3,594)           (1,557)
   Proceeds from sale of
     operating assets....................          15,127                -
   Restricted cash.......................             261                -
   Other.................................             (79)             (174)
                                           --------------   ---------------
Net cash provided by (used in)
   investing activities..................          11,715            (1,731)
                                           --------------   ---------------











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

                                        5

<PAGE>



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



                                                      Six Months Ended
                                                           June 30,
                                                  1998                 1997

Cash flows from financing activities:

   Payments on debt and slot contracts...          (1,543)           (1,999)
                                           --------------   ---------------
Net cash provided by (used in) financing
   activities............................          (1,543)           (1,999)
                                           --------------   ---------------

Net increase (decrease) in cash and cash
   equivalents...................                  13,858             3,510
Cash and cash equivalents, 
   beginning of period...................          19,552            15,490
                                           --------------   ---------------
Cash and cash equivalents, end of period   $       33,410   $        19,000
                                           ==============   ===============


Supplemental disclosures of cash flow
   information:
     Cash paid during the period for
       interest..........................  $       10,679   $        10,980
                                           ==============   ===============
     Cash paid during the period for
       taxes.............................  $           -    $            80
                                           ==============   ===============


Supplemental Schedule of Non-Cash Investing and Financing Activities:

The liquidation value of the Series A mandatory cumulative  redeemable preferred
stock  increased by  approximately  $1,073,000  and  $958,000 in unpaid  accrued
dividends for the six month periods ended June 30, 1998 and 1997, respectively.

The Company entered into several  contracts with  manufacturers for the purchase
of slot  machines  and other  assets which  totaled  approximately  $637,000 and
$618,000 for the six month periods ended June 30, 1998 and 1997, respectively.

Effective  February 19, 1998, a subsidiary of the Company sold substantially all
of its real property and operating  assets to the holder of its mortgage note in
exchange for  forgiveness of the $2,750,000  mortgage note and the assumption of
certain liabilities.








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

                                        6

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



1.   The Company and Basis of Presentation

    Certain notes and other  information have been condensed or omitted from the
interim  financial  statements  presented in this Quarterly Report on Form 10-Q.
Therefore,  these financial  statements  should be read in conjunction  with the
Company's  1997 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, 1998 and 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 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 reserve for disposition
costs related to the sale of Lady Luck Biloxi's  operating  assets as more fully
described   below.   The   Company   has  made   certain   financial   statement
reclassifications  for the three and six month  periods  ended June 30,  1997 in
order to classify  amounts in a manner  consistent  with the three and six month
periods ended June 30, 1998.

    The  consolidated  financial  statements  of Lady  Luck  Gaming  Corporation
("LLGC"),  a  Delaware  corporation,  include  the  accounts  of  LLGC  and  its
subsidiaries  (collectively  the  "Company").  For the periods  presented in the
financial statements,  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") (see Note 9),
Magnolia  Lady,  Inc.  ("MLI"),  Lady Luck Tunica  ("LLT"),  each a  Mississippi
corporation  (collectively  the  "Mississippi  Companies")  and Gold Coin,  Inc.
("GCI") (see Note 10). The Company also owns an interest in a joint venture with
Bettendorf  Riverfront  Development  Company  ("BRDC") and  previously  owned an
investment  in a joint  venture  (the  "Bally's  Joint  Venture")  with  Bally's
Entertainment  Corp.  ("Bally's") (see Note 4) which are and have been 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.  LLM began  dockside  casino
operations  on February 26, 1993 in Natchez,  Mississippi  and acquired and took
over operation of the 147-room River Park Hotel in Natchez, Mississippi on April
15,  1996;  Lady Luck  Central  City,  Inc.,  formerly  Gold  Coin  Incorporated
("LLCC"),  a Delaware  corporation and subsidiary of the Company,  opened on May
28, 1993 and sold its real property and operating  assets and ceased  operations
effective  February 19, 1998 (see Note 10); LLB began dockside casino operations
on  December  13, 1993 in Biloxi,  Mississippi  and sold its real  property  and
operating assets and ceased operations effective June 7, 1998 (see Note 9); 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 on May 21, 1996 and acquired and took over  operation of
the 120-room  Riverbluff  Hotel in Helena,  Arkansas on July 3, 1996;  Lady Luck
Quad  Cities,  Inc.  ("LLQC"),  a Delaware  corporation  and  subsidiary  of the
Company,  formed a joint venture with BRDC (the  "Bettendorf  Joint Venture") to
operate a casino in Bettendorf, Iowa which commenced operation on April 21, 1995
(see  Note 4);  Old  River  Development,  Inc.,  a  subsidiary  of the  Company,
commenced  operation of a 240-room  hotel on August 24, 1994,  contributed it to
the  Bally's  Joint  Venture  in March 1995 and sold its  equity  investment  to
Bally's   effective   September  30,  1997  (see  Note  4);  and,  L.L.   Gaming
Reservations,  Inc., a Nevada  corporation and subsidiary of the Company,  began
operating a central reservations center for the Company's hotels on September 3,
1996. Lady Luck Vicksburg,  Inc.  ("LLV"),  a subsidiary of the Company and Lady
Luck  Kimmswick,  Inc.  ("LLK"),  a 93% owned  subsidiary  of the  Company and a
Missouri corporation, are in various stages of development and have no operating
history.

2.     Certain Risks and Uncertainties

    The  Company's  operations  in  Mississippi  and Iowa 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.


                                        7

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



    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.   Reverse Stock Split and Net Income Per Share

    Effective  June 4, 1998, the Company's  shareholders  approved a one-for-six
reverse stock split with regard to its Common Stock (the "Reverse  Split").  The
effects of the Reverse Split were to reduce the number of issued and outstanding
shares of Common  Stock from  29,285,698  to  4,880,613  and to increase the par
value of these  shares  from $0.001 to $0.006 per share.  In lieu of  fractional
shares  resulting  from the Reverse  Split,  stockholders  shall  receive a cash
payment from the sale of the aggregate fractional shares on the open market. The
Reverse  Split did not change the number of  authorized  shares of the Company's
Common Stock and had no effect on the Company's  Preferred Stock. All references
in the financial  statements  to number of shares,  per share amounts and market
prices of the Company's Common Stock have been retroactively restated to reflect
the decreased number of shares of Common Stock outstanding.

    As of  December  31,  1997,  the  Company  adopted  Statement  of  Financial
Accounting  Standard 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.  The adoption of SFAS No. 128 did not
affect the  Company's  earnings  per share  calculations.  As of June 30,  1998,
options to purchase  68,000  shares of common stock at exercise  prices  ranging
from $15.00 to $18.72 per share were outstanding and exercisable,  respectively,
and could potentially  dilute earnings per share in future periods.  The related
weighted  average  number of shares of common  stock  were not  included  in the
computations  of earnings per share  because the options'  exercise  prices were
greater than the average  market prices of common stock during the three and six
month  periods  ended  June  30,  1998  and  1997  and any  effective  would  be
antidilutive.


4    Investment in Unconsolidated Affiliates

    The  Company's  investment  in the joint  ventures  with BRDC and its former
investment  in the joint venture with 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, 1998 and 1997.

     Bettendorf Joint Venture

     In December  1994, the Company  entered the  Bettendorf  Joint Venture with
BRDC  to  develop  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 a lease rate equal to $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, 1998 of $19,694,000 to the
Bettendorf Joint Venture for approximately  $189,000 per month, which amount was
determined based upon arms-length  negotiations between the Company and BRDC. In
addition,  from inception of the Bettendorf  Joint Venture through  December 31,
1997, the Company had been leasing  certain  gaming  equipment to the Bettendorf
Joint Venture with a cost of $3,705,000  for  approximately  $122,000 per month,
its fair market  rental  value.  Pursuant  to such  equipment  lease,  effective
January 1, 1998, the Company sold the equipment to the Bettendorf  Joint Venture
for a negotiated amount of $712,000 cash.



                                        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, 1998 and 1997 are as follows (in thousands):

                                 Three Months Ended       Six Months Ended
                                      June 30,                June 30,
                                  1998        1997        1998          1997
                                  ----        ----        ----          ----

      Gaming vessel lease        $  567      $  566      $1,133        $1,133
      Gaming equipment lease         -          366          -            732
                                 ------      ------      ------        ------
        Total Bettendorf lease
          rental income          $  567      $  932      $1,133        $1,865
                                 ======      ======      ======        ======

     Lady  Luck  Bettendorf  commenced  operations  on April 21,  1995.  All net
profits and losses from all  operations  of Lady Luck  Bettendorf  are allocated
equally between the Company and BRDC. Effective January 1, 1996, the Company was
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 abated 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, 1998 and 1997 as follows (in thousands):

                                 Three Months Ended       Six Months Ended
                                      June 30,                June 30,
                                  1998        1997        1998          1997
  
  Lady Luck Bettendorf
     management fees            $  581       $  437      $1,089        $  796
                                ======       ======      ======        ======

     The  Bettendorf  Joint  Venture is currently  constructing  a $39.5 million
expansion project pursuant to its master-plan (See Note 8).

     Summarized balance sheet information for the Bettendorf Joint Venture as of
June 30, 1998 and December 31, 1997 is as follows (in thousands):

                                          June 30,         December 31,
                                            1998               1997

      Current assets                    $      7,912      $      4,758
      Other                                      839               732
      Property and equipment, net             43,441            25,459
                                        ------------      ------------
        Total assets                    $      52,192     $     30,949
                                        ============      ============

      Current liabilities               $      18,586     $     12,276
      Long-term liabilities                    8,786                48
      Members' equity                         24,820            18,625
                                        ------------      ------------
        Total liabilities and
         members' equity                $     52,192      $     30,949
                                        ============      ============


                                        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,  1998 and 1997 are as  follows  (in
thousands):

                                Three Months Ended       Six Months Ended
                                     June 30,               June 30,
                                 1998        1997        1998        1997
                  
      Net revenues           $   21,597  $   19,055  $   40,722  $   36,473
      Costs and expenses         18,338      16,967      34,527      32,943
                             ----------  ----------  ----------  ----------
      Net income             $    3,259  $    2,088  $    6,195  $    3,530
                             ==========  ==========  ==========  ==========

     A summary of changes in the Company's  investment in the  Bettendorf  Joint
Venture  for each of the six month  periods  ended June 30, 1998 and 1997 are as
follows (in thousands):

                                             1998              1997

      Investment, beginning of period   $      9,313      $      5,886
      Equity in net income
        of unconsolidated affiliate            3,097             1,764
                                        ------------      ------------
      Investment, end of period         $     12,410      $      7,650
                                        ============      ============

   Included in the Company's Retained Earnings at June 30, 1998 is $9,410,000 of
undistributed earnings of the Bettendorf Joint Venture.

     Bally's Joint Venture

     The Company entered an agreement  effective  September 30, 1997 to sell its
35%  minority  interest in Bally's  Saloon,  Gambling  Hall and Hotel in Tunica,
Mississippi to Hilton Hotels Corporation,  the majority owner and manager of the
property (the "Partnership Interest Redemption Agreement") (See Note 5).


5.   Long-Term Debt

     At June 30, 1998 and  December 31, 1997,  long-term  debt  consisted of the
following (in thousands):

                                                      June 30,      December 31,
                                                        1998            1997

          11 7/8% First Mortgage Notes;
             quarterly payments of interest
             only; due March 2001;
             collateralized by substantially
             all assets of the Company and
             guaranteed by LLGC..................   $  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 (See Note 10).......           -             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 (See Note 9)...           -               714



                                       10

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



          Notes payable to  corporations;
             monthly  payments  of  principal
             and interest at rates up to 12 1/2%
             due through  February  1999 secured
             by the equipment....................          242            1,122

          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.......................        2,698            2,773

          Mortgage note payable to an
             individual;  monthly payments of
             principal and interest at 8 1/2%
             based on a 20 year  amortization;
             due March 2018; collateralized
             by a deed of trust..................          348               -

          Note payable to a corporation;
             quarterly payments of principal
             and accrued interest at 9%; due
             October 1998, collateralized by
             a deed of trust.....................           -               110

          Other..................................          137              326
                                                   -----------       ----------
                                                       176,925          181,295
          Less: current portion..................         (520)          (4,481)
                                                   -----------       ----------
             Total long-term debt................  $   176,405       $  176,814
                                                   ===========       ==========

      The Indenture, as amended and supplemented (the "Indenture"), covering the
Company's 11 7/8% First  Mortgage  Notes due 2001 (the " 2001  Notes")  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 in the Indenture.  The Company believes it is
in compliance with the Indenture,  as amended and  supplemented,  as of June 30,
1998.

      The 2001 Notes bear  interest at the rate of 11-7/8%  per annum  effective
October 15,  1995 (prior to that time they bore  interest at the rate of 10-1/2%
per  annum).  Interest on the 2001 Notes held by each  holder who  consented  to
certain amendments to and waivers of continuing  defaults under the Indenture in
1996 (the  "Amendments and Waivers") will be payable  quarterly on each March 1,
June 1,  September 1 and  December 1, so long as the 2001 Notes are  outstanding
(interest on the notes held by each holder who did not consent to the Amendments
and Waivers will continue to be payable  semi-annually  on March 1 and September
1). In addition,  the Company is obligated within 180 days after the end of each
year, commencing with the year ending December 31, 1996, to purchase on the open
market, or to make an offer to purchase from the holders at par, 2001 Notes with
a principal  amount equal to Excess Cash Flow (as defined in the  Indenture) for
such year,  provided that the Company will be able to credit  towards the amount
of 2001 Notes  required to be  purchased in any year any amount of 2001 Notes it
has purchased since January 1, 1996 which it has not previously used as a credit
in any prior year.  There was no Excess  Cash Flow for the years ended  December
31, 1997 and 1996.  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  continues to explore  various  options to refinance  the 2001
Notes.  However,  there  can be no  assurance  as to  the  timing  of  any  such
refinancing  or that the Company will continue  these  pursuits and, if pursued,
that terms acceptable to the Company can be negotiated.




                                       11

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



      Sale of Biloxi Operating Assets

      Pursuant to an Asset  Purchase  Agreement,  on June 11, 1998,  the Company
received  approximately  $15.1 million cash from Grand  Casinos of  Mississippi,
Inc. and Grand  Casinos,  Inc.  (collectively  "Grand  Casinos") for the sale of
substantially  all  of  the  assets,  excluding  gaming  equipment  and  certain
non-contiguous real property,  associated with its Lady Luck Biloxi casino which
ceased  operations June 7, 1998. In accordance  with the Indenture,  the Company
has 180 days  after  receiving  the $15.1  million  to invest  the money and any
earnings  thereon in a Related  Business (as defined in the  Indenture).  If the
Company does not invest the funds in a Related  Business before such time, under
certain circumstances, the Company must make an offer to repurchase a portion of
the 2001  Notes at a price of 101% of par for the  amount of the funds  that was
not invested in a Related Business.  Accordingly, the proceeds from the sale and
earnings  thereon have been  classified  as  Restricted  Cash (as defined in the
Indenture) as of June 30, 1998.  Any remaining  funds not used to repurchase the
2001 Notes tendered,  if any, will become unrestricted and available for general
purposes.

      Sale of Interest in Bally's Joint Venture

      Pursuant to a Partnership  Interest Redemption  Agreement,  on November 3,
1997, the Company received  approximately  $15.3 million cash for its investment
in the  Bally's  Joint  Venture.  The Company  will  invest $5.7  million of the
proceeds from the sale of its interest in the Bally's Joint Venture in a Related
Business (as defined in the  Indenture).  Also in accordance with the Indenture,
the  Company,  on April 16,  1998,  offered  to  repurchase  up to $9.6  million
principal  amount of the 2001 Notes (the  "Tender  Offer") at a price of 101% of
par plus accrued and unpaid  interest  thereon.  The Tender Offer expired on May
14, 1998 and none of the 2001 Notes were tendered.  The remaining  proceeds from
the sale and interest  earned  thereon  became  unrestricted  and  available for
general purposes at that time.


6.    Employment Agreements

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


7.   Litigation

     Shareholder Class Action Lawsuits

     The Company has been named as a defendant in a purported  shareholder class
action lawsuit alleging violations by the Company of the Securities Exchange Act
of  1933  and  the  Securities   Exchange  Act  of  1934  for  alleged  material
misrepresentations   and  omissions  in  connection   with  the  Company's  1993
prospectus and initial  public  offering of Common Stock.  The complaint  seeks,
inter alia, injunctive relief,  rescission and unspecified compensatory damages.
In addition to the Company,  the complaint  also names as  defendants  Andrew H.
Tompkins, Chairman and Chief Executive Officer of LLGC, Alain Uboldi, President,
Director and Chief Operating Officer of LLGC,  Michael Hlavsa,  the former Chief
Financial Officer of LLGC, Bear Stearns & Co., Inc. and Oppenheimer & Co., Inc.,
who acted as lead underwriters for the initial public offering.  The Company has
retained  outside  counsel to respond to the complaint.  On October 8, 1997, the
Company was served with an order of the court  dismissing all of the Plaintiff's
Section 10(b) and eleven of the Plaintiff's sixteen Section 11, 12 and 15

                                       12

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



allegations  with prejudice for failing to adequately  state a claim.  The court
also  ordered  the  Plaintiffs  to and the  Plaintiffs  have  filed  an  amended
complaint  regarding  the five  Section  11,  12 and 15  claims  which  were not
dismissed with prejudice.  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  $7.1  million as of July 29, 1998 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 cases are still in their preliminary stages and their outcome cannot
be predicted with any degree of certainty;  however, the Company believes, based
in part on advice of counsel, that it has meritorious defenses.

     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 $293,000 as of July 29, 1998 based upon
published  exchange  rates) plus interest.  The Company has appealed the Court's
decision.  During  the fourth  quarter  of 1997,  the  Company's  Greek  counsel
informed  the Company that it is more likely than not that the  appellate  court
will not overturn the Athens Court of First Instance's  decision.  A reserve has
been provided during the fourth quarter of 1997 and interest is accrued monthly;
however, the Company intends to continue to defend itself in this matter.

      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 $47.0 million,
of which approximately $3.4 million 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

      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 Lady Luck Gulfport,  Inc.,  also a subsidiary of
the  Company,  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.


                                       13

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



      Construction Commitments

         Bettendorf Joint Venture

      The  Bettendorf  Joint  Venture is  currently  constructing  an  expansion
project  pursuant to its master-plan at a cost of  approximately  $39.5 million.
The project,  which began  construction  June 23, 1997, is planned to include an
approximately  260 room hotel  with a fully  enclosed  walkway to the  riverboat
casino, 30-50 slip marina, a 500-car parking garage and a bypass over the nearby
railroad to improve access. In addition,  during April 1998, the Iowa Racing and
Gaming  Commission  approved the addition of up to 230 new slot machines and six
table games at the Bettendorf Joint Venture.  The expansion project financing is
non-recourse  to the Company and includes a $17.5  million  bank first  mortgage
note, a $5.0 million  second  mortgage from an affiliated  company of BRDC,  and
$7.5 million in tax increment financing from the City of Bettendorf to be repaid
from  property  taxes and in exchange  for  deeding the  overpass to the City of
Bettendorf.  The cost of the overpass is not  expected to exceed such  financing
from the City of Bettendorf.  The balance of the expansion  project's cost is to
be paid  from the  Bettendorf  Joint  Venture's  cash on hand.  The  project  is
scheduled to be completed in the Fall of 1998.

         Service Marine Vessel

      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, 1998,
approximately   $6.0  million  has  been   expended   under  this  contract  and
approximately  $1.9 million is included in construction  payables.  Construction
has been  discontinued  and is not  anticipated  to resume  until such time as a
suitable development project proceeds.

         Natchez Site

      Lady Luck Natchez was required  under its current lease to move its casino
barge several  hundred feet to another  docking  facility on land subject to its
existing lease by February  1998.  Management has not relocated the casino barge
and the  lessor  has  allowed  the  casino to remain  in its  current  location.
Management  and the lessor have  reached an  agreement in principle to amend the
existing lease to allow the barge to remain in its current location. Pursuant to
such  agreement  the lessor  agrees to allow the barge to remain at its  current
location in consideration of the Company's  agreement to pay liquidated  damages
of $1.2 million in the event it  terminates  the lease at any time during the 10
year period following the execution of the lease amendment.  Should an amendment
to the  lease  reflecting  the  preliminary  agreement  discussed  above  not be
executed,  the cost of relocating the barge is currently estimated not to exceed
$1.2 million.  Pursuant to the existing lease,  the lessor has asserted that the
Company did not make certain improvements to the site required by the agreement.
As part of the preliminary  agreement discussed above, the Company has agreed to
pay the lessor  $500,000  in  liquidated  damages  and to pay up to  $250,000 to
construct additional parking spaces on the leased property.

      Development Stage Projects

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

         Kimmswick, Missouri

      The first two phases of the  project,  as  planned,  include a  land-based
hotel and casinos onboard two separate vessels (the "Missouri Project"). LLK has
entered into an option to lease the Kimmswick Site. The proposed site is located
on an  approximately  45-acre  parcel  of land in  Jefferson  County,  Missouri,
approximately 25 miles south of St. Louis (the "Kimmswick Site").



                                       14

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



      As of June 30, 1998, the Company has invested  approximately  $8.6 million
in the Missouri Project which  investment has been fully reserved.  The Missouri
Project  is  estimated  to  cost  an  additional   $105.0  million  to  complete
development  of the first two phases.  The  proposed  project has  received  the
appropriate  zoning approval from the Jefferson  County Planning  Commission and
has received a U.S.  Army Corps of Engineers 404 permit.  However,  a new permit
might be necessary due to changes in the proposed  project design  subsequent to
receiving the permit.

      The Company has continued its efforts towards  obtaining a license for the
Missouri  Project  and  provided  updated  information  to the  Missouri  Gaming
Commission.  The  Missouri  Gaming  Commission  investigates  applicants  at its
discretion and has not yet selected the Company to be investigated. Furthermore,
there can be no  assurance  that the  Company  will be  selected  or obtain such
approvals  from the Missouri  Gaming  Commission.  While the Company  intends to
continue  seeking  license  approval  by the  Missouri  Gaming  Commission,  the
eventual  development  of the  Missouri  Project  may also be  subject  to:  (i)
satisfactory  resolution of a November  1997 Missouri  Supreme Court ruling that
several existing Missouri gaming facilities are illegal due to not being located
upon the  Mississippi or Missouri rivers (the Kimmswick Site is located upon the
Mississippi  River,  but  resolution  of the decision  could delay  selection of
additional applicants for licensing investigation);  (ii) the selection of three
new Missouri Gaming  Commission  members,  which the Company believes may not be
familiar  with the  Company's  application;  (iii) gaming  revenues in the major
metropolitan  areas of  Missouri  have not  increased  commensurate  with recent
increases in capacity,  causing  concerns of potential  competitive  saturation;
and, (iv)  regulatory  factors,  including loss limits,  have  generally  caused
gaming  operations  to  underperform   relative  to  facilities  in  neighboring
jurisdictions without such restrictions.

         The Vicksburg Project

      The development as planned will include a riverboat casino, an approximate
200-room  hotel,  an 800-car  parking  garage,  and  additional  amenities  (the
"Vicksburg  Project").  The  Vicksburg  Project  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, in
Vicksburg, Mississippi.

     During 1997, the Company  entered into an agreement (the  "Horseshoe  Joint
Venture  Agreement") with Horseshoe  Gaming,  LLC  ("Horseshoe") to form a joint
venture to complete and operate the  Vicksburg  Project.  Under the terms of the
joint venture agreement:  (i) the Vicksburg Project will be operated by a wholly
owned  subsidiary of Horseshoe  Gaming,  LLC; (ii)  Horseshoe will own an equity
interest of 75%, with LLV,  holding the remaining  25%; and,  (iii) the partners
will  contribute  real  property  and other  previously  acquired  assets with a
combined   agreed-upon  value  of  approximately  $42.0  million.   The  Company
anticipates  certain  modifications  to the  joint  venture  agreement  will  be
necessary  before the joint venture may be formed to reflect  certain changes in
project scope.

     A gaming license was granted to LLV on August 18, 1994 and has subsequently
been renewed  through July 2000.  As of June 30, 1998,  the Company has invested
approximately  $14.7  million in the  Vicksburg  Project  with a net  investment
remaining  of  approximately   $8.4  million  after  project   development  cost
write-downs  and  reserves  for assets which may not be usable in the project as
currently  contemplated.  Management's estimate 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. The total cost of the project is
initially estimated to be approximately $100.0 million including the agreed-upon
value of contributed assets.

     The  consummation of the  transactions  contemplated by the Horseshoe Joint
Venture  Agreement are subject to the  fulfillment  of several  conditions  (the
"Conditions"),  including but not limited to, the partners'  future agreement as
to the  scope  and  cost  of the  project,  required  regulatory  approval,  and
completion of project financing.  The Horseshoe Joint Venture Agreement provides
that  it may be  terminated  by  LLV or  Horseshoe  as of  April  1,  1998  (the
"Termination  Date") if the  Conditions  are not  satisfied  or waived as of the
Termination Date or without cause. All of the Conditions were not satisfied

                                       15

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



 prior to the Termination Date. While the partners have not elected to terminate
the Horseshoe Joint Venture  Agreement as of the termination  date, there can be
no assurance  that LLV or  Horseshoe  will not  terminate  the  Horseshoe  Joint
Venture Agreement.  Furthermore,  there can be no assurance that if consummated,
that the joint venture will be successful.

     In addition,  during the fourth  quarter of 1996,  the  Mississippi  Gaming
Commission found a proposed casino site on the Big Black River  unsuitable.  The
Big Black River is located about 13 miles from Vicksburg,  between Vicksburg and
Jackson,  the major  population  base from which  Vicksburg  casinos  draw their
customers.  An affected  landowner  on the Big Black River sued the  Mississippi
Gaming Commission after it rejected the site, and in the fourth quarter of 1997,
a circuit court found the site suitable.  The Mississippi  Gaming Commission and
City of Vicksburg  have appealed the circuit court decision to the State Supreme
Court. In addition,  on July 16, 1998, the Mississippi Gaming Commission adopted
a regulation,  which is expected to take effect within 30 days of adoption, that
would no longer allow developments such as projects on the Big Black River.

     Casino  developments on the Big Black River could  significantly  adversely
affect operating casinos in Vicksburg, as well as the viability of the Vicksburg
Project.  While the Company believes that, based on previous rulings in favor of
the  Mississippi  Gaming  Commission,  the Big  Black  River  will  not be found
suitable  for casino  development,  it will be some time  before a ruling  comes
forth,  and there can be no  assurances  that the circuit  court  ruling will be
overturned.

         Lady Luck Vancouver

     The Province of British  Columbia (the  "Province"),  through its Lotteries
Advisory  Committee  (the  "LAC")  invited  interested  parties  to respond to a
Request for Proposal  ("RFP")  relating to a planned  expansion of gaming in the
Province. The gaming expansion is intended to include destination-style casinos,
limited to 30 table games and 300 slots,  with the slot machines  being provided
and owned by the Province.  Pursuant to the RFP, the Provincial  government will
participate in the revenue and net income generated by gaming  operations,  with
an initial  licensing  period of ten years. In addition,  local host governments
will  participate  in the net income  generated by projects in their  respective
jurisdictions for providing requisite services.

     The Company  responded to the RFP during the fourth quarter of 1997, with a
proposed  project to be developed on Tsawwassen  First Nation Band Reserve lands
(the "Vancouver  Project"),  located about 20 miles south of downtown Vancouver.
The Vancouver Project,  which is expected to cost  approximately  $25.0 to $30.0
million,  includes a 55,000 square foot gaming and entertainment facility and an
11,000  square  foot  Aboriginal   cultural   center,   all  to  be  located  on
approximately  20 acres.  The  proposed  gaming  facility  will also  include an
800-seat bingo hall.

     The LAC has been  reviewing  the  various  responses  to the  RFP,  and has
informed  the Company  that its response  has  successfully  been  short-listed.
During the second quarter of 1998, the Company  entered a development  agreement
with the  Tsawwassen  First Nation as host  community and has an option to lease
property  on which the  Vancouver  Project  is to be  constructed.  The  Company
believes that the LAC will make selections of successful  proponents  during the
third quarter of 1998. After a proponent is selected, it then must negotiate the
various operating agreements with the Provincial government and obtain financing
for the project. While the Company believes that it may be selected for a gaming
license,  there  can be no  assurances  that it will be  selected,  nor  that an
agreement with the Province of British  Columbia can be successfully  negotiated
or that financing can be obtained. As of June 30, 1998, the Company has invested
approximately  $700,000  of capital in this  project  (which was  expensed  when
incurred)  and does not  anticipate  investing  additional  material  amounts of
capital prior to licensing.

     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.


                                       16

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     Although the Company  knows of no  pre-existing  conditions at the intended
sites  for the  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.

     Other  than  those  described,  the  Company  has not  made,  and  does not
anticipate  making,  material  expenditures  with respect to such  environmental
protection, and health and safety laws and regulations.  However, the compliance
or cleanup costs  associated  with such laws,  regulations  and  ordinances  may
result in future additional costs to the Company's operations.

     Leverage

     The Company is highly  leveraged.  As of June 30, 1998, the Company's total
indebtedness was approximately $176.9 million and its stockholders'  deficit was
approximately  $27.6 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  remains dedicated to the payment of principal and interest
on its indebtedness,  such cash flow is not 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.


9.   Sale of Biloxi Operating Assets

     Pursuant to an Asset Purchase Agreement, on June 11, 1998, the Company sold
to Grand Casinos substantially all of the assets, excluding gaming equipment and
certain  non-contiguous  real  property,  associated  with its Lady Luck  Biloxi
casino  which  ceased   operations  June  7,  1998.  The  sale  resulted  in  an
approximately  $2.8  million  gain,  net  of  reserves  for  disposition  costs.
Consideration received from Grand Casinos included the following: (i) base sales
price of $15.0  million;  (ii)  forgiveness  by Grand  Casinos  of the  $714,000
balance of a mortgage  note plus accrued  interest  which had been owed to it by
the Company;  and, (iii) certain other prorations and assumptions of liabilities
and leasehold obligations by Grand Casinos.


10.      Sale of Lady Luck Central City

     Effective  February  19,  1998,  LLCC  sold  substantially  all of its real
property and operating assets, associated with its Lady Luck Central City casino
to the holder of its  mortgage  note in  exchange  for  forgiveness  of the $2.8
million note and the assumption of certain liabilities. During 1997, the Company
recorded a reserve of $7.3 million to write-down  LLCC's assets held for sale to
fair market value less closing  costs,  to reserve for operating  losses in 1998
prior to the  effective  sale date and to reserve  for  estimated  future  lease
payments and write-downs on its parking lot leases which were not assumed by the
purchaser of the assets  sold.  During  March 1998,  LLGC  acquired a portion of
LLCC's leased property with the remainder to be acquired in 1999.


11.      Statement of Position 98-5

     During April 1998, the American  Institute of Certified Public  Accountants
issued   Statement  of  Position  98-5  "Reporting  on  the  Costs  of  Start-up
Activities".  The new standard  requires  that all  companies  expense  costs of
"start-up" activities as those costs are incurred.  The term "start-up" includes
pre-opening,  pre-operating and organization activities. Previously, the Company
had  capitalized  these  items  until the  property  opened at which  time these
cumulative  costs  were  expensed.  Although  the  Company  has  no  capitalized
"start-up"  costs as of June 30, 1998, any "start-up"  costs related to projects
in the development stage will be required to be expensed as incurred.

                                       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;  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  Company's
Indenture   covering   the  2001  Notes;   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, 1998 Compared to
     the Three Months Ended June 30, 1997

         For the three month periods ended June 30, 1997 and 1998,  consolidated
gross revenues  decreased from $43.2 million to $40.0 million,  respectively,  a
decrease of $3.2 million or 7%.  Increases in gross  revenues  were realized by:
(i) the Lady Luck Rhythm & Blues/Country Casino Complex; (ii) Lady Luck Natchez;
and (iii) equity in net income of the Bettendorf Joint Venture.  These increases
were offset by changes in gross revenues realized by: (i) Lady Luck Biloxi; (ii)
Lady Luck  Central  City;  (iii) an absence in the current  year period of lease
income from equipment formerly leased to the Bettendorf Joint Venture;  and (iv)
an absence in the  current  year  period of equity in net income of the  Bally's
Joint Venture.

         The Lady Luck Rhythm &  Blues/Country  Casino  Complex's gross revenues
increased  $1.1 million  primarily  due to an $800,000  increase in slot machine
revenues  and  increases in food and beverage  revenues.  Slot machine  revenues
increased  because of  greater  amounts  wagered  despite a 3%  decrease  in the
average  number of slot  machines  in  operation  and  because  of a higher  win
percentage.  The increase in amounts  wagered on slot machines was due primarily
to changes in marketing strategies including a shift from advertising to special
events and increased offerings of hotel rooms, food and beverage to patrons on a
complimentary  basis. Food and beverage revenues increased  primarily due to the
additional  complimentaries  furnished  to patrons  and the  replacement  of the
Country Casino's food court with a full-service restaurant.

         Lady Luck Natchez's gross revenues  increased $800,000 primarily due to
a $500,000  increase in slot machine revenues and increases in food and beverage
revenues. These increases were due to the following: (i) the absence of business
interruption  and  disruption  which had occurred  during the three months ended
June 30,  1997;  (ii)  changes in  marketing  strategies  including a shift from
advertising to increased  offerings of hotel rooms, food and beverage to patrons
on a  complimentary  basis;  and (iii)  improvement in the local economy between
periods. The amount wagered on slot machines during the three month period ended
June  30,  1998  increased  15%  over  the  prior  year  period.   The  business
interruption  and continuing  disruption  during the three months ended June 30,
1997 at Lady Luck  Natchez had been  caused by adverse  river  conditions  which
forced the casino to close during the 14 days preceding  April 5, 1997. Food and
beverage  revenues  increased  primarily due to the  additional  complimentaries
furnished  to  patrons  and  the  addition  of a  nearby  off-site  full-service
restaurant at Lady Luck Natchez.

         The  Company's  equity in net income of the  Bettendorf  Joint  Venture
increased from $1.0 million during the three month period ended June 30, 1997 to
$1.6 million  during the three month period ended June 30, 1998,  an increase of
$600,000 or 60%. The  increase was due  primarily to an increase in slot machine
revenues which was made possible by a 13% increase

                                       18
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


in the  average  number of slot  machines  in  operation  and an increase in the
average amount wagered by each customer.  Lady Luck Bettendorf's market share of
48% during the three month period ended June 30, 1998,  the largest of the three
competitors in its market,  and this dramatic  increase in slot machine revenues
were  achieved  despite  some  disruption  of business at the  Bettendorf  Joint
Venture due to  construction  and  expansion at the  facility.  During the three
months ended June 30, 1998,  the property  benefitted  from the  following:  (i)
attracting  many of the additional  45,000  visitors to the Quad Cities who were
attending bowling competitions;  (ii) furnishing additional food complimentaries
to its patrons; (iii) completion in November 1997 of a 500-space parking garage;
and (iv) an absence of lease  payments  for certain  gaming  equipment  which it
purchased from the Company effective January 1, 1998.

         Lady Luck Biloxi's gross  revenues  decreased from $7.7 million to $4.0
million   during  the  three  month  periods  ended  June  30,  1997  and  1998,
respectively,  a decrease of $3.7 million or 48%.  Pursuant to an Asset Purchase
Agreement, on June 11, 1998, the Company sold to Grand Casinos substantially all
of the  assets,  excluding  gaming  equipment  and certain  non-contiguous  real
property,  associated  with its Lady Luck Biloxi casino which ceased  operations
June  7,  1998.  Amounts  wagered  also  decreased  due  to the  following:  (i)
disruptions to operations from  renovations and remodeling;  (ii) the opening of
an additional  competitive facility, the Imperial Palace, in December 1997; and,
(iii) a growing  disparity in relation to its other competitors in the amenities
which LLB was able to offer its customers such as on-site hotel.

         Substantially  all of the  operating  assets of Lady Luck  Central City
were sold effective February 19, 1998;  therefore,  comparisons  between periods
may not be meaningful.

         Effective January 1, 1998,  pursuant to a prior gaming equipment lease,
the  Company  sold  gaming  equipment  to the  Bettendorf  Joint  Venture at its
negotiated  value of  $712,000.  Accordingly,  the  Company  did not receive any
revenues from the lease of such  equipment for the three month period ended June
30, 1998. The Company had been  recognizing  gross revenues from leasing certain
gaming equipment to the Bettendorf Joint Venture for approximately  $122,000 per
month, including the three month period ended June 30, 1997.

         The Company recognized gross revenues from its equity in the net income
of the Bally's Joint Venture of  approximately  $400,000  during the three month
period ended June 30, 1997. The Company sold its 35% partnership interest during
1997.

         Casino operating  expenses as a percentage of casino revenues increased
from 41% in the three month period ended June 30, 1997 to 43% in the three month
period ended June 30, 1998,  primarily  due to the  following:  (i) decreases in
casino  revenues  from Lady Luck Biloxi  which caused fixed costs such as gaming
device license fees to be spread over a lower revenue base;  (ii) an increase in
the cost of complimentary rooms, food and beverage furnished to casino customers
in relation to casino  revenues;  and, (iii) an increase in 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 decreased from 97% for
the three month  period  ended June 30,  1997 to 90% for the three month  period
ended June 30, 1998.  This decrease was primarily due to reductions in labor and
food and  beverage  costs  relative to food and  beverage  revenues at Lady Luck
Natchez and the Lady Luck Rhythm & Blues/Country Casino Complex offset partially
by increases in labor costs relative to food and beverage  revenues at Lady Luck
Biloxi due to hiring  contract  labor at higher rates than former staff prior to
closing the facility.  Relative  costs also decreased due to the absence of Lady
Luck Central City  operations  during the three months ended June 30, 1998 which
historically  operated  at less  favorable  margins  than  the  Company's  other
properties.

         Gross room  revenues  for the River Park Hotel  increased 5% during the
three month period ended June 30, 1998  compared with the prior year three month
period  primarily due to increased  occupancy  levels  attributable to increased
offerings of hotel rooms to patrons on a complimentary  basis to customers which
positively  affected casino revenues.  The River Park Hotel's overall  occupancy
increased  from 71% to 92% but was  partially  offset by a  decrease  in average
daily room rates.  Gross room  revenues  decreased  6% at the  Riverbluff  Hotel
during three month period ended June 30, 1998 compared with the prior year three
month  period due to a decrease in overall  occupancy  from 80% to 72% which was
only  partially  offset by an increase in average  daily room rates.  Gross room
revenues at the 173-room hotel adjacent to Lady Luck Rhythm & Blues decreased 4%
during three month period ended June 30, 1998 compared with the prior year three
month period  primarily  due to a decrease in average  daily room rate which was
only partially offset by an increase in occupancy. This hotel's overall

                                       19
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


occupancy  level  increased from 71% to 90% primarily  attributable to increased
offerings of hotel rooms to patrons on a  complimentary  basis which  positively
affected casino  revenues.  This hotel's decrease in average daily room rate was
primarily  due to  competitive  pressures  from  properties  which  have added a
significant number of rooms in nearby Tunica County, Mississippi.

         Selling,  general and administrative  expenses as a percentage of total
gross  revenues  increased  from 30% to 32% during the three month periods ended
June 30, 1997 and 1998,  respectively.  The  increase was  primarily  due to the
following:  (i) increased  insurance  costs  associated  with  employee  medical
claims;  (ii) reductions in casino  marketing and  advertising  expenses at Lady
Luck  Biloxi  at a  slower  rate  than  reductions  in  gross  revenues  due  to
contractual  commitments  entered  into  prior to  winding  down  operations  in
anticipation of closing the facility; and (iii) an increase in development costs
related  primarily  to the  Company's  pursuit  of a license  in  Vancouver  and
negotiating the ancillary development  agreement.  The effect of these increases
was partially  offset by the following:  (i) reductions in casino  marketing and
entertainment  costs and an  increase  in gross  revenues  at Lady Luck  Natchez
compared to the prior year period when additional  advertising and marketing had
been  necessary to recapture  customers  subsequent  to the casino  reopening as
described  above;  and (ii) the absence of Lady Luck Central  City's  operations
during the three months ended June 30, 1998 which  historically  incurred higher
selling,  general and  administrative  expense  margins than the Company's other
properties.

         Operating  income was $8.4 million and $6.8 million for the three month
periods ended June 30, 1998 and 1997, respectively,  an increase of $1.6 million
or 24%. The net income  applicable  to common  stockholders  was $2.5 million or
$0.52 per share for the three month period ended June 30, 1998 compared with net
income applicable to common  stockholders of $700,000 or $0.15 per share for the
three month  period ended June 30,  1997.  In addition to the changes  described
above,  the  increases  in  operating  income  and income  applicable  to common
stockholders were due to the following: (i) a $2.8 million gain, net of reserves
for disposition costs,  recognized on the sale (more fully described below - see
Liquidity) of  substantially  all of the assets,  excluding gaming equipment and
certain  non-contiguous real property,  associated with Lady Luck Biloxi casino;
(ii) reduced net related party license/management fees due to lower earnings, as
defined,  upon which license fees are based and an increase in  management  fees
received from the Bettendorf Joint Venture due to improved  operating results as
described  above;  and  (iii) a  decrease  in  depreciation  expense  which  was
primarily due to a lower cost basis of depreciable  assets at LLB and an absence
of  depreciation  at LLCC due to selling  substantially  all of its assets (also
more fully described below - see Liquidity). The lower cost basis at LLB was the
result of an asset impairment  write-down  recognized  during December 1997. The
depreciation  of  LLCC's  assets  was  recognized  as part  of the  loss on sale
recorded as of December  31, 1997;  accordingly,  no  depreciation  for LLCC was
recognized for the three months ended June 30, 1998.


Six Months Ended June 30, 1998 Compared to
     the Six Months Ended June 30, 1997

         For the six month  periods  ended June 30, 1997 and 1998,  consolidated
gross revenues  decreased from $87.8 million to $84.6 million,  respectively,  a
decrease of $3.2 million or 4%.  Increases in gross  revenues  were realized by:
(i) Lady Luck Natchez; (ii) the Lady Luck Rhythm & Blues/Country Casino Complex;
and (iii) equity in net income of the Bettendorf Joint Venture.  These increases
were offset by changes in gross revenues realized by: (i) Lady Luck Biloxi; (ii)
Lady Luck  Central  City;  (iii) an absence in the current  year period of lease
income from equipment formerly leased to the Bettendorf Joint Venture;  and (iv)
an absence in the  current  year  period of equity in net income of the  Bally's
Joint Venture.

         Lady Luck Natchez's gross revenues increased $2.1 million primarily due
to a $1.3 million  increase in slot machine  revenues and  increases in food and
beverage revenues.  These increases were due to the following: (i) an absence of
business  interruption  and disruption  which had occurred during the six months
ended June 30, 1997; (ii) changes in marketing strategies including a shift from
advertising to increased  offerings of hotel rooms, food and beverage to patrons
on a  complimentary  basis;  and (iii)  improvement in the local economy between
periods.  In fact,  the  amount  wagered on slot  machines  during the six month
period  ended  June 30,  1998  increased  18% over the prior  year  period.  The
business interruption and continuing disruption during the six months ended June
30, 1997 at Lady Luck Natchez had been caused by adverse river  conditions which
forced the  casino to close for 18 days  during the  period.  Food and  beverage
revenues increased primarily due to the additional  complimentaries furnished to
patrons and the addition of a nearby  off-site  full-service  restaurant at Lady
Luck Natchez.

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

         The Lady Luck Rhythm &  Blues/Country  Casino  Complex's gross revenues
increased $1.8 million  primarily due to a $1.4 million increase in slot machine
revenues.  Slot machine  revenues  increased  because of greater amounts wagered
despite a 2% decrease in the average  number of slot machines in operation.  The
increase in amounts  wagered on slot  machines  was due  primarily to changes in
marketing  strategies  including a shift from  advertising to special events and
increased  offerings  of  hotel  rooms,  food  and  beverage  to  patrons  on  a
complimentary basis.

         The  Company's  equity in net income of the  Bettendorf  Joint  Venture
increased  from $1.8 million  during the six month period ended June 30, 1997 to
$3.1 million  during the six month  period  ended June 30, 1998,  an increase of
$1.3  million or 72%.  The  increase  was due  primarily  to an increase in slot
machine  revenues  which was made  possible  by an 11%  increase  in the average
number of slot  machines in  operation  and an  increase  in the average  amount
wagered by each customer. The Bettendorf Joint Venture experienced this dramatic
increase in slot machine  revenues  despite some  disruption  of business at the
Bettendorf  Joint  Venture due to  construction  and  expansion at the facility.
During the six months ended June 30,  1998,  the  property  benefitted  from the
following:  (i) attracting  many of the additional  45,000  visitors to the Quad
Cities who were attending bowling  competitions during the six months ended June
30, 1998; (ii) furnishing additional food complimentaries to its patrons;  (iii)
completion in November 1997 of a 500-space  parking garage;  and (iv) an absence
of lease  payments for certain  gaming  equipment  which it  purchased  from the
Company effective January 1, 1998.

         Lady Luck Biloxi's gross revenues decreased from $15.8 million to $11.0
million during the six month periods ended June 30, 1997 and 1998, respectively,
a decrease of $4.8 million or 30%. Pursuant to an Asset Purchase  Agreement,  on
June 11,  1998,  the  Company  sold to Grand  Casinos  substantially  all of the
assets,  excluding  gaming  equipment and certain non-contiguous  real property,
associated  with its Lady Luck Biloxi  casino  which ceased  operations  June 7,
1998.  Amounts  wagered also decreased due to the following:  (i) disruptions to
operations from  renovations  and remodeling;  (ii) the opening of an additional
competitive  facility,  the Imperial  Palace,  in December  1997;  and,  (iii) a
growing  disparity in relation to its other  competitors in the amenities  which
LLB is able to offer its customers such as an on-site hotel.

         Substantially  all of the  operating  assets of Lady Luck  Central City
were sold effective February 19, 1998;  therefore,  comparisons  between periods
may not be meaningful.

         Effective January 1, 1998,  pursuant to a prior gaming equipment lease,
the  Company  sold  gaming  equipment  to the  Bettendorf  Joint  Venture at its
negotiated  value of  $712,000.  Accordingly,  the  Company  did not receive any
revenues  from the lease of such  equipment  for the six month period ended June
30, 1998. The Company had been  recognizing  gross revenues from leasing certain
gaming equipment to the Bettendorf Joint Venture for approximately  $122,000 per
month, including the six month period ended June 30, 1997.

         The Company recognized gross revenues from its equity in the net income
of the Bally's  Joint  Venture of  approximately  $600,000  during the six month
period ended June 30, 1997. The Company sold its 35% partnership interest during
1997.

         Casino operating  expenses as a percentage of casino revenues increased
from 41% in the six month  period  ended  June 30,  1997 to 43% in the six month
period ended June 30, 1998,  primarily due to decreases in casino  revenues from
Lady Luck Biloxi which caused fixed costs such as gaming device license fees and
certain labor  charges to be spread over a lower revenue base;  (ii) an increase
in the cost of  complimentary  rooms,  food and  beverage  furnished  to  casino
customers  in  relation  to casino  revenues;  and,  (iii) an  increase  in 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 decreased from 95% for
the six month  period  ended June 30, 1997 to 90% for the six month period ended
June 30, 1998.  This  decrease was primarily due to reductions in labor and food
and beverage costs  relative to food and beverage  revenues at Lady Luck Natchez
and the Lady Luck Rhythm &  Blues/Country  Casino  Complex  offset  partially by
increases at Lady Luck Biloxi prior to closing the facility. Relative costs also
decreased  due to Lady Luck Central City  ceasing  operations  February 19, 1998
which  historically  operated at less favorable margins than the Company's other
properties.

     Gross  room  revenues  for the  River  Park  Hotel  remained  approximately
constant during the six month period ended June 30, 1998 compared with the prior
year six month period primarily due to increased  occupancy levels  attributable


                                       21
<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


to increased  offerings of hotel rooms to patrons on a complimentary basis which
positively  affected casino revenues.  The River Park Hotel's overall  occupancy
increased from 68% to 83% but was almost entirely offset by a decrease inaverage
daily room rates.  Gross room revenues remained constant at the Riverbluff Hotel
during the six month period ended June 30, 1998 compared with the prior year six
month period. The Riverbluff's  overall occupancy  decreased from 85% to 72% but
such decrease was offset by an increase in average daily room rates.  Gross room
revenues at the 173-room hotel adjacent to Lady Luck Rhythm & Blues decreased 6%
during the six month period ended June 30, 1998 compared with the prior year six
month period  primarily  due to a decrease in average  daily room rate which was
only  partially  offset  by an  increase  in  occupancy.  This  hotel's  overall
occupancy  level  increased from 69% to 89% primarily  attributable to increased
offerings of hotel rooms to patrons on a complimentary  basis to customers which
positively affected casino revenues. This hotel's decrease in average daily room
rate was primarily due to competitive pressures from properties which have added
a significant number of rooms in nearby Tunica County, Mississippi.

         Selling,  general and administrative  expenses as a percentage of total
gross revenues  remained constant at 30% during the six month periods ended June
30, 1997 and 1998. The following costs increased: (i) insurance costs associated
with employee medical claims;  (ii) reductions during the six month period ended
June 30, 1998 in casino  marketing and advertising  expenses at Lady Luck Biloxi
which  occurred  at a slower  rate  than  reductions  in gross  revenues  due to
contractual  commitments  entered  into  prior to  winding  down  operations  in
anticipation of closing the facility; and (iii) an increase in development costs
related  primarily  to the  Company's  pursuit  of a license  in  Vancouver  and
negotiating the ancillary development  agreement.  The effect of these increases
was completely  offset by the following:  (i) reductions in casino marketing and
entertainment  costs and an  increase  in gross  revenues  at Lady Luck  Natchez
compared to the prior year period when additional  advertising and marketing had
been  necessary to recapture  customers  subsequent  to the casino  reopening as
described above;  (ii) reductions during the first three months of the six month
period ended June 30, 1998 in labor costs and other administrative costs at Lady
Luck Biloxi made in response to increased  competitive  pressure  created by the
opening of additional casino capacity in the Biloxi market during December 1997;
and (iii) the absence of Lady Luck Central City's  operations  since it was sold
in  February  1998 which  historically  incurred  higher  selling,  general  and
administrative expense margins than the Company's other properties

         Operating  income was $16.3 million and $13.9 million for the six month
periods ended June 30, 1998 and 1997, respectively,  an increase of $2.4 million
or 17%. The net income  applicable  to common  stockholders  was $4.6 million or
$0.93 per share for the six month period ended June 30, 1998  compared  with net
income applicable to common  stockholders of $1.9 million or $0.40 per share for
the six month period ended June 30, 1997.  In addition to the changes  described
above,  the  increases  in  operating  income  and income  applicable  to common
stockholders were due to the following: (i) a $2.8 million gain, net of reserves
for disposition costs,  recognized on the sale (more fully described below - see
Liquidity) of  substantially  all of the assets,  excluding gaming equipment and
certain  non-contiguous  real  property,  associated  with the Lady Luck  Biloxi
casino;  (ii)  reduced net related  party  license/management  fees due to lower
earnings,  as  defined,  upon which  license  fees are based and an  increase in
management  fees  received  from the  Bettendorf  Joint  Venture due to improved
operating  results as  described  above;  and (iii) a decrease  in  depreciation
expense which was primarily due to a lower cost basis of  depreciable  assets at
LLB and an absence of depreciation at LLCC due to selling  substantially  all of
its assets (also more fully  described  below - see  Liquidity).  The lower cost
basis at LLB was the result of an asset impairment  write-down recognized during
December 1997. The  depreciation  of LLCC's assets was recognized as part of the
loss on sale recorded as of December 31, 1997; accordingly,  no depreciation for
LLCC was recognized for the six months ended June 30, 1998.



                                       22

<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.

<TABLE>
<CAPTION>

         Lady Luck Rhythm & Blues/County Casino Complex

                                                                % Increase                          % Increase
                                         Three months ended     (Decrease)      Six months ended    (Decrease)
                                             June   30,           1998 vs.          June 30,         1998 vs.
                                        1998            1997        1997       1998          1997      1997
    
         <S>                           <C>             <C>          <C>       <C>           <C>        <C>
         Gross revenues..............  $25.0           $23.9          5       $51.3         $49.5        4
         Net revenues................   22.7            22.1          3        46.6          45.7        2
         Management/license fee......    0.7             0.7         -          1.6           1.6       -
         Operating income............    4.9             5.1         (4)       11.1          11.5       (3)
         Operating margin............    22%             23%         (1)pt      24%           25%       (1) pt

         Average daily net win per
             table game..............   $597            $546          9        $647          $618        5
         Average number of
             tables in operation.....     50              51         (2)         50            51       (2)
         Average daily net win per
             slot machine............   $157            $146          8        $160          $151        6
         Average number of slot
             machines in operation...  1,321           1,355         (3)      1,328         1,358       (2)

</TABLE>
<TABLE>
<CAPTION>

         Lady Luck Natchez

                                                                % Increase                          % Increase
                                         Three months ended     (Decrease)      Six months ended    (Decrease)
                                             June   30,           1998 vs.          June 30,         1998 vs.
                                        1998            1997        1997       1998          1997      1997
         <S>                           <C>             <C>          <C>       <C>           <C>        <C>
         Gross revenues..............   $8.7            $7.9         10       $17.5         $15.4       14
         Net revenues................    7.9             7.4          7        15.9          14.3       11
         Management/license fee......    0.2             0.2         -          0.5           0.5       -
         Operating income............    1.0             0.8         25         2.2           1.1      100
         Operating margin............    13%             11%          2pts      14%            8%        6pts

         Average daily net win per
             table game..............   $662            $634          4        $734          $656       12
         Average number of
             tables in operation.....     16              16         -           16            16       -
         Average daily net win per
             slot machine............   $111            $107          4        $111          $110        1
         Average number of slot
             machines in operation...    613             616         -          615           604        2
</TABLE>



                                       23

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


<TABLE>
<CAPTION>

         Lady Luck Bettendorf (a)

                                                                 % Increase                          % Increase
                                         Three months ended     (Decrease)      Six months ended    (Decrease)
                                             June   30,           1998 vs.          June 30,         1998 vs.
                                        1998            1997        1997       1998          1997      1997
         <S>                           <C>             <C>          <C>       <C>           <C>        <C>
         Gross revenues..............  $22.8           $20.0         14       $43.1         $38.6       12
         Net revenues................   21.6            19.1         13        40.7          36.5       12
         Management/license fee......    0.6             0.4         50         1.1           0.8       38
         Operating income............    3.2             2.1         52         6.1           3.6       69
         Operating margin............    15%             11%          4pts      15%           10%        5pts

         Average daily net win per
             table game..............   $770            $702         10        $772          $706        9
         Average number of
             tables in operation.....     37              38         (3)         37            38       (3)
         Average daily net win per
             slot machine............   $200            $197          2        $192          $190        1
         Average number of slot
             machines in operation...    991             880         13         971           872       11
<FN>

         (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.
</FN>
</TABLE>


Liquidity and Capital Resources

           During  the six  month  period  ended  June  30,  1998,  the  Company
generated $3.7 million in cash from  operations.  Also during this period,  from
the formerly  restricted  proceeds of the sale of the Company's  interest in the
Bally's Joint Venture which had been received during 1997, the Company  received
releases from  restriction and was distributed  $5.7 million for investment in a
Related  Business (as defined in the Indenture).  In addition,  $9.8 million was
released from the restricted classification upon expiration, on May 14, 1998, of
a tender  offer  which had been made by the  Company  to  repurchase  up to $9.6
million  principal amount of the 2001 Notes, but for which no amount of the 2001
Notes were actually tendered.  In addition,  the $15.1 million proceeds received
from the sale of substantially  all of Lady Luck Biloxi's  operating  assets, as
described  below,  have  been  classified  as  restricted  as of June 30,  1998.
Effective  February 19, 1998, LLCC sold  substantially  all of its real property
and  operating  assets  to the  holder  of its  mortgage  note in  exchange  for
forgiveness of the  approximately  $2.8 million mortgage note and the assumption
of certain liabilities.  These cash and non-cash sources and cash on hand at the
beginning of the period were the primary sources of cash and non-cash  resources
during the six month period  ended June 30,  1998.  The primary uses of cash and
non-cash  resources  during the six month period ended June 30, 1998, other than
restriction of the Lady Luck Biloxi sale proceeds,  operating  expenditures  and
the  forgiveness  of LLCC's  approximately  $2.8 million  mortgage  note and the
assumption of certain of its liabilities, include:

           A.      $3.6 million in cash and $600,000 in slot  contracts  for the
                   purchase of property and equipment,  including the following:
                   (i) addition of a nearby off-site full-service  restaurant at
                   Lady Luck Natchez;  (ii)  replacement of the Country Casino's
                   food  court with a  full-service  restaurant;  (iii)  certain
                   remodeling of the casinos at Lady Luck Natchez and the Rhythm
                   & Blues/Country  Casino Complex;  (iv) a portion of the costs
                   related to replacement of the property-wide  phone system for
                   more efficient communications and lower operating

                                       24

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



                   costs  at the  Rhythm &  Blues/Country  Casino  Complex;  (v)
                   site-work  for a  potential  hotel  addition  at the  Country
                   Casino   including   modification  of  traffic  patterns  and
                   additional  paved  parking areas for 360  automobiles  and 15
                   tractor-trailers; and (vi) the acquisition of slot machines.

           B.      $1.5 million cash for payment of debt and slot contracts.

           Pursuant  to an  Asset  Purchase  Agreement,  on June 11,  1998,  the
Company sold to Grand Casinos substantially all of the assets,  excluding gaming
equipment and certain  non-contiguous  real property,  associated  with its Lady
Luck Biloxi casino which ceased operations June 7, 1998. The sale resulted in an
approximately  $2.8  million  gain,  net  of  reserves  for  disposition  costs.
Consideration received from Grand Casinos included the following: (i) base sales
price of $15.0  million;  (ii)  forgiveness  by Grand  Casinos  of the  $714,000
balance of a mortgage  note plus accrued  interest  which had been owed to it by
the Company;  and, (iii) certain other prorations and assumptions of liabilities
and leasehold  obligations by Grand Casinos.  In accordance  with the Indenture,
the Company has 180 days after  receiving  the  approximately  $15.1  million to
invest the money and any earnings  thereon in a Related  Business (as defined in
the Indenture).  If the Company does not invest the funds in a Related  Business
before such time, under certain circumstances, the Company must make an offer to
repurchase  a portion of the 2001 Notes at a price of 101% of par for the amount
of the funds that was not invested in a Related  Business.  Any remaining  funds
not used to repurchase the 2001 Notes tendered, if any, will become unrestricted
and available for general purposes.

           In anticipation of the sale of LLCC's assets as described  above, the
Company  recorded  during 1997, a reserve of $7.3 million to  write-down  LLCC's
assets held for sale to fair market  value less  closing  costs,  to reserve for
operating  losses in 1998 prior to the  effective  sale date and to reserve  for
estimated  future lease payments and write-downs on its parking lot leases which
were not assumed by the purchaser of the assets sold. LLCC required cash to fund
its operating  cash  shortfall  during the six month period ended June 30, 1998;
required additional cash infusions related to these leases through the six month
period ended June 30, 1998 and will continue to require cash  infusions  related
to these leases in 1998 and 1999.  During March 1998, LLGC acquired a portion of
LLCC's leased property with the remainder to be acquired in 1999.

           Effective  January 1, 1998,  pursuant to an existing gaming equipment
lease,  the gaming  equipment that the venture had been leasing from the Company
since April 1995 was sold to the Bettendorf  Joint Venture.  The negotiated sale
price of $712,000 was received  during the six month period ended June 30, 1998.
Accordingly,  the  Company  will no  longer  receive  rental  income  from  such
equipment.

           Various amounts of cash and non-cash  resources have been used and/or
may be used during the  remainder of 1998 for the  following:  (i) the Lady Luck
Rhythm &  Blues/Country  Casino  Complex could begin  construction  of up to 340
hotel  rooms  which  would   be  located   adjacent  to  Country  Casino,  (ii) 
additional  parking spaces at Lady Luck Natchez within walking distance or close
proximity of the casino;  and (iii)  remodeling  of two floors of the River Park
Hotel.  Up to $6.0 million of the cost of additional  hotel rooms including site
preparation  and related  construction  at the Lady Luck Rhythm &  Blues/Country
Casino  Complex is  permitted  by the  Indenture  covering  the 2001 Notes to be
funded by secured non-recourse indebtedness;  however, there can be no assurance
that  such  financing  would be  available,  or if  available,  will be on terms
satisfactory to the Company.  In addition,  various amounts of cash and non-cash
resources may be used during 1998 for other 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.  In any
case, the amount of capital  expenditures  will be based upon cash available and
market conditions at the time any commitment is made.

           The Bettendorf  Joint Venture is currently  constructing an expansion
project  pursuant to its master-plan at a cost of  approximately  $39.5 million.
The project,  which began  construction  June 23, 1997, is planned to include an
approximately  260 room hotel  with a fully  enclosed  walkway to the  riverboat
casino, a 30-50 slip marina, a 500-car parking garage and a

                                       25

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



bypass over the nearby  railroad to improve  access.  In addition,  during April
1998, the Iowa Racing and Gaming  Commission  approved the addition of up to 230
new slot  machines  and six table games at the  Bettendorf  Joint  Venture.  The
expansion  project financing is non-recourse to the Company and includes a $17.5
million  bank first  mortgage  note,  a $5.0  million  second  mortgage  from an
affiliated company of BRDC, and $7.5 million in tax increment financing from the
City of Bettendorf to be repaid from property  taxes and in exchange for deeding
the overpass to the City of Bettendorf. The cost of the overpass is not expected
to  exceed  such  financing  from the City of  Bettendorf.  The  balance  of the
expansion  project's cost is to be paid from the Bettendorf Joint Venture's cash
on hand. The hotel project is scheduled to be completed in the Fall of 1998. The
Company does not expect any cash distributions from the Bettendorf Joint Venture
during 1998 as they are  intended to be  reinvested  in the  property or used to
repay indebtedness.  Construction during the three month period ending September
30,  1998 is  expected  to  require  closure  of the  boat's  second  level  for
approximately 5 days.

           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,  1998,
approximately  $6.0 million has been paid by the Company 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 a suitable
development project proceeds.

           The Company  responded to a request for proposal  (the "RFP")  during
the fourth quarter of 1997, for the Vancouver Project.  The Vancouver Project is
expected  to cost  approximately  $25.0  to  $30.0  million.  The  LAC has  been
reviewing  the various  responses  to the RFP, and has informed the Company that
its response has successfully  been  short-listed.  During the second quarter of
1998, the Company  entered a development  agreement  with the  Tsawwassen  First
Nation  as host  community  and has an  option  to lease  property  on which the
Vancouver  Project is to be constructed.  The Company believes that the LAC will
make selections of successful proponents during the third quarter of 1998. After
a proponent is selected, it then must negotiate the various operating agreements
with the Provincial  government and obtain financing for the project.  While the
Company  believes that it may be selected for a gaming license,  there can be no
assurances that it will be selected,  nor that an agreement with the Province of
British  Columbia  can be  successfully  negotiated  or  that  financing  can be
obtained.  The  Company  intends  to fund any such  development  of the  project
through a combination of cash on hand, earnings from operations,  cash remaining
from the sale of its interest in Bally's after the repurchase of 2001 Notes,  if
any,  potential  proceeds from the sale of LLB's assets as described herein, and
external financing. In any case, there can be no assurance that sufficient cash,
proceeds  or  financing  will be  available  or, if  available,  that it will be
available on terms  acceptable to the Company.  In addition,  any such financing
may require consent of the holders of the 2001 Notes.

           No future significant expenditures for projects under development are
anticipated  to be made by the  Company  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.

           Lady Luck  Natchez was required  under its current  lease to move its
casino barge several hundred feet to another docking facility on land subject to
its existing  lease by February  1998.  Management  has not relocated the casino
barge and the lessor has allowed  the casino to remain in its current  location.
Management  and the lessor have  reached an  agreement in principle to amend the
existing lease to allow the barge to remain in its current location. Pursuant to
such  agreement,  the lessor  agrees to allow the barge to remain at its current
location in consideration of the Company's  agreement to pay liquidated  damages
of $1.2 million in the event it  terminates  the lease at any time during the 10
year period following the execution of the lease amendment.  Should an amendment
to the  lease  reflecting  the  preliminary  agreement  discussed  above  not be
executed,  the cost of relocating the barge is currently estimated not to exceed
$1.2 million.  Pursuant to the existing lease,  the lessor has asserted that the
Company did not make certain improvements to the site required by the agreement.
The Company has agreed to pay the lessor  $500,000 in liquidated  damages and to
pay up to  $250,000  to  construct  additional  parking  spaces  on  the  leased
property.


                                       26

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



           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  continues to explore  various  options to refinance  the
2001  Notes.  However,  there can be no  assurance  as to the timing of any such
refinancing  or that the Company will continue  these  pursuits and, if pursued,
that terms acceptable to the Company can be negotiated.

           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  (see Note 7 to the  Condensed  Consolidated
Financial Statements included in Item 1, Part 1).

           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.

           Although  the  Company  knows of no  pre-existing  conditions  at the
intended  sites for the  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.

           Other than those  described,  the Company has not made,  and does not
anticipate  making,  material  expenditures  with respect to such  environmental
protection, and health and safety laws and regulations.  However, the compliance
or cleanup costs  associated  with such laws,  regulations  and  ordinances  may
result in future additional costs to the Company's operations.

           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 affect
these casinos' future operating results. In addition,  casino and hotel capacity
has been added to the nearby Tunica,  Mississippi market,  which competition the
Company believes has adversely  affected  revenues and operating  results at MLI
which  trend is  expected  to continue  although  the  extent,  materiality  and
permanence of which cannot be definitively measured.

           The Company is highly  leveraged.  As of June 30, 1998, the Company's
total  indebtedness  was  approximately  $176.9  million  and its  stockholders'
deficit was approximately  $27.6 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  remains dedicated to the payment of principal and interest
on its indebtedness,  such cash flow is not 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.


Year 2000

           The Company's computers may not be year 2000 compliant. The year 2000
issue is the result of computer  programs  being written using two digits rather
than four to define the applicable  year,  which may result in systems  failures
and  disruptions  to  operations  at January 1, 2000.  The  Company  has not yet
completed its assessment of the systems which will

                                       27

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



be affected,  but is  developing a plan to evaluate and  remediate the year 2000
issue. This remediation plan will include  assessing the Company's  inventory of
year 2000  issues,  contacting  the  suppliers  of certain  of their  systems to
determine  the timing of applicable  upgrades,  and  implementing  the year 2000
upgrades  which are currently  available.  The Company will continue to evaluate
its  vulnerability  in  the  case  of  suppliers'  failure  to  remediate  their
respective  year 2000  issues.  The Company has not yet  determined  whether the
effect of the  remediation  could  have a  material  effect on future  financial
results;  however,   preliminary  estimates  indicate  that,  to  bring  systems
considered critical into compliance, expenditures should not exceed $300,000.


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 materially  affect the  hotel-casino  industry.  There has been no
material impact from inflation  during the periods  covered by the  accompanying
financial statements.


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  materially
adversely affect the Company's financial results.  Seasonal revenue fluctuations
may occur at the Company's  existing and proposed casinos in Mississippi,  Iowa,
Missouri and British Columbia.


                                       28

<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)      The Company's Annual Meeting of Stockholders was
                           held on June 3, 1998.

                  (b)      Not applicable.

                  (c)      Amendment to the Certificate of Incorporation of the
                           Company effecting a Reverse Stock-Split and an
                           Increase in Par Value of Common Stock

                           At the Annual Meeting of Stockholders held on June 3,
                           1998,  the  Board of  Directors  unanimously  adopted
                           resolutions   to   approve,   and   submit   to   the
                           stockholders of the Company for approval,  amendments
                           to the Company's  Certificate of  Incorporation  (the
                           "Amendment")  to  effect a reverse  stock-split.  The
                           principal effects of the reverse  stock-split were to
                           reduce the number of issued and outstanding shares of
                           Common  Stock  from   29,285,698   to   approximately
                           4,880,950  and to  increase  the par  value of Common
                           Stock from  $0.001 to $0.006 per share.  The  reverse
                           stock-split  did not change the number of  authorized
                           shares  of  Common  Stock or  change  the  number  of
                           authorized  shares  or par  value  of  the  Company's
                           preferred stock, $25.00 par value per share, of which
                           433,638  shares  were issued and  outstanding  at the
                           Annual  Meeting date.  The voting on such matters was
                           as follows:

                           For                  Withhold               Abstain
                           22,100,175           364,812                10,007

                           Election of Directors

                           At the Annual Meeting of Stockholders held on June 3,
                           1998, Alain Uboldi and Minxin Pei were nominated as a
                           Class II directors to serve  immediately  with a term
                           expiring  at the 2001  annual  meeting or until their
                           successors are duly elected and qualified. The voting
                           on such matters was as follows:

                           For                  Withhold               Abstain
             Alain Uboldi  22,446,576           141,574                None
             Minxin Pei    22,444,026           144,124                None


                                       29

<PAGE>



                  (d)      Not applicable.


    Item 5.       OTHER INFORMATION

                           None

    Item 6.       EXHIBITS AND REPORTS ON FORM 8-K

                           (a)        Exhibits.

                        Exhibit
                        Number        Description of Exhibits

                        3.1           Certificate of Incorporation of Lady  Luck
                                      Gaming  Corporation,  as  amended  through
                                      June 4, 1998.

                        10.54         Asset  Purchase  Agreement  dated  June 2,
                                      1998  among  Lady Luck  Biloxi,  Inc.,  as
                                      seller,    Lady   Luck   Gaming    Finance
                                      Corporation    and    Lady   Luck   Gaming
                                      Corporation,   collectively  as   seller's
                                      parent companies, and   Grand  Casinos  of
                                      Mississippi,  Inc. - Biloxi,  as buyer and
                                      Grand Casinos,  Inc., as  buyer's  parent.
                                      Incorporated  by reference  to Exhibit 2.1
                                      to  the  Form  8-K  of  Lady  Luck  Gaming
                                      Corporation dated June 11, 1998.

                        27            Financial Data Schedule


                           (b)        Reports on Form 8-K.

                                      Form 8-K filed on June 11, 1998 related to
                                      Item 5.



                                       30

<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.


  DATE: August 14, 1998                Lady Luck Gaming Corporation
                                       Registrant

                                       /s/James D. Bowen
                                       Its: Vice President Finance and
                                            Principal Accounting Officer and
                                            duly authorized officer



  DATE: August 14, 1998                /s/James D. Bowen
                                       James D. Bowen
                                       Vice President Finance and
                                            Principal Accounting Officer and
                                            duly authorized officer


                                       31



                          CERTIFICATE OF INCORPORATION
                                       OF
                          AMERICAN CASINOS GROUP, INC.


           The  undersigned,  a natural person,  for the purpose of organizing a
corporation  for conducting the business and promoting the purposes  hereinafter
stated,  under the provisions and subject to the requirements of the laws of the
State of Delaware  (particularly Chapter 1, Title 8 of the Delaware Code and the
acts amendatory thereof and supplemental  thereto,  and known,  identified,  and
referred to as the General  Corporation  Law of the State of Delaware"),  hereby
certifies that:



                                    ARTICLE I

     The  name  of  the  corporation  is  American  Casinos  Group,   Inc.  (the
"Corporation").



                                   ARTICLE II

           The address of the registered  office of the Corporation in the State
of Delaware is 32 Loockerman Square, suite L-100, City of Dover 19901, County of
Kent;  and the name of the registered  agent of the  Corporation in the State of
Delaware at such address is The Prentice-Hall Corporation System, Inc.



                                   ARTICLE III

           The  purpose  of the  Corporation  is to engage in any  lawful act or
activity for which a corporation  may now or  thereafter be organized  under the
General  Corporation Law of the State of Delaware as set forth in Title 8 of the
Delaware Code.



                                   ARTICLE IV

           The  total  number  of  shares  of all  classes  of stock  which  the
Corporation  shall have  authority to issue is Four Million  (4,000,000)  shares
consisting of Two Million  (2,000,000)  shares of common stock,  par value $0.01
per share (the "Common Stock'),  and Two Million (2,000,000) shares of preferred
stock,  par value  $0.01 per share (the  "Preferred  Stock").  The  designation,
powers,  preferences  and  relative,  participating,  optional or other  special
rights, including voting rights, and qualifications, limitations or restrictions
of the  Preferred  Stock  shall be  established  by  resolution  of the Board of
Directors pursuant to Section 151 of the General Corporation Law of the State of
Delaware.





<PAGE>



                                    ARTICLE V

           The name and the mailing  address of the  incorporator  signing  this
Certificate of Incorporation is as follows:


             Name                               Mailing Address

             Steven W. Sackman                  410 Seventeenth Street
                                                22nd Floor
                                                Denver, Colorado 80202-4437


                                   ARTICLE VI

           The Corporation is to have perpetual existence.


                                   ARTICLE VII

                 The business and affairs of the Corporation shall be managed by
or under the  direction of the Board of Directors  consisting of not less than 1
director  nor more than 10  directors,  the  exact  number  of  directors  to be
determined  from time to time by  resolution  adopted by the Board of Directors.
Directors  shall be elected at the annual  meeting of  stockholders.  A director
shall hold office until his successor shall be elected and qualified.



                                  ARTICLE VIII

                 The initial Board of Directors shall consist of one member. The
name and the mailing address of the person who is to serve as director until the
first annual meeting of the  stockholders or until his successors be elected and
qualified is as follows:



               Name                                Mailing Address

               Andrew Tompkins                     206 North Third Street
                                                   Las Vegas, Nevada 89101



                                   ARTICLE IX

Any or all of the directors of the Corporation may be removed from office at any
time,  either with or without cause,  by the  affirmative  vote of  stockholders
owning a  majority  in amount of the  entire  capital  stock of the  Corporation
issued and outstanding, and entitled to vote.



                                      - 2 -
<PAGE>


                                   

                                    ARTICLE X

           Elections  of   directors   at  an  annual  or  special   meeting  of
stockholders  need not be by written ballot unless the Bylaws of the Corporation
shall otherwise provide.



                                   ARTICLE XI

           Cumulative voting in the election of directors is not allowed.



                                   ARTICLE XII

           Special  meetings  of the  stockholders  of the  Corporation  for any
purpose or  purposes  may be called at any time by the Board of  Directors,  the
Chairman of the Board of Directors,  the President or the stockholders  owning a
majority in amount of the entire  capital  stock of the  Corporation  issued and
outstanding, and entitled to vote.



                                  ARTICLE XIII

           The  officers  of the  Corporation  shall be chosen in such a manner,
shall hold their  offices  for such terms and shall carry out such duties as are
determined  by the  Board of  Directors,  subject  to the  right of the Board of
Directors to remove any officer or officers at any time with or without cause.



                                   ARTICLE XIV

     A. The  Corporation  shall  indemnify  to the  full  extent  authorized  or
permitted by law (as now or hereafter in effect) any person made,  or threatened
to be made, a defendant or witness to any action,  suit or  proceeding  (whether
civil or criminal or  otherwise)  by reason of the fact that he, his testator or
intestate,  is or was a director or officer of the  Corporation  or by reason of
the fact that such director or officer, at the request of the Corporation, is or
was serving any other corporation,  partnership, joint venture, employee benefit
plan or other enterprise, in any capacity. Nothing contained herein shall affect
any  rights to  indemnification  to which  employees  other  than  directors  or
officers  may be entitled by law. No  amendment  or repeal of this  Section A of
Article  XIV shall  apply to or have any effect on any right to  indemnification
provided hereunder with respect to any acts or omissions occurring prior to such
amendment or repeal.











                                      - 3 -

                                                         



<PAGE>





     B. No  director  of the  Corporation  shall  be  personally  liable  to the
Corporation or its stockholders for monetary damages for any breach of fiduciary
duty by such a director as a director. Notwithstanding the foregoing sentence, a
director  shall be liable to the extent  provided by applicable  law (i) for any
breach of the director's duty of loyalty to the Corporation or its stockholders,
(ii) for acts or  omissions  not in good  faith  or  which  involve  intentional
misconduct or a knowing  violation of law,  (iii) pursuant to Section 174 of the
General  Corporation  Law of the State of Delaware,  or (iv) for any transaction
from which such director derived an improper personal  benefit.  No amendment to
or  repeal  of this  Section B of this  Article  XIV shall  apply to or have any
effect on the liability or alleged  liability of any director of the Corporation
for or with respect to any acts or omissions of such director occurring prior to
such amendment or repeal.



     C. In furtherance and not in limitation of the powers conferred by statute:



     (i) the  Corporation  may purchase and maintain  insurance on behalf of any
person who is or was a director,  officer, employee or agent of the Corporation,
or is serving at the request of the Corporation as a director, officer, employee
or agent of another corporation,  partnership,  joint venture,  trust,  employee
benefit plan or other enterprise  against any liability asserted against him and
incurred  by him in any such  capacity,  or  arising  out of his status as such,
whether or not the  Corporation  would have the power to  indemnify  him against
such liability under the provisions of law; and



     (ii) the  Corporation  may create a trust fund,  grant a security  interest
and/or use other means (including, without limitation, letters of credit, surety
bonds  and/or  other  similar  arrangements),  as well as enter  into  contracts
providing  indemnification to the full extent authorized or permitted by law and
including as part thereof provisions with respect to any or all of the foregoing
to  ensure  the  payment  of such  amounts  as may  become  necessary  to effect
indemnification as provided therein, or elsewhere.



                                   ARTICLE XV

           In  furtherance  and not in  limitation  of the powers  conferred  by
statute, the Board of Directors as expressly authorized to adopt, repeal, alter,
amend or rescind the Bylaws of the Corporation.













                                     - 4 -



<PAGE>



                                                                
                                   ARTICLE XVI

           The  Corporation  reserves  the right to  repeal,  alter,  amend,  or
rescind any provision  contained in this  Certificate of  Incorporation,  in the
manner now or  hereinafter  prescribed by statute,  and all rights  conferred on
stockholders herein are granted subject to this reservation.



           IN WITNESS WHEREOF, I have executed this Certificate of Incorporation
this 12th of February, 1993.





                                        /s/ Steven W. Sackman
                                        Steven W. Sackman, Incorporator





































                                      - 5 -





<PAGE>





            CERTIFICATE OF AMENDMENT OF CERTIFICATE OF INCORPORATION
                                       OF
                          AMERICAN CASINOS GROUP, INC.
   

           It is hereby certified that:

           1.        NAME.                The name of the Corporation
                                          (hereinafter called the "Corporation")
                                          is American Casinos Group, Inc.



           2.        AMENDMENT.           The certificate of incorporation of
                                          the Corporation is hereby amended by
                                          deleting Article IV thereof In its
                                          entirety and by substituting in lieu
                                          thereof the following new Article:



                                   ARTICLE IV

           A.        Capital Stock.

               The total  number of shares of all  classes  of stock  which this
          Corporation shall have authority to issue is Four Million  (4,000,000)
          shares  consisting  of (1) one Million  (1,000,000)  shares of Class A
          common stock, par value $0.001 per share (the "Class A Common Stock");
          (2) One Million  (1,000,000) shares of Class B common stock, par value
          $0.001 per share (the "class B Common Stock") (the Class A and Class B
          Common Stock collectively are referred to as the "Common Stock") ; and
          (3) Two  million  (2,000,000)  shares of  Preferred  Stock,  par value
          $25.00 per share (the "Preferred Stock").

           B.        Preferred Stock.

     1.   Series  A. Out of the  Preferred  Stock,  the  Board of  Directors  is
          authorized  to issue a series  of up to  1,800,000  shares of Series A
          Cumulative  Redeemable  Preferred  Stock  (shares of such series being
          referred  to  herein  as the  "Series A  Preferred  Stock"),  with the
          following  voting  powers,   designation,   references  and  relative,
          participating,  optional and other special rights, and qualifications,
          limitations and restrictions thereof;


     a.   Certain Definitions.

          Unless  the  context  otherwise  requires,  the terms  defined In this
     subparagraph shall have, for all purposes of Section 8 of this Article, the
     meanings herein specified.


                     Dividend Payment Date.

          The term  "Dividend  Payment Date" shall have the meaning set forth in
     subparagraph b(i) below.



                                        1



<PAGE>




                     Dividend Period.

          The term "Dividend Period" shall mean any Quarterly Dividend Period.


                     Gaming Approval.

          The term "Gaming Approval" means all approvals, licenses, findings and
     other filings necessary under the Gaming Laws.



                     Gaming Authority.

          The term "Gaming  Authority" means the Mississippi  Gaming Commission,
     the Executive Director of the Mississippi  Gaming Commission,  the Colorado
     Limited Gaming Control Commission, the Director of the Colorado Division of
     Gaming, and the corresponding  governmental authorities with responsibility
     to interpret and enforce the laws and  regulations  applicable to gaming in
     any Gaming Jurisdiction,



                     Gaming Law.

          The term "Gaming Law" means the  Mississippi  Gaming  Control Act, the
     Colorado   Limited  Gaming  Act  of  1991,  the   regulations   promulgated
     thereunder,  any of the  corresponding  statutes  and  regulations  in each
     Gaming Jurisdiction.

                     Gaming Jurisdiction.

          The term "Gaming  Jurisdiction" means the state of Colorado,  State of
     Mississippi  and any  other  jurisdiction  in which the  Corporation  has a
     direct or indirect  beneficial,  legal or voting interest in the applicable
     jurisdiction,  if such entity in which the interest is hold conducts casino
     gaming and is material to the business of the Corporation taken as a whole.
     For purposes of the preceding sentence, a jurisdiction will be deemed to be
     material  and a Gaming  Jurisdiction  if the  Corporation  has a direct  or
     indirect beneficial,  legal or voting interest of ten percent or more in an
     entity which  conducts  casino gaming and has a net book value of assets in
     excess of $1,000,000.00 in the applicable Jurisdiction.

                     Gaming Licenses.

          The term "Gaming Licenses" shall mean every license,  franchise,  own,
     lease,  operate or  otherwise  conduct  gaming in the  States of  Colorado,
     Mississippi and any other State which the Corporation,  or its Subsidiaries
     conducts gaming operations including, without limitation, all such licenses
     granted under the Colorado Limited Gaming Act,  Mississippi  Gaming Control
     Act and other applicable laws and any applicable liquor licenses.

                     Issue Date.

          The term "Issue  Date" shall mean with respect to any shares of Series
     A Preferred  Stock the date that any shares of the Series A Preferred Stock
     are first issued by the Corporation.



                                        2


<PAGE>

                     Junior Stock.

          The term "Junior Stock" shall mean the Corporation's  Common Stock and
     any other class or series of stock of the  Corporation  which is junior the
     Series A  Preferred  Stock  with  respect to  dividend  rights to rights on
     liquidation, dissolution or winding up.

                     Liquidation Preference.

          The term  "Liquidation  Preference"  shall  mean  $25.00  per share of
     Series A Preferred stock.

                     Parity Stock.

          The term "Parity Stock" shall mean any class or series of stock of the
     Corporation  authorized  after the Issue Date on a parity with the Series A
     Preferred  Stock with respect to dividend  rights or rights on liquidation,
     dissolution or winding up unless specifically designated as Senior Stock or
     Junior  Stock,  any  series of  Preferred  Stock or other  equity  security
     Authorized after the issue date shall be Parity Stock.

                     Quarterly Dividend Payment.

          The term  "Quarterly  Dividend  Period" shall mean each of the periods
     commencing  on January  1,  April 1, July 1 and  October 1 in each year and
     ending on (and  including) the day next preceding the first day of the next
     Quarterly  Dividend Period,  beginning on the January 1, April 1, July 1 or
     October 1 immediately  following the issuance date of any share of Series A
     Preferred  stock with any period  from the Issue Date of any such shares to
     the first to occur of any  January  1,  April 1, July 1 or  October 1 being
     part of the first Quarterly Dividend Period.

                     Senior Stock.

          The term "Senior Stock" shall mean any class or series of stock of the
     Corporation  authorized after the Issue Date ranking senior to the Series A
     Preferred  Stock with respect to dividend  rights or right on  liquidation,
     dissolution or winding up.

                     Subsidiary.

          The term  "Subsidiary"  shall mean (i) a  corporation,  a majority  of
     whose capital stock with voting power,  under  ordinary  circumstances,  to
     elect  directors in at the date of  determination,  directly or indirectly,
     owned by the  Corporation,  by a subsidiary of the  Corporation,  or by the
     Corporation  and  one  or  more  subsidiaries  of the  Corporation,  (ii) a
     partnership in which the Corporation or a subsidiary of the Corporation is,
     at the date of determination, a general partner, and (iii) any other entity
     (other  than a  corporation  or a  partnership)  in which  such  entity,  a
     subsidiary (as defined in clauses (i) and (ii) of this  definition) of such
     entity or such entity and one or more  subsidiaries  (as defined in clauses
     (i) and (ii) of this definition) of such entity, directly or indirectly, at
     the date of determination,  has (x) at least a majority ownership interest,
     or (y) the power to elect or  direct  the  election  of a  majority  of the
     directors of other governing body of such entity.




                                        3


<PAGE>








     b.   Dividends.

     (i)  The  holders of the Series A  Preferred  Stock  shall be  entitled  to
          receive a dividend per share, for each Dividend  Period,  in an amount
          equal to 11.5% of the  Liquidation  Preference  per annum,  payable in
          equal quarterly installments;  provided,  however that if the Series A
          Preferred Stock is not redeemed prior to April 1, 2004, thereafter the
          dividend shall be 18% of the  Liquidation  Preference per annum.  Such
          dividends  may,  at the option of the  Corporation,  be either paid in
          shares  of  Series  A  Preferred   Stock  valued  at  the  Liquidation
          Preference or the  Corporation  may elect to increase the  Liquidation
          Preference of the issued and  outstanding  Series A Preferred Stock by
          the amount of the dividend.  Such dividends  shall be Cumulative  from
          the Issue Date and shall be payable in  arrears,  when and as declared
          by the Board of Directors, on January 1, April 1, July 1 and October 1
          of each year commencing after the Issue Date of any shares of Series A
          Preferred  Stock  (each  such  date  being  herein  referred  to  as a
          "Dividend  Payment  Date").  Each such  dividend  shall be paid to the
          holders  of  record of the  Series A  Preferred  Stock as their  names
          appear on the shares register of the Corporation on the  corresponding
          Record Date.  As used above,  the term "Record  Date" loans the record
          date  designated  by the Board of  Directors of the  Corporation  with
          respect to the dividend payable.
     

     (ii) In the event that full dividends are not paid or made available to the
          holders of all outstanding  shares of Series A Preferred Stock and any
          Parity Stock,  and funds  available  shall be  insufficient  to permit
          payment  in full to all such  holders of the  preferential  amounts to
          which they are then entitled,  the entire amount available for payment
          of dividends  shall be  distributed  among the holders of the Series A
          Preferred Stock and the Parity Stock ratably in proportion to the full
          amount to which they would otherwise be respectively  entitled and any
          dividend not  distributed  to series A Preferred  Stock shall cumulate
          and compound as provided in subparagraph b(iii) below.

     (iii)If,  on any  Dividend  Payment  Date,  the  holders  of the  series  A
          Preferred  Stock shall not have received the full  dividends  provided
          for in the other  provisions of this  paragraph b, then such dividends
          shall  cumulate,  whether or not earned or declared,  with  additional
          dividends thereon during which such dividends, or additional dividends
          thereon,  shall remain unpaid. The amount of such additional dividends
          shall be  calculated  on the basis of a 360 day year.  The  amounts of
          additional  dividends  determined in accordance with this subparagraph
          (iii)  shall  compound  on  each  Dividend   Payment  Date  while  the
          arrearages remain unpaid.



                                        4


<PAGE>



     (iv) So long as any  shares  of the  Series  A  Preferred  Stock  shall  be
          outstanding,  the  Corporation  shall not declare or pay on any Junior
          Stock any dividend  whatsoever,  whether in cash,  prepay or otherwise
          (other than shares of Junior Stock) , nor shall the  Corporation  make
          any  distribution  on any Junior Stock,  nor shall any Junior Stock be
          purchased or redeemed by the Corporation or any Subsidiary,  nor shall
          any  monies  be paid or made  available  for a  sinking  fund  for the
          purchase or redemption of any Junior Stock,  unless all dividends;  to
          which the  holders of the  Series A  Preferred  stock  shall have been
          entitled for all previous  Dividend Periods  (including any additional
          dividends  payable  pursuant to subparagraph  b(iii) above) shall have
          been paid or declared and an sum of money  sufficient  for the payment
          thereof set apart. Notwithstanding the foregoing, the Corporation may,
          at any time,  redeem  shares of Junior  Stock or Parity  Stock if: (a)
          such  redemption  is  required  by the  Gaming  Authority,  or (b) the
          ownership of the Junior  Stock or Parity  Stock will,  as evidenced by
          communications   from  the  Gaming  Authority,   or  the  governmental
          authority  in  charge  of  liquor  licensing,   materially   preclude,
          materially interfere with,  materially threaten,  materially delay the
          issuance  of, or result in the  imposition  of  materially  burdensome
          terms and conditions on, any liquor or gaming license or other license
          or  permission  necessary to the proposed or actual  operations of the
          Corporation  or any  entity in which the  Corporation  has a direct or
          indirect beneficial,  legal or voting interest of ten percent (10%) or
          more and has a net book value of assets in excess of $1,000,000.00.


     c.   Distributions Upon Liquidation, Dissolution or Winding Up.



     (i)  In the event of any voluntary or involuntary liquidation,  dissolution
          or other  winding  up of the  affairs of the  Corporation,  before any
          distribution  or payment shall be made to the holders of Junior Stock,
          the  holders of the Series A  Preferred  Stock shall be entitled to be
          paid the  Liquidation  Preference  of all  outstanding  shares  of the
          Series  A  Preferred  Stock  as of the  date  of such  liquidation  or
          dissolution  or such other  winding  up,  plus any  accrued and unpaid
          dividends thereon (including any additional dividends payable pursuant
          to  subparagraph  b(iii) above) to such date, in cash. If such payment
          shall have been made in full to the  holders of the Series A Preferred
          Stock,  and if payment  shall have been made in full to the holders of
          any Senior Stock and Parity Stock of all amounts to which such holders
          shall be entitled,  the remaining  assets and funds of the Corporation
          shall be distributed  among the holders of Junior stock,  according to
          their respective shares and priorities.









                                        5



<PAGE>


     (ii) Neither the  consolidation  or merger of the Corporation  into or with
          another   corporation  or  corporations,   nor  the  sale  of  all  or
          substantially  all  of  the  assets  of  the  Corporation  to  another
          corporation or corporations shall be deemed a liquidation, dissolution
          or winding up of the affairs of the Corporation  within the meaning of
          this paragraph c unless either (a) the sale,  conveyance,  exchange or
          transfer  of all or  substantially  all the  property or assets of the
          Corporation or the consolidation or merger of the Corporation  results
          in the  holders  of  Junior  stock  of the  Corporation  receiving  in
          exchange  for such Junior Stock  solely cash or notes,  debentures  or
          other  evidences  of  indebtedness  or  obligations  to  pay  cash  or
          preferred  stock of the surviving  entity which ranks on a parity with
          or senior to the Series  A-Preferred Stock in liquidation or dividends
          or (b) such voluntary sale, conveyance,  exchange or transfer shall be
          in connection  with a dissolution or winding up of the business of the
          Corporation.



     d.   Redemption by the Corporation.

     (i)  The  Corporation  shall redeem all shares of Series A Preferred  Stock
          outstanding on December 31, 2013.  The  redemption  price shall be the
          Liquidation Preference, together with all accrued and unpaid dividends
          through the redemption date.



     (ii) The Corporation  may, to the extent the  Corporation  shall have funds
          legally available for such payment,  at any time or from time to time,
          redeem in whole or in part,  at its  option,  the  Series A  Preferred
          Stock for a price equal to the Liquidation  Preference,  together with
          all  accrued  and unpaid  dividends  thereon to the  redemption  date;
          provided  however,  that unless such redemption is pursuant to section
          d(iv) hereof,  the  Corporation  may not redeem any shares of Series A
          Preferred Stock unless the  Corporation  shall have paid all dividends
          on the Series A  Preferred  Stock  through  the end of the most recent
          Quarterly Dividend Period.


     (iii)In the event that fewer  than all the  outstanding  shares of Series A
          Preferred Stock are to be redeemed (unless such redemption is pursuant
          to Section d(iv) hereof), the shares of Series A Preferred Stock shall
          be redeemed pro rata by the Corporation.


     (iv) The Corporation may, at any time,  redeem shares of Series A Preferred
          stock from any holder if (a) such redemption is required by the Gaming
          Authority,  or (b) the ownership of the Series A Preferred  Stock will
          as  evidenced  by  communications  from the Gaming  Authority,  or the
          governmental  authority  in  charge of  liquor  licensing,  materially
          precludes,  materially interfere with, materially threaten, materially
          delay the  issuance  of, or result  in the  imposition  of  materially
          burdensome  terms and  conditions  on, any liquor or gaming license or
          other  license  or  permission  necessary  to the  proposed  or actual
          operation of the  Corporation  or any entity in which the  Corporation
          has a direct or indirect  beneficial,  legal or voting interest of ten
          percent  (10%) or more and has a net book value of assets in excess of
          $1,000,000.00.   The  redemption   price  shall  be  the   Liquidation
          Preference plus all accrued and unpaid dividends.


                                        6


<PAGE>

          In the event the Corporation shall redeem shares of Series A Preferred
          Stock,  notice of such redemption  shall be given by first class mail,
          postage  prepaid,  mailed  not less than 30 days nor more than 60 days
          prior to the redemption  date (unless an earlier time is required by a
          Gaming Authority  pursuant to Section d(iv) above) , to each holder of
          record  of the  shares  of  Series  A  Preferred  Stock  (unless  such
          redemption  is pursuant to Section  d(iv) above,  in which case notice
          need only be given to the holder of the  shares of Series A  Preferred
          Stock being redeemed) at such holder's  address as the same appears on
          the stock  register  of the  Corporation;  provided  however,  that no
          failure to give such notice nor any defect  therein  shall  affect the
          validity of the procedure for the redemption of any shares of Series A
          Preferred  Stock to by  redeemed  except as to the  holder to whom the
          Corporation  has failed to give said notice or except as to the holder
          whose notice was  defective.  Each such notice  shall  state;  (a) the
          redemption  date; (b) the number of shares of Series A Preferred Stock
          to be redeemed from such holder;  (c) the  redemption  price;  (d) the
          place  or  places  where  certificates  for  such  shares  are  to  be
          surrendered  for  payment  of  the  redemption  price;  and  (e)  that
          dividends  on the shares of Series A  Preferred  Stock to be  redeemed
          will  cease to accrue on such  redemption  date.  Notice  having  been
          mailed  as  aforesaid,  from and  after  the  redemption  date or such
          earlier  time as may be  required  by a Gaming  Authority  (unless the
          Corporation  shall  default in its  obligation  to pay the  redemption
          price),  dividends on the shares of Series A Preferred Stock so called
          for redemption shall cease to accrue,  and said shares shall no longer
          be deemed to be outstanding.


     e.   Consent of Holders.

     (i)  The  holders  of the  issued  and  outstanding  shares of the Series A
          Preferred  Stock shall have no voting rights except as required by law
          and for the consents required herein.



     (ii) So long as any shares of Series A Preferred Stock remain  outstanding,
          the Corporation  shall not, without the written consent of the holders
          of at least two-thirds of the issued and outstanding  shares of Series
          A Preferred Stock entitled by law to vote, voting as a separate class,
          (a)  amend  its  Certificate  of  Incorporation  or  By-laws,  if such
          amendment would change any of the rights,  preferences,  privileges of
          or limitations  provided for herein;  (b) create or authorize or issue
          or  obligate  itself  to  create  or  authorize  or issue any class or
          classes of Senior  Stock or Parity  Stock or increase  the  authorized
          number of shares of any senior Stock or Parity Stock; or (c) create or
          authorize or issue or obligate  itself to create or authorize or issue
          any series of Preferred Stock that is Senior Stock or Parity Stock.
















                                        7



<PAGE>







     f.   Severability of Provisions.

          If any right,  preference,  privilege  or  limitation  of the Series A
     Preferred Stock set forth in this Article is invalid, unlawful or incapable
     of being enforced by reason of any rule of law or public policy (including,
     but hot limited to, any Gaming Laws) , all other  rights,  preferences  and
     limitations set forth in this Article which can be given effect without the
     invalid,  unlawful or unenforceable right,  preference or limitation shall,
     nevertheless,  remain in full force and effect, and no right, preference or
     limitation  herein set forth shall be deemed  dependent upon any other such
     right, preference or limitation unless so expressed herein.


     g.   Status of Reacquired shares.

          Shares of the Series A  Preferred  Stock  which  have been  issued and
     reacquired  in any  manner  shall  (upon  compliance  with  any  applicable
     provisions  of the  laws of the  State of  Delaware)  have  the  status  of
     authorized  and  unissued  shares,  of Preferred  stock of the  Corporation
     issuable in series  undesignated as to series and may be  redesignated  and
     reissued  as part of any series of  Preferred  Stock,  other than shares of
     Series A Preferred Stock.

     2.   Additional Series.

          The  designation,  powers,  preferences  and relative,  participating,
     optional  or  other  special   rights,   including   voting   rights,   and
     qualifications,  limitations or  restrictions  of any additional  series of
     Preferred  Stock  shall  be  established  by  resolution  of the  Board  of
     Directors  pursuant to Section 151 of the  General  Corporation  Law of the
     State of Delaware and as set forth herein.


     C.   Common Stock.

               1.   Voting Rights.

                    Each holder of Class A Common Stock shall be entitled to ten
               (10) votes for each such share of Class A Common Stock;  provided
               however,  that with  respect to the  matters set forth in Article
               IV,  Paragraph  C.4  hereof,  each share of Class A Common  Stock
               shall  be  entitled  to one (1) vote per  share.  In all  matters
               presented  to the  stockholders,  including  those  set  forth in
               Article IV,  Paragraph  C.4 hereof,  each share of Class B Common
               Stock shall be entitled to one vote per share.

               2.   Conversion of Class A Common Stock.

                    Upon the sale, issuance, assignment (whether by operation of
               law,  or  otherwise)  or other  transfer  to anyone  other than a
               Permitted  Transferee (as  hereinafter  defined) of any shares of
               Class A Common  Stock,  such shares of Class A Common  Stock will
               automatically  convert  into an equal number of shares of Class B
               Common Stock.  A "Permitted  Transferee" is defined as (a) Andrew
               Tompkins,  and (b) any person who acquires  record or  beneficial
               ownership  of any  shares  of  Class A  Common  Stock  if  Andrew
               Tompkins  retains  the sole  power to vote or direct  the vote of
               such share of Class A Common Stock.


                                        8



<PAGE>



               3.   Voting as a Class.

                    In all  matters  presented  to the  stockholders,  including
               those set forth in article IV, Paragraph C. 4 hereof, the Class A
               Common Stock and the Class B Common Stock shall vote  together as
               one class.



               4.   Supermajority Vote.

                    The following  matters  Shall require the favorable  vote by
               the stockholders  holding at least seventy-five  percent (75%) of
               the then issued and  outstanding  shares of Common Stock (Class A
               and  Class  B)  entitled  to  vote  thereon:  (a) the  merger  or
               consolidation of the Corporation or any of its subsidiaries  with
               any other entity (except in connection with a merger  consummated
               for the sole purpose of changing the jurisdiction of organization
               of the Corporation or any of its subsidiaries); (b) a sale of all
               or  substantially  all of the  Corporation's  assets  taken  as a
               whole; (c) the issuance of any additional  shares of common stock
               (whether  Class A or Class B) ; (d) voluntary  commencement  of a
               bankruptcy   proceeding  with  the  Corporation  or  any  of  its
               subsidiaries  as a debtor or any  assignment  for the  benefit of
               creditors of the  Corporation or any of its  subsidiaries  or (e)
               any  amendments  to  the  Certificate  of  Incorporation  of  the
               Corporation or its subsidiaries,  American Casinos,  Inc., or the
               Stockholders'  Agreement among the Corporation,  Andrew Tompkins.
               and those certain  Shareholders  identified  therein, as the same
               may be  amended  (except  to the  extent  that  the  Stockholders
               Agreement requires a greater favorable vote to be so amended).


               3.   ADOPTION.

               This  amendment  of  the  certificate  of  incorporation   herein
          certified has been duly adopted in accordance  with the  provisions of
          Sections  228 and 242 of the General  Corporation  Law of the State of
          Delaware.




           Signed and attested to on March 30, 1993.

                                          /s/Andrew Tompkins
                                          Andrew Tompkins, President

           Attest:

           /s/Andrew Tompkins
           Andrew Tompkins, Secretary







                                        9


<PAGE>






            CERTIFICATE OF AMENDMENT OF CERTIFICATE OF INCORPORATION
                                       OF
                          AMERICAN CASINOS GROUP, INC.



         It is hereby certified that:

         1.  The  Corporation   (hereinafter   called  the   "Corporation")  was
originally  incorporated in the State of Delaware on February 16, 1993 under the
name American Casinos Group, Inc.



         2. This  Certificate of Amendment of Certificate of  Incorporation  was
duly  adopted  by the Sole  Director  and  Stockholders  of the  Corporation  in
accordance  with  the  provisions  of  Sections  228  and  242  of  the  General
Corporation Law of the State of Delaware.



         3. Article I of the Certificate of  Incorporation of the Corporation is
hereby  amended to change the name of the  Corporation  from  "American  Casinos
Group, Inc." to "Lady Luck Gaming  Corporation," such Article I to be amended to
read in its entirety as follows:



                                   "Article I

     The  name  of  the  Corporation  is  Lady  Luck   Gaming   Corporation (the
 "Corporation")."



         4. Article IV,  Paragraph A of the Certificate of  Incorporation of the
Corporation  is hereby  amended  to (i) change  the  designation  of the Class A
Common Stock to "Class B Common Stock" and the designation of the Class B Common
Stock  to  "Class  A Common  Stock;"  (ii) (a)  increase  the  total  number  of
authorized  shares of all classes of stock of the Corporation  from Four Million
(4,000,000) shares to Seventy-Nine Million (79,000,000) shares, (b) increase the
number of authorized  shares of Class A Common Stock (after giving effect to the
change in  designation)  from One Million  (1,000,000)  shares to Sixty  Million
(60,000,000)  shares,  (c) increase the number of  authorized  shares of Class B
Common Stock (after giving effect to the change in designation) from One Million
(1,000,000) shares to Fifteen Million  (15,000,000)  shares and (d) increase the
number of authorized shares of Preferred Stock, par value $25.00 per share, from
Two Million (2,000,000) shares to Four Million (4,000,000) shares; and (iii) add
a new subparagraph 1 relating to the optional  redemption of Common Stock by the
Corporation for gaming  purposes,  such Article IV, Paragraph A to be amended to
read in its entirety as follows:

                                   "ARTICLE IV

A.   Capital Stock. The total number of shares of all classes of stock which the
     Corporation   shall  have  authority  to  issue  is  seventy-Nine   Million
     (79,000,000) shares consisting of (1) Sixty Million  (60,000,000) shares of
     Class A common  stock,  par value  $0.001  per share  (the  "Class A Common
     Stock");  (2) Fifteen Million  (15,000,000) shares of Class B common stock,
     par value  $0.001 per share (the "Class B Common  Stock")  (the Class A and
     Class B Common Stock  collectively are referred to as the "Common Stock") ;
     and (3) Four  Million  (4,000,000)  shares of  Preferred  Stock,  par value
     $25.00 per share (the "Preferred Stock").


<PAGE>




     1.   Redemption

     (a)  Subject to the limitations set forth below, the Corporation shall have
          the right to redeem any shares of Common Stock ("Shares"), at the fair
          market value  thereof as determined  pursuant to Subsection  (d) below
          (the  "Redemption  Price"),  at any time if;  (i) such  redemption  is
          required  by a  Gaming  Authority  (as  defined  below)  ; or (ii) the
          ownership  of the Shares by the  holder of such  Shares  will,  in the
          Corporation's judgment and as evidenced by written communications from
          any Gaming Authority or the governmental authority in charge of liquor
          licensing,  materially preclude, materially interfere with, materially
          threaten,  delay the  issuance  of, or  result  in the  imposition  of
          materially  burdensome terms and conditions on, any liquor,  gaming or
          other  license  or  permission  necessary  to the  proposed  or actual
          operations of the Corporation,  or any entity in which the Corporation
          has a direct or indirect  beneficial,  legal or voting interest of ten
          percent  (10%) or more and has a net book value of assets in excess of
          One Million Dollars ($1,000,000).



     (b)  The right of  redemption  set forth in  subsection  (a) above shall be
          exercisable upon not less than ninety (90) days (or such lesser amount
          as required  by law) and not more than one  hundred  and twenty  (120)
          days  prior  written   notice  (the   "Redemption   Notice")  sent  by
          first-class U.S. mail, postage prepaid,  certified or registered mail,
          return receipt requested,  to the holder of such Shares at its address
          as the same shall  appear on the share  register  of the  Corporation.
          Except as provided in subsection  (c) below,  on and after the date of
          the mailing of such notice, all rights of the holder of such Shares in
          the Shares,  except the right to receive the Redemption  Price,  shall
          cease  and  terminate.  On or  before  the  redemption  date  fixed as
          aforesaid,  the holder of such Shares shall deliver to the Corporation
          the certificates for the Shares. Such certificates, if required, shall
          be properly stamped for transfer and accompanied by proper instruments
          of assignment and transfer duly executed in blank, with all signatures
          appropriately  guaranteed  by a  national  bank or a firm  which  is a
          member of the New York  Stock  Exchange,  Inc.  If the  holder of such
          Shares shall fail to tender its Shares as provided in this subsection,
          the  Corporation  shall have the right to cancel  such Shares upon its
          books and, upon receipt of a reasonable and customary  indemnity,  pay
          to the holder of such Shares the Redemption Price for such Shares. The
          shares so canceled  shall for all purposes be  considered to have been
          redeemed as provide herein.  The Redemption  Proceeds shall be paid on
          the date fixed as the redemption date by the Corporation.
















                                        2





<PAGE>




                                                              

     (c)  Subject to compliance with all Gaming Laws (as defined  below),  up to
          the date fixed in the Redemption Notice as the date of redemption, the
          holder of such Shares receiving the Redemption Notice may transfer the
          Shares to an unaffiliated third party,  provided that such person will
          not, in the reasonable  discretion of the  Corporation,  result in the
          Corporation  exercising  its  right of  redemption  set  forth in this
          Section with respect to such third party.



     (d)  For the purposes of calculating the Redemption  Price, the fair market
          value per share of Common Stock on any day shall be the average of the
          daily  closing  prices of such  Common  Stock  for the 20  consecutive
          trading days immediately  preceding the redemption date or the closing
          price  of such  Common  Stock  on the day  immediately  preceding  the
          redemption date,  whichever is higher.  The closing price for each day
          shall be the last reported sale price, regular way, or in case no such
          reported  sale  takes  place on such  date,  the  average  of the last
          reported  bid and asked  prices,  regular  way,  in either case on the
          principal national securities exchange registered under the Securities
          Exchange  Act of 1934,  as  amended,  on which  such  Common  Stock is
          admitted to trading or listed, or if not listed or admitted to trading
          on any national securities exchange,  the closing price of such Common
          stock,  or in case no reported  sale takes  place,  the average of the
          closing bid and asked prices,  on NASDAQ or any comparable  system, or
          if such  Common  stock  is not  listed  or  quoted  on  NASDAQ  or any
          comparable system, the closing sale price, or in case no reported sale
          takes  place,  the  average of the closing  bid and asked  prices,  as
          furnished  by any member of the  National  Association  of  Securities
          Dealers,  Inc., selected from time to time by the Corporation for that
          purpose, or if no such closing bid and asked prices are furnished, the
          fair  market  value  of  the  Common  Stock  as   determined   by  the
          Corporation's Board of Directors in good faith after consulting with a
          nationally recognized investment banking firm."





















                                        3



<PAGE>
     5. Article IV,  Paragraph C is hereby amended to change the  designation of
the Class A Common Stock to "Class B Common  Stock" and the  designation  of the
Class B Common Stock to "Class A Common Stock" and delete each of  subparagraphs
1(c) and (d) thereto,  such Article IV, Paragraph C to be amended to read in its
entirety as follows:

     "C.  Common Stock.

               1.   Voting Rights.

                    Each holder of Class B Common Stock shall be entitled to ten
               (10) votes for each such share of Class B Common Stock;  provided
               however,  that with  respect to the  matters set forth in Article
               IV,  Paragraph  C.4  hereof,  each share of Class B Common  Stock
               shall  be  entitled  to one (1) vote per  share.  In all  matters
               presented  to the  stockholders,  including  those  set  forth in
               Article IV,  Paragraph C. 4 hereof,  each share of Class A Common
               Stock shall be entitled to one vote per share.

               2.   Conversion of Class B Common Stock

                    Upon the sale, issuance, assignment (whether by operation of
               law or  otherwise)  or other  transfer  to  anyone  other  than a
               Permitted  Transferee (as  hereinafter  defined) of any shares of
               Class B common  Stock,  such shares of Class B Common  Stock will
               automatically  convert  into an equal number of shares of Class B
               Common Stock.  A "Permitted  Transferee" is defined as (a) Andrew
               Tompkins,  and (b) any person who acquires  record or  beneficial
               ownership  of any  shares  of  Class B  Common  Stock  if  Andrew
               Tompkins  retains  the sole  power to vote or direct  the vote of
               such share of Class B Common Stock.

               3.   Voting as a Class.

                    In all  matters  presented  to the  stockholders,  including
               those set forth in Article IV, Paragraph C.4 hereof,  the Class A
               Common Stock and the Class B Common Stock shall vote  together as
               one class.

               4.   Supermajority Vote.

                    The following  matters  shall require the favorable  vote by
               the stockholders  holding at least seventy-five  percent (75%) of
               the then issued and  outstanding  shares of Common Stock (Class A
               and  Class  B)  entitled  to  vote  thereon:  (a) the  merger  or
               consolidation of the Corporation or any of its subsidiaries  with
               any other entity (except in connection with a merger  consummated
               for the sole purpose of changing the jurisdiction of organization
               of the  Corporation or any of its  subsidiaries)  ; (b) a sale of
               all or substantially all of the  Corporation's  assets taken as a
               whole; or (c) any amendments to the Certificate of  Incorporation
               of the Corporation."

           6. In  accordance  with the  provisions  of  Section  103 (d) of the
General  Corporation  Law of the State of Delaware,  Certificate of Amendment of
Certificate of Incorporation shall become effective upon its filing date

           IN WITNESS  WHEREOF,  the Corporation has caused this  Certificate of
Amendment of Certificate of  Incorporation to be signed in its name and attested
by its duly authorized officer, this 2nd day of June, 1993.


                                      AMERICAN CASINOS GROUP, INC.

                                      /s/Andrew Tompkins
                                      Andrew Tompkins,
                                          Chief Executive Officer
ATTEST:

/s/Andrew Tompkins
Andrew Tompkins,
Secretary

                                        4

<PAGE>




            CERTIFICATE OF AMENDMENT OF CERTIFICATE OF INCORPORATION
                                       OF
                          LADY LUCK GAMING CORPORATION



         It is hereby certified that:

     1.   The Corporation  (hereinafter called the "Corporation") was originally
          incorporated  in the State of Delaware on February  16, 1993 under the
          name American Casinos Group, Inc.


     2.   This Certificate of Amendment of Certificate of Incorporation was duly
          adopted by the Board of Directors and  stockholders of the Corporation
          in  accordance  with  the  provisions  of  Section  228 and 242 of the
          General Corporation Law of the State of Delaware.



     3.   Article VII of the Certificate of  Incorporation is hereby amended to,
          among  other  things,  provide  that  the  Board of  Directors  of the
          Corporation  shall consist of not less than three  directors and shall
          be divided into three classes, with the term of office of those of the
          first class to expire at the 1994 annual meeting of  stockholders,  of
          the second class at the 1995 annual  meeting of  stockholders,  of the
          third class at the 1996 annual  meeting of  stockholders,  and at each
          annual election held after such classification and election, directors
          shall be chosen for a full term,  as the case may be, to succeed those
          whose terms  expire,  in  accordance  with Section  141(d) of the GCL,
          Article VII to be amended to read in its entirety as follows:



                                  "ARTICLE VII

               The business and affairs of the  Corporation  shall be managed or
          under the  direction of the Board of Directors  consisting of not less
          than one  director  nor more than ten  directors,  the exact number of
          directors to be determined from time to time by resolution  adopted by
          the Board of  Directors.  If there are two or fewer  directors,  there
          will be only one class of  directors  who will serve for a term of one
          year.  So long as there are more  than two  directors,  the  directors
          shall be divided into three classes,  designated class I, Class II and
          Class III. Each class shall consist, as nearly as may be possible,  of
          one-third  of the total number of  directors  constituting  the entire
          Board of Directors.  The term of the initial  Class I directors  shall
          terminate on the date of the 1994 annual meeting of stockholders;  the
          term of the initial Class II directors  shall terminate on the date of
          the 1995 annual meeting of  stockholders;  and the term of the initial
          Class III  directors  shall  terminate  on the date of the 1996 annual
          meeting  of  stockholders.  At each  annual  meeting  of  stockholders
          beginning in 1994,  successors  to the class of  directors  whose term
          expires at that annual meeting shall be elected for a three-year term.
          If the number of directors is changed,  any increase or decrease shall
          be  apportioned  among the  classes  so as to  maintain  the number of
          directors  in  each  class  as  nearly  equal  as  possible,  and  any
          additional  directors of any class elected to fill a vacancy resulting
          from an increase in such class shall hold office for a term that shall
          coincide with the remaining term of that class,  but in no case will a



<PAGE>

          decrease in the number of directors  shorten the term of any incumbent
          director.  A director  shall hold office until the annual  meeting for
          the year in which his term  expires and until his  successor  shall be
          elected  and  shall  qualify,   subject,   however,  to  prior  death,
          resignation, retirement,  disqualification or removal from office. Any
          vacancy on the Board of Directors,  howsoever resulting, may be filled
          by a majority  of the  directors  then in office,  even if less than a
          quorum, or by a sole remaining director.  Any director elected to fill
          a vacancy  shall hold office for a term that shall  coincide  with the
          term of the class to which such director shall have been elected.



               Notwithstanding the foregoing, whenever the holders of any one or
          more  classes or series of Preferred  Stock issued by the  Corporation
          shall have the right,  voting  separately by class or series, to elect
          directors  at an  annual  or  special  meeting  of  stockholders,  the
          election,  term of office,  filling of vacancies and other features of
          such directorships  shall be governed by the terms of this Certificate
          of Incorporation or the resolution or resolutions adopted by the Board
          of Directors  pursuant to Article IV, Paragraph B applicable  thereto,
          and such  directors  so  elected  shall not be  divided  into  classes
          pursuant to this Article VII unless expressly provided by such terms."



     4.   Article IV,  Paragraph A of the Certificate of Incorporation is hereby
          amended to adjust the capitalization of the Company for only one class
          of stock,  such  Article IV,  Paragraph A to be amended to read in its
          entirety as follows:

               "A.  Capital Stock.

                    The total number of shares of all classes of stock which the
               Corporation  shall have the  authority  to issue is  Seventy-Nine
               Million   (79,000,000)  shares  consisting  of  (1)  Seventy-Five
               Million (75,000,000) shares of Common Stock, par value $0.001 per
               share (the  "Common  Stock");  and (2) Four  Million  (4,000,000)
               shares  of  Preferred   Stock,  par  value  $25  per  share  (the
               "Preferred Stock")."



     5.   Article IV,  Paragraph C of the Certificate of Incorporation is hereby
          amended to adjust for the change in  capitalization of the Corporation
          to one class of Common  Stock,  such  Article  IV,  Paragraph  C to be
          amended to read in its entirety as follows:


         "C.  Common Stock.

               1.   Conversion.

                    Each share of Class A Common  Stock and Class B Common Stock
               outstanding  on the date  hereof  shall,  upon the filing of this
               amendment,  be  automatically  converted into one share of Common
               Stock.

               2.   Voting Rights.

                    In all matters presented to the stockholders,  each share of
               Common Stock shall be entitled to one vote per share.

               3.   Supermajority Vote.

                    The following  matters shall require the favorable  vote, by
               the stockholders  holding at least seventy-five  percent (75%) of
               the then issued and  outstanding  shares of Common Stock entitled
               to  vote  thereon:   (a)  the  merger  or  consolidation  of  the
               Corporation  or any of its  subsidiaries  with any  other  entity
               (except  in  connection  with a merger  consummated  for the sole
               purpose of  changing  the  jurisdiction  of  organization  of the
               Corporation)  or any of its  subsidiaries;  (b) a sale  of all or
               substantially all of the  Corporation's  assets taken as a whole;
               or (c) any amendments to the Certificate of  Incorporation of the
               Corporation."

                                        2
<PAGE>




     6.   Article XII of the Certificate of  Incorporation  is hereby amended to
          eliminate  the right of the holders of a majority of the Common  Stock
          to call a Special  Meeting of  Stockholders,  such  Article  XII to be
          amended to read in its entirety as follows:



                                  "ARTICLE XII

               Special  meetings  of  the  stockholders  for  any  purpose,   or
          purposes, unless otherwise prescribed by statute, may be called by the
          President  and shall be called by the  President  or  Secretary at the
          request in writing of a majority of the Board of Directors."


     7.   A new Article XVII is added to the  Certificate  of  Incorporation  to
          read in its entirety as follows:



                 Article  XVII.  No action  required or permitted to be taken at
                 any  annual  or  special   meeting  of   stockholders   of  the
                 Corporation  may be taken by  written  consent of less than all
                 the stockholders without a meeting of such stockholders.



     8.   In accordance  with the  provisions  of Section  103(d) of the General
          Corporation  Law  of  the  State  of  Delaware,  this  Certificate  of
          Amendment of Certificate of Incorporation  shall become effective upon
          its filing date.



         IN WITNESS  WHEREOF,  the  Corporation  has caused this  Certificate of
Amendment of Certificate of  Incorporation to be signed in its name and attested
by its duly authorized officers, this 29th day of September, 1993.



                                  LADY LUCK GAMING CORPORATION

                                  /s/Andrew Tompkins
                                  Andrew Tompkins,
                                      Chief Executive Officer

ATEST:

/s/Rory J. Reid
Rory J. Reid,
    Secretary

                                        3

<PAGE>


          CERTIFICATE OF AMENDMENT TO THE CERTIFICATE OF INCORPORATION
                         OF LADY LUCK GAMING CORPORATION


         Lady  Luck  Gaming  Corporation  (the  "Corporation"),   a  corporation
organized and existing under and by virtue of the General Corporation Law of the
State of Delaware, DOES HEREBY CERTIFY:

         1. That the Board of Directors of the Corporation, acting in accordance
with  Section  242 of the  General  Corporation  Law of the  State of  Delaware,
approved a resolution  recommending to the  stockholders of the Corporation that
the Certificate of  Incorporation of the Corporation be amended in the following
respects:

         2.  Article  IV,  Paragraph  A  of  the  Corporation's  Certificate  of
Incorporation  is hereby  amended to increase  the par value of the Common Stock
from $0.001 per share to $0.006 per share in order to  effectuate a  one-for-six
reverse stock split, such Article IV, Paragraph A (excluding  subparagraph 1) to
be amended to read in its entirety as follows:

     "A.  Capital Stock.

          The  total  number  of  shares  of all  classes  of  stock  which  the
     Corporation   shall  have  authority  to  issue  is  Seventy-Nine   Million
     (79,000,000)  shares  consisting of (1) Seventy-Five  Million  (75,000,000)
     shares of Common  Stock,  par value $0.006 per share (the "Common  Stock");
     and (2) Four  Million  (4,000,000)  shares of  Preferred  Stock,  par value
     $25.00 per share (the "Preferred Stock").

          Upon  the  foregoing   becoming  effective  pursuant  to  the  General
     Corporation Law of the State of Delaware,  the  Corporation  shall effect a
     one-for-six  reverse  stock split (the "Reverse  Stock Split")  pursuant to
     which every six (6) shares of the Corporation's  Common Stock, par value of
     $0.001 per share (the "Old Common  Shares"),  outstanding  on the effective
     date of this Article IV, Paragraph A will be exchanged for one new share of
     the Corporation's Common Stock, par value $0.006 per share (the "New Common
     Shares").

          Stockholders  whose Old Common Shares are not evenly  divisible by six
     (6)  will  receive  from  American  Security  Transfer  & Trust  Inc.,  the
     Company's  exchange agent for the Reverse Stock Split, a cash payment in an
     amount equal to such  holder's  proportionate  interest in the net proceeds
     from the sale or sales in the open market by such exchange agent, on behalf
     of all such  holders,  of the  aggregate  fractional  shares of New  Common
     Shares for the fractional New Common Share that such  stockholder  would be
     otherwise entitled to receive as a result of the Reverse Stock Split."

         3. That said  resolutions were duly approved by the stockholders of the
Corporation at the annual  meeting of the  stockholders  in accordance  with the
provisions  of  Section  242 of the  General  Corporation  Law of the  State  of
Delaware.


IN  WITNESS  WHEREOF,  this  Certificate  of  Amendment  to the  Certificate  of
Incorporation  of the  Corporation  has been  executed by the  undersigned,  who
affirm that,  under  penalties  of perjury,  this  instrument  is the act of the
Corporation and the facts stated herein are true, this fourth day of June, 1998.


                                     LADY LUCK GAMING CORPORATION


                                     /s/Andrew Tompkins
                                     Andrew Tompkins,
                                         Chairman and Chief Executive Officer

                                     /s/Rory J. Reid
                                     Rory J. Reid,
                                         Secretary and General Counsel






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,  1998
(Unaudited)  and the  Condensed  Consolidated  Statement  of Income  for the Six
Months  Ended June 30, 1998  (Unaudited)  and is  qualified  in its  entirety by
reference to such financial statements.
</LEGEND>
<CIK>                                  0000906527
<NAME>                                 Lady Luck Gaming Corporation
<MULTIPLIER>                           1,000
<CURRENCY>                             USD
       
<S>                                    <C>
<PERIOD-TYPE>                          6-MOS
<FISCAL-YEAR-END>                      DEC-31-1998
<PERIOD-START>                         JAN-01-1998
<PERIOD-END>                           JUN-01-1998
<CASH>                                    33,410
<SECURITIES>                                   0
<RECEIVABLES>                              1,292
<ALLOWANCES>                                 263
<INVENTORY>                                  996
<CURRENT-ASSETS>                          52,708
<PP&E>                                   144,525
<DEPRECIATION>                            27,934
<TOTAL-ASSETS>                           186,727
<CURRENT-LIABILITIES>                     18,463
<BONDS>                                  176,405
                     19,475
                                    0
<COMMON>                                      29
<OTHER-SE>                               (27,645)
<TOTAL-LIABILITY-AND-EQUITY>             186,727
<SALES>                                   77,123
<TOTAL-REVENUES>                          84,629
<CGS>                                     33,168
<TOTAL-COSTS>                             33,168
<OTHER-EXPENSES>                          27,626
<LOSS-PROVISION>                              97
<INTEREST-EXPENSE>                        11,089
<INCOME-PRETAX>                            5,655
<INCOME-TAX>                                  30
<INCOME-CONTINUING>                        5,625
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                               5,625
<EPS-PRIMARY>                               0.93
<EPS-DILUTED>                               0.93
        


</TABLE>


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