LADY LUCK GAMING CORP
10-Q, 1999-08-13
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: METROCALL INC, 10-Q, 1999-08-13
Next: BOYD GAMING CORP, 10-Q, 1999-08-13



<PAGE>

===============================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

- -------------------------------------------------------------------------------

                                    FORM 10-Q
(MARK ONE)

  [X]         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)OF
                  THE SECURITIES EXCHANGE ACT OF 1934

                 For the quarterly period ended: June 30, 1999

                                       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

                          Lady Luck Gaming Corporation
- -------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                                88-0295602
     (State or other jurisdiction of           (I. R. S. employer
     incorporation or organization)           identification number)

          206 North Third Street, Las Vegas, Nevada        89101
- -------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip code)

       Registrant's telephone number, including area code: (702) 477-3000

               --------------------------------------------------

     Indicate  by check  mark  whether  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
                   PROCEEDING 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 [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

     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 13, 1999 there
were 4,881,003 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, except share and per share amounts)
                                   (Unaudited)


                                  ASSETS

                                                      June 30,    December 31,
                                                        1999         1998
                                                    ------------  ------------
Current assets:
  Cash and cash equivalents......................   $     24,969  $     28,834
  Marketable securities..........................         13,047        19,219
  Accounts receivable, net.......................            995           862
  Inventories....................................            832           946
  Prepaid expenses...............................          1,923         1,333
                                                    ------------  ------------
   Total current assets..........................         41,766        51,194
                                                    ------------  ------------

Property and equipment, net of accumulated
   depreciation and amortization of $34,031 and
   $31,352 as of June 30, 1999 and December 31,
   1998, respectively............................        131,666       120,904

Other assets:
  Deferred financing fees and costs, net of
    accumulated amortization of $4,645 and
    $4,212 as of June 30, 1999 and December 31,            1,442         1,875
    1998, respectively...........................
  Investment in unconsolidated affiliate, net....         16,218        14,412
  Other..........................................          3,760         3,300
                                                    ------------  ------------
                                                          21,420        19,587
                                                    ------------  ------------
TOTAL ASSETS.....................................   $    194,852  $    191,685
                                                    ============  ============




              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, except share and per share amounts)
                                   (Unaudited)


                   LIABILITIES AND STOCKHOLDERS' DEFICIT

                                                      June 30,    December 31,
                                                        1999          1998
                                                    ------------  ------------
Current liabilities:
  Current portion of long-term debt.............    $        501  $        595
  Accrued interest..............................           1,850         1,834
  Accounts payable..............................           1,543         1,915
  Construction payables.........................           1,952         3,951
  Accrued property taxes........................             690         1,300
  Other accrued liabilities.....................           8,703         9,106
                                                    ------------  ------------
    Total current liabilities...................          15,239        18,701
                                                    ------------  ------------
Long-term debt:
  Mortgage notes payable........................         173,500       173,500
  Other long-term debt..........................           3,201         3,084
                                                    ------------  ------------
    Total long-term debt........................         176,701       176,584
                                                    ------------  ------------
      Total liabilities.........................         191,940       195,285
                                                    ------------  ------------

Commitments and contingencies(Notes 5 through 9)

Series A mandatory cumulative redeemable
  preferred stock, $50.31 and $47.53, as of
  June 30, 1999 and December 31, 1998,
  respectively per share liquidation value,
  1,800,000 shares authorized, 433,638 shares
  issued and outstanding........................          21,815        20,611
                                                    ------------  ------------
Stockholders' deficit:
  Common stock, $.006 par value, 75,000,000
   shares authorized, 4,881,003 shares issued
   and outstanding..............................              29            29
  Additional paid-in capital ...................          31,382        31,382
  Accumulated deficit...........................         (50,314)      (55,622)
                                                    ------------  ------------
    Total stockholders' deficit.................         (18,903)      (24,211)
                                                    ------------  ------------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT.....    $    194,852  $    191,685
                                                    ============  ============



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

                                       3


<PAGE>


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

<TABLE>

<CAPTION>
                                           Three Months Ended      Six Months Ended
                                                June 30,               June 30,
                                          --------------------  --------------------
                                             1999       1998       1999       1998
                                          ---------  ---------  ---------  ---------
<S>                                       <C>        <C>        <C>        <C>
Revenue:
  Casino................................  $  32,255  $  32,124  $  64,532  $  68,602
  Food and beverage.....................      3,870      4,242      7,420      8,930
  Hotel.................................      1,498      1,100      2,588      2,095
  Equity in net income of
   unconsolidated affiliate.............      1,878      1,629      3,290      3,097
  Management fees from
   unconsolidated affiliate.............        719        581      1,317      1,089
  Other.................................      1,005        903      1,912      1,905
                                          ---------  ---------  ---------  ---------
     Gross revenues.....................     41,225     40,579     81,059     85,718
     Less: Promotional allowances.......     (3,623)    (3,548)    (6,724)    (7,506)
                                          ---------  ---------  ---------  ---------
     Net revenues.......................     37,602     37,031     74,335     78,212
                                          ---------  ---------  ---------  ---------

Costs and expenses:
  Casino................................     13,510     13,812     26,616     29,244
  Food and beverage.....................      1,161      1,382      2,207      2,859
  Hotel.................................        449        698        831        965
  Other.................................         17         39         28        100
  Selling, general and administrative...     11,380     12,649     21,684     25,345
  Related party license fees............        965        649      2,023      1,614
  Depreciation and amortization.........      2,183      2,214      4,273      4,604
  Gain on sale of assets................          -     (2,848)         -     (2,848)
  Pre-opening...........................        437          -        437          -
                                          ---------  ---------  ---------  ---------
     Total costs and expenses...........     30,102     28,595     58,099     61,883
                                          ---------  ---------  ---------  ---------

Operating income........................      7,500      8,436     16,236     16,329

Other income (expense):
  Interest income.......................        606        494        935        757
  Interest expense......................     (5,235)    (5,505)   (10,431)   (11,089)
  Other.................................         (2)      (342)      (168)      (342)
                                          ---------  ---------  ---------  ---------
     Total other expense................     (4,631)    (5,353)    (9,664)   (10,674)
                                          ---------  ---------  ---------  ---------

Income before income tax provision......      2,869      3,083      6,572      5,655

Income tax provision....................         30         15         60         30
                                          ---------  ---------  ---------  ---------
NET INCOME..............................      2,839      3,068      6,512      5,625

Preferred stock dividends...............        612        544      1,204      1,073
                                          ---------  ---------  ---------  ---------
Income applicable to common
  stockholders..........................  $   2,227  $   2,524  $   5,308  $   4,552
                                          =========  =========  =========  =========
BASIC AND DILUTED NET INCOME PER SHARE
  Applicable to common stockholders.....  $    0.46  $    0.52  $    1.09  $    0.93
                                          =========  =========  =========  =========
Weighted average number of common
  shares outstanding....................  4,881,003  4,881,003  4,881,003  4,881,003
                                          =========  =========  =========  =========
</TABLE>




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

                                       4
<PAGE>


                         LADY LUCK GAMING CORPORATION
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                 (in thousands, except Supplemental Schedule)
                                   (Unaudited)


                                                           Six Months Ended
                                                               June 30,
                                                      ------------------------
                                                         1999         1998
                                                      ----------   -----------
Cash flows from operating activities:
   Net income......................................   $    6,512   $     5,625
   Adjustments to reconcile net income to net cash
     provided by (used in) operating activities:
     Depreciation and amortization.................        4,273         4,604
     Amortization of bond offering fees and costs            433           433
     Equity in net income of unconsolidated               (3,290)       (3,097)
       affiliate...................................
     Gain on sale of assets........................            -        (2,848)
   (Increase) decrease in assets:
     Accounts receivable...........................         (133)         (245)
     Inventories...................................          114           (39)
     Prepaid expenses..............................         (590)        1,173
   Increase (decrease) in liabilities:
     Accounts payable..............................         (372)       (1,804)
     Other accrued liabilities.....................         (997)         (116)
                                                      ----------   -----------
Net cash provided by (used in) operating                   5,950         3,686
  activities.......................................   ----------   -----------

Cash flows from investing activities:
  Purchase of property and equipment...............      (14,591)       (3,594)
  Sales of marketable securities...................        6,172             -
  Construction payables............................       (1,999)            -
  Distributions of earnings from unconsolidated
    affiliate......................................        1,484             -
  Proceeds from sale of operating assets...........            -        15,127
  Restricted cash..................................            -           261
  Other............................................         (460)          (79)
                                                      ----------   -----------
Net cash provided by (used in) investing                  (9,394)       11,715
  activities.......................................   ----------   -----------

Cash flows from financing activities:
  Payments on debt and slot contracts..............         (421)       (1,543)
                                                      ----------   -----------
Net cash provided by (used in) financing                    (421)       (1,543)
  activities.......................................   ----------   -----------

Net increase (decrease) in cash and cash
  equivalents......................................       (3,865)       13,858
Cash and cash equivalents, beginning of period.....       28,834        19,552
                                                      ----------   -----------
Cash and cash equivalents, end of period...........   $   24,969   $    33,410
                                                      ==========   ===========
Supplemental disclosures of cash flow information:
  Cash paid during period for interest (net of
    amount capitalized of $490 in the six months
    ended June 30, 1999)...........................   $    9,982   $    10,679
                                                      ==========   ===========




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

                                       5
<PAGE>


                         LADY LUCK GAMING CORPORATION
          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
                 (in thousands, except Supplemental Schedule)
                                   (Unaudited)


Supplemental Schedule of Non-Cash Investing and Financing Activities:

      The  liquidation  value of the Series A  mandatory  cumulative  redeemable
preferred stock increased by  approximately  $1,204,000 and $1,073,000 in unpaid
accrued  dividends  for the six  month  periods  ended  June 30,  1999 and 1998,
respectively.

      The Company  entered into several  contracts  with  manufacturers  for the
purchase of slot machines and other assets which totaled approximately  $444,000
and  $637,000  for  the  six  month  periods  ended  June  30,  1999  and  1998,
respectively.

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


















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

                                      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 1998 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  period  ended  June 30,  1999 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,  a partially  completed gaming vessel 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 six  month  period  ended  June 30,  1998 in order to
classify amounts in a manner consistent with the six month period ended June 30,
1999.

      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;
Magnolia Lady, Inc.  ("MLI"),  Lady Luck Mississippi,  Inc. ("LLM"),  Lady Luck
Biloxi,  Inc. ("LLB") and Lady Luck Tunica,  Inc.  ("LLT"),  each a Mississippi
corporation  (collectively  the  "Mississippi  Companies");  and L.  L.  Gaming
Reservations,  Inc.  ("LLGR"),  a Nevada  corporation.  The Company also owns a
50%  interest  in  a  joint  venture  with  Bettendorf  Riverfront  Development
Company  ("BRDC")  which  is and  has  been  accounted  for  under  the  equity
method.  The  Company's  financial  statements  also  include  the  development
efforts  of  Lady  Luck  Kimmswick,   Inc.   ("LLK"),   a  93%  owned  Missouri
corporation;   and  Lady   Luck   Vicksburg,   Inc.   ("LLV")   a   Mississippi
corporation.  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; 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; MLI, which does business as Lady Luck Casinos
& Entertainment  Resort 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,  acquired and took over operation of the 120-room  Riverbluff Hotel in
Helena,  Arkansas  on July 3,  1996 and  commenced  operation  of an  additional
314-room hotel on April 30, 1999; LLT which currently  leases a gaming vessel to
Lady Luck Bettendorf,  LC, an Iowa limited liability  company (see below);  LLGR
began  operating  a central  reservations  center  for the  Company's  hotels on
September 3, 1996; Lady Luck Quad Cities, Inc. ("LLQC"),  a Delaware corporation
and subsidiary of the Company,  LLQC formed a joint venture with BRDC, Lady Luck
Bettendorf,  LC,  (the  "Bettendorf  Joint  Venture")  to  operate  a casino  in
Bettendorf,  Iowa which  commenced  operations  on April 21, 1995 and  commenced
operation  of a 256-room  hotel on August 29,  1998.  LLK and LLV are in various
stages of development and have no operating history.

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

2.    Certain Risks and Uncertainties

      The  Company's  operations  in  Mississippi  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.

      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,  additional  competition,
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,  Nasdaq  National  Market Listing 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  4,881,003  and to increase the par
value of these  shares  from $0.001 to $0.006 per share.  Instead of  fractional
shares  resulting from the Reverse Split,  stockholders  received 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.

      On June 21, 1999, the Company was informed by the Nasdaq  National  Market
that it had  determined the Company was no longer  eligible for listing  because
the Company's  Common Stock failed to maintain  market value of public float and
bid  price,  composed  of total  shares  outstanding  reduced  by those  held by
directors and officers, as defined,  greater than or equal to $15.0 million, and
a bid  price  of  at  least  $5.00,  respectively,  in  accordance  with  Nasdaq
Marketplace Rules 4450(b)(3) and 4450(b)(4). The Company since has been accepted
for listing on the Nasdaq Smallcap Market.

4.    Investment  in Unconsolidated Affiliate

      The  Company's  investment in its joint venture with BRDC is accounted for
under the  equity  method and the  Company's  portion of income or loss from the
joint venture is included in Equity in Net Income of Unconsolidated Affiliate in
the accompanying Condensed  Consolidated  Statements of Operations for the three
and six months ended June 30, 1999 and 1998.

      Bettendorf Joint Venture
      ------------------------

      In December  1994, the Company  entered into 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 has been leasing certain real
property to the  Bettendorf  Joint Venture at a lease rate equal to $150,000 per
month. Effective September 1998, this real estate lease was amended to include a
temporary parking  easement,  necessary due to the addition of the hotel, for an
additional  lease rate of $20,000  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, 1999 of $19,081,000 to the Bettendorf  Joint Venture
for  approximately  $189,000  per month,  which amount was  determined  based on
arms-length


                                       8
<PAGE>

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

negotiations  between the Company and BRDC. This lease is for an initial term of
5 years, expiring in May 2000, with a 10-year renewal option. During March 1999,
the Bettendorf Joint Venture  submitted in writing to the Company its commitment
to renew this lease. The Company and BRDC are exploring the possible sale of the
gaming  vessel  to  the  Bettendorf  Joint  Venture;  however,  there  can be no
assurance  such  sale  will  be  successfully  negotiated  or if  such  sale  is
negotiated,  that the Bettendorf  Joint Venture will be able to obtain requisite
financing on  acceptable  terms.  The Company's  rental  income  relating to the
gaming vessel lease was as follows:

                                       Three Months Ended    Six Months Ended
                                             June 30,            June 30,
                                      ------------------   ------------------
                                        1999      1998       1999      1998
                                      --------  --------   --------  --------

                                      $    567  $    567   $  1,133  $  1,133
                                      ========  ========   ========  ========

      Pursuant  to a former  equipment  lease,  effective  January 1, 1998,  the
Company sold specific  gaming  equipment to the  Bettendorf  Joint Venture for a
negotiated amount of $712,000 cash.

      Lady Luck  Bettendorf  commenced  operations  on April 21,  1995.  All net
profits and losses from all  operations  of Lady Luck  Bettendorf  are allocated
equally  between  the Company  and BRDC.  The Company has also been  granted the
right to manage Lady Luck Bettendorf with  substantially the same terms and fees
as the Company's wholly-owned casinos, less $37,500 abated per month, with up to
$325,000  annually  of the  fees  received  by  the  Company  paid  to  BRDC  as
consultants.

      Summarized  balance sheet  information for the Bettendorf Joint Venture as
of June 30, 1999 and December 31, 1998 is as follows (in thousands):


                                                  June 30,     December 31,
                                                    1999            1998
                                                ------------   ------------
    Current assets............................  $      9,896   $      6,870
    Property and equipment, net...............        52,629         52,727
    Other.....................................           508            750
                                                ------------   ------------
      Total assets............................  $     63,033   $     60,347
                                                ============   ============

    Current liabilities.......................  $      6,031   $      8,154
    Long-term liabilities.....................        24,566         23,370
    Members' equity...........................        32,436         28,823
                                                ------------   ------------
      Total liabilities and members' equity...  $     63,033   $     60,347
                                                ============   ============

      Summarized  results of operations for the Bettendorf Joint Venture for the
three and six month  periods  ended June 30,  1999 and 1998 are as  follows  (in
thousands):

                                 Three Months Ended      Six Months Ended
                                      June 30,              June 30,
                                --------------------  --------------------
                                  1999       1998       1999        1998
                                ---------  ---------  ---------  ---------
Net revenues................    $  24,640  $  21,597  $  46,839  $  40,722
Costs and expenses..........       20,885     18,338     40,258     34,527
                                ---------  ---------  ---------  ---------
   Net income...............    $   3,755  $   3,259  $   6,581  $   6,195
                                =========  =========  =========  =========


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

      A summary of changes in the Company's  investment in the Bettendorf  Joint
Venture  for each of the six month  periods  ended June 30, 1999 and 1998 are as
follows (in thousands):

                                                 1999        1998
                                               --------- ------------
    Investment, beginning of period.......     $  14,412    $  9,313
    Equity in net income of                        3,290       3,097
      unconsolidated affiliate............
    Distributions to the Company..........         1,484           -
                                               ---------    --------
    Investment, end of period.............     $  16,218    $ 12,410
                                               =========    ========

      Included  in the  Company's  Accumulated  Deficit  at  June  30,  1999  is
$13,218,000 undistributed earnings of the Bettendorf Joint Venture.

5.    Long-term Debt

      At June 30, 1999 and December 31, 1998,  long-term  debt  consisted of the
following (in thousands):

                                           June 30,1999     December 31, 1998
                                         -----------------  -----------------
   $185,000, 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 an individual;
     monthly payments of principal
     and interest at 8.5%; due
     March 2018; collateralized by
     a deed of trust...................             341                344

   Notes payable to a bank;
     monthly payments of principal
     and interest at 8%; due
     November 2008; collateralized
     by deeds of trust.................             451                198

   Notes payable to corporations;
     monthly payments of principal
     and interest at rates up to
     12.5%; due November 1999
     through December 2002;
     secured by the equipment..........             358                494

   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.............................           2,546              2,623

   Other...............................               6                 20
                                            -----------        -----------
                                                177,202            177,179
   Less: current portion...............            (501)              (595)
                                            -----------        -----------
     Total long-term debt..............     $   176,701        $   176,584
                                            ===========        ===========

                                       10

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

      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)  requires  the  Company  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, 1999.

      Andrew H. Tompkins,  Chairman and Chief Executive  Officer of the Company,
beneficially owns  approximately 46% of the Company's  outstanding Common Stock.
Mr.  Tompkins also owns a  casino-hotel  in Las Vegas,  Nevada and the Lady Luck
trademark  and a customer  list,  which the Company  licenses  from him. The Las
Vegas  casino-hotel has incurred  substantial  indebtedness and is in default on
that debt as of June 30, 1999.  Mr.  Tompkins is personally  liable for the debt
and has pledged  certain of his assets,  including  the Lady Luck  trademark and
customer   list,  as  collateral   for  the  benefit  of  the  holders  of  that
indebtedness.  As a result of the current default, these lenders are entitled to
the benefit of this  collateral and could  foreclose on the pledge and seize the
Lady  Luck  trademark  and  customer  list and sell  them to a third  party.  In
addition,  Mr. Tompkins may be required to sell his Common Stock in the Company,
the trademark and the customer list to satisfy the debt.

      Pursuant to the Indenture,  a sale of Mr. Tompkins' Common Stock resulting
in another person beneficially owning more than 35% of the Company's outstanding
common stock would trigger a Change in Control event, which would in turn permit
any holder of the  Company's  outstanding  2001 Notes to require  the Company to
repurchase  all or any part of such holder's 2001 Notes at a cash price equal to
101% of the principal amount thereof,  plus accrued and unpaid  interest.  As of
July 29,  1999,  the  closing  market  price of the 2001  Notes,  as reported by
Donaldson, Lufkin and Jenrette, was 101.75%.

6.    Employment Agreements

      On October 24, 1994,  LLGC entered  into Letter  Agreements  with Alain J.
Uboldi,  LLGC's  President,  Chief Operating  Officer and Director,  and Rory J.
Reid, LLGC's Senior Vice-President, General Counsel, Secretary and Director (the
"Agreements").  The Agreements  were for an initial term of three years,  and on
each October 24,  beginning  October 24, 1997, the Agreements are  automatically
extended for an additional year,  unless  terminated by the Company on or before
July 24 of that year.  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  difference  between the exercise  price of each option held by Mr.
Uboldi or Mr. Reid (whether or not fully  exercisable)  and the current price of
LLGC's common stock. 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.  A  sale  of Mr.
Tompkins' Common Stock resulting in another person beneficially owning more than
30% of the  Company's  outstanding  Common  Stock  or a  change  in the  persons
constituting a majority of the board of directors over a two-year period (unless
new  directors  are elected or nominated by two-thirds of the directors who were
directors at the  beginning of the period)  would  trigger the change of control
provisions in the Agreements.


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

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 Act of 1933,
as amended (the "Securities  Act"), and the Securities  Exchange Act of 1934, as
amended  (the  "Exchange  Act"),  for alleged  material  misrepresentations  and
omissions in connection  with the Company's  1993  prospectus and initial public
offering of Common Stock.  The complaint seeks,  among other things,  injunctive
relief,  rescission and  unspecified  compensatory  damages.  In addition to the
Company, the complaint also names as defendants Andrew H. Tompkins, Chairman and
Chief  Executive  Officer of LLGC,  Alain Uboldi,  Director and Chief  Operating
Officer of LLGC,  Michael Hlavsa,  the former Chief  Financial  Officer of LLGC,
Bear,  Stearns  & Co.,  Inc.  and  Oppenheimer  & Co.,  Inc.,  who acted as lead
underwriters for the initial public  offering.  The Company has retained outside
counsel to respond to the complaint.  On October 8, 1997, the Company was served
with an  order of the  court  dismissing  all of the  Plaintiffs'  claims  under
Section  10(b) of the  Exchange  Act and 11 of the  Plaintiffs'  16 claims under
Sections  11, 12 and 15 of the  Securities  Act with  prejudice  for  failing to
adequately state a claim. The court also ordered the Plaintiffs to file, and the
Plaintiffs  have filed,  an amended  complaint  regarding  the five claims under
Sections  11, 12 and 15 of the  Securities  Act 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 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 specified 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  $6.9  million  as of July 30,  1999 based on
published  exchange  rates).  Although it is difficult to determine  the damages
being sought from the lawsuit,  the action may seek damages up to that aggregate
amount plus interest. The case is still in its preliminary stage and its 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.  During  February  1999,  the Company  settled this
action for  $335,000,  including any accrued  interest,  the amount of which had
been reserved fully in 1997.

      Other Matters
      -------------

     On November 5, 1996,  the United States  Bankruptcy  Court for the Northern
District of  Mississippi  dismissed a lawsuit  that 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.  This 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.

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

      During  November  1996,  Lady  Luck  Central  City,  Inc.  entered  into a
Memorandum of  Understanding  (the  "Memorandum")  with BWCC,  Inc.,  which does
business as Bullwhackers-Central City ("Bullwhackers").  The Memorandum provided
for a  combination  of the  respective  companies'  gaming  establishments  that
currently  operate on adjacent real property in Central City. As a result of the
Memorandum,  the  parties  negotiated  and  purportedly  executed  a  definitive
Operating  Agreement and Lease  Agreement in September  1997.  During the fourth
quarter of 1997, Bullwhackers refused to honor these definitive agreements,  and
accordingly,  the Company commenced suit against  Bullwhackers.  The Company and
Bullwhackers  have reached an agreement whereby the Company received $300,000 as
a settlement from Bullwhackers during April 1999.

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  minimum  period of  notice  of 60 days,  with the  exception  of
certain  leases  entered  into by LLB and  Lady  Luck  Gulfport,  Inc.  that are
cancelable on six-months  notice on the fifth  anniversary  of the  commencement
date of such  leases  and on  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 on regulatory approval of the
lease and all leases contain certain periodic rent adjustments.

      Construction Commitments
      ------------------------

           Bettendorf Joint Venture
           ------------------------

      Pursuant  to a  development  agreement  with the City of  Bettendorf,  the
Bettendorf Joint Venture is developing a marina with seasonal  transient docking
facilities.  The  development  agreement  requires  that in the  event  that the
construction  of the  marina  is not  completed  before  April 1,  1999,  unless
completion is restricted beyond the control of the Bettendorf Joint Venture, the
Bettendorf  Joint Venture must pay the City $100,000 per month until the project
has been  completed.  The  Bettendorf  Joint  Venture is currently  pursuing the
necessary  licenses for development of the marina. As approvals for the licenses
are pending  environmental  evaluations and flood plain analyses,  the continued
development of the marina is beyond the control of the Bettendorf Joint Venture,
thus  no  liquidated  damages  are  being  assessed.  As of  June  30,1999,  the
Bettendorf Joint Venture had incurred  approximately $72,000 of costs related to
the  marina and  anticipates  that,  if  constructed,  the  marina  will cost an
additional  amount not in excess of $2,000,000,  of which the  Bettendorf  Joint
Venture is responsible for approximately $1,000,000.

      In  addition,  the  Bettendorf  Joint  Venture  is  demolishing  the Plaza
building at 1823 State Street and  preparing  the site for donation  back to the
City. This cost of this process is $225,000 and will be completed during 1999.

           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, 1999,
approximately  $6.0 million ($3.0 million net of reserves and accruals) 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.  During
1998, the contractor filed for bankruptcy.  The filing listed $1.5 million as an
accrued construction  receivable and did not list the partially completed vessel
as an asset. The Company has relocated the vessel from the shipyard at a cost of
approximately $200,000.

                                       13
<PAGE>

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

           Country Hotel
           -------------

      During  August  1998,  MLI  entered  into an  agreement  for and began the
construction of a new 314-room hotel adjacent to its Country  Casino.  The hotel
opened April 30, 1999.  The Company has funded the  construction  primarily with
the proceeds from the sale of substantially all of LLB's operating  assets.  The
completed project had total costs of approximately $16.7 million.

           Generators
           ----------

      During March 1999,  MLI entered into an agreement  for the  production  of
five new generators for the Lady Luck Casinos and Entertainment Resort. The cost
of production and installation of the generators is  approximately  $4.2 million
of which $2.9  million  has been paid  through  June 30,  1999.  The  generators
commenced power production during July 1999.

      Development Stage Projects
      --------------------------

      In addition  to its  operating  casinos,  the  Company  has  riverboat  or
dockside casino projects in various stages of development in Kimmswick, Missouri
and Vicksburg,  Mississippi;  (the "Development  Stage  Projects").  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").  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"). LLK has entered into options to lease the Kimmswick Site.

      As of June 30, 1999, the Company has invested  approximately  $8.7 million
($12,000 of which was invested during the six months ended June 30, 1999) in the
Missouri Project,  including the vessel  construction  noted above.  Development
costs  have been fully  reserved  and the  vessel  construction  costs have been
reduced  by  a  $3.0  million   write-down   recognized  during  1997,   leaving
approximately $3.0 million of property and equipment,  net of these reserves and
an  approximately  $1.9 million  construction  payable.  The Missouri Project is
estimated to cost an additional $105.0 million to complete. 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 gaming 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)
competition, as 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 (ii) regulatory factors, including loss
limits,  have generally  caused gaming  operations to  underperform  relative to
facilities in neighboring jurisdictions without such restrictions.

                                       14


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

           The Vicksburg Project
           ---------------------

      The   development  as  planned  will  include  a  riverboat   casino,   an
approximately   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.

      A  gaming  license  was  granted  to  LLV  on  August  18,  1994  and  has
subsequently been renewed through July 2000. As of June 30, 1999 the Company has
invested  approximately $14.8 million ($227,000 of which was invested during the
six months ended June 30, 1999) in the Vicksburg Project,  with net property and
equipment  and deposits  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 on  assumptions  regarding  future  economic,  market  and gaming
regulatory  conditions  including the  viability of the  Vicksburg  Site for the
development of a casino project and the ability of the Company to obtain a joint
venture partner and capital to develop the 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, although the Company is currently revising the development plan.

      Casino developments on the Big Black River could  significantly  adversely
affect operating casinos in Vicksburg, as well as the viability of the Vicksburg
Project.  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.  During the fourth quarter of 1996, the Mississippi Gaming
Commission  found a  proposed  casino  site on the Big Black  River  unsuitable.
However,  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.  Once the appeal has been  perfected,  the Supreme  Court must rule on it
within  270  days.  In  addition,  on July  16,  1998,  the  Mississippi  Gaming
Commission adopted a regulation that prohibits  developments such as projects on
the Big Black River. While the Company believes that adoption of this regulation
will increase the  prospects of a favorable  ruling for the  Mississippi  Gaming
Commission  and the City of  Vicksburg  with  respect  to the  appeal,  which is
currently  being  held in  abeyance  pending  related  rulings,  there can be no
assurances that the circuit court ruling will be overturned.

      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,  including  the Clean Air Act,  the Clean Water Act,  the
Resource   Conservation  and  Recovery  Act,  the  Comprehensive   Environmental
Response,   Compensation   and  Liability   Act,  the  Oil  Pollution  Act,  the
Occupational Safety and Health Act, and similar state statutes.

      Some of the Company's  owned and leased  properties  were used in the past
for industrial purposes,  which have or may have resulted in soil or groundwater
contamination. For example, the Vicksburg site had been used as a bulk petroleum
storage  facility  since the early 1950's,  and contained  above-ground  storage
tanks and barge and truck loading docks  associated with that  operation.  Known
releases of petroleum products from three of the seven tanks have occurred since
1986,  along  with  other  small  releases  at various  locations  on site.  The
subsurface  assessment of the environmental  condition of the site by an outside
environmental  consultant  indicated  that  some of the  soils at the site  were
contaminated  with  petroleum   hydrocarbons  and  associated  volatile  organic
compounds, and that this contamination was present in significant concentrations
in some  locations  on  site.  Remediation  efforts  at the  Vicksburg  site are
complete.  On February 21, 1996,  the  Mississippi  Department of  Environmental
Quality  determined that the environmental  remediation


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

conducted by the seller meets all federal and state standards, and has certified
that no further  action is required.  However,  there is no  guarantee  that the
Mississippi  Department of  Environmental  Quality or the Federal  Environmental
Protection Agency will not alter target cleanup levels in the future,  resulting
in additional cleanup requirements.  This would expose the Company to additional
liability as the owner of the property,  and could result in a material delay of
the construction of new facilities on-site.

      A sublessee at its Helena, Arkansas property has informed the Company that
there may be contamination on this property from underground  storage tanks used
by the sublessee  for gas station  operations.  The Company is awaiting  further
information  on this matter  (including  the extent of the  contamination),  but
believes that the sublessee will be responsible for any costs to investigate and
remediate the property.  However,  there is no guarantee that the sublessee will
in fact pay any of the costs.

      Other  than  those  described,  the  Company  has not  made,  and does not
anticipate  making,  material  expenditures or incurring  delays with respect to
environmental protection,  and health and safety laws and regulations.  However,
there  is no  guarantee  that  additional  pre-existing  conditions  will not be
discovered  and that the Company  will not  encounter  material  liabilities  or
delays.

      Leverage
      --------

     The Company is highly  leveraged.  As of June 30, 1999, the Company's total
long-term  indebtedness was  approximately  $176.7 million and its stockholders'
deficit was approximately  $18.9 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  entrance  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.    Subsequent Event

     On August 2, 1999, the Company and Sodak Gaming,  Inc. ("Sodak")  announced
they have signed a definitive agreement for the Company to purchase a subsidiary
of  Sodak  which  owns or will  own the  Miss  Marquette  riverboat  casino  and
associated  real  property  and assets  from  Sodak.  The  agreement  includes a
purchase  price  of  approximately  $41.7  million.  Completion  of the  sale is
conditioned  upon  regulatory  approvals,   financing,   satisfaction  of  other
conditions  to  the  pending  merger  between  Sodak  and   International   Game
Technology, and other conditions.

      The Miss Marquette  riverboat gaming and entertainment  complex includes a
914-position riverboat casino,  including 698 slot machines,  with approximately
18,747  square feet of gaming  space;  a  590-space  parking  lot; a  land-based
restaurant/buffet;  a live  entertainment  showroom;  a  24-room  hotel;  a full
service  marina  with  32-slip  spaces,   and  off-site   facilities   including
administrative space and laundry facilities.

                                       16


<PAGE>


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

      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  on  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 for them; changes in regulations  affecting the
gaming  industry;  the  continued  operation  of the  Helena  Bridge  connecting
Arkansas to Coahoma County,  Mississippi,  the location of the Lady Luck Casinos
and Entertainment  Resort complex; the ability of the Company to comply with its
Indenture covering the First Mortgage Notes Due 2001 (the "2001 Notes");  future
acquisitions   or  strategic   partnerships;   general   business  and  economic
conditions;  the  Company's  ability to become Year 2000  compliant  in a timely
manner and within its cost estimates  including the risk that one or more of the
representations  provided  to the Company by its  suppliers  may  ultimately  be
proven  false;  and other  factors  described at various  times 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  forward-looking  statements,
which statements are made pursuant to the Private Litigation Reform Act of 1995.
These  forward-looking  statements  speak only as of the date they are made. The
Company  expressly  disclaims any obligation or  undertaking to disseminate  any
updates or revisions to any  forward-looking  statement contained in this report
to reflect any change in its  expectations  with regard to that  forward-looking
statement or any change in events,  conditions  or  circumstances  on which that
forward-looking  statement is based.  See  "--Certain  Risks and  Uncertainties"
below for discussion of some of these factors.

Results of Operations
=====================

Three Months Ended June 30,1999 Compared to the Three Months Ended June 30, 1998
- --------------------------------------------------------------------------------

      For the three months ended June 30, 1999 as compared to 1998, consolidated
gross revenues increased to $41.2 million from $40.6 million,  respectively,  an
increase of $0.6 million or 1%.

     Comparisons of the Company's  consolidated  gross revenues  between periods
may  not  be  meaningful   as  a  result  of  the  Company's   sale  of  certain
underperforming  assets.  The Company has sold  substantially all of the assets,
excluding gaming equipment and certain non-contiguous real property,  associated
with its Lady Luck Biloxi casino  effective June 11, 1998.  The Company's  gross
revenues from  operations  during the three months ended June 30, 1998 generated
by Lady Luck Biloxi was $4.0 million.

      Gross revenues at the Lady Luck Casinos & Entertainment  Resort  increased
from $25.0 million to $28.5 million,  an increase of $3.5 million or 14%, during
the three  months  ended  June 30,  1998 and  1999,  respectively.  Despite  the
disruption caused by hotel  construction,  the Lady Luck Casinos & Entertainment
Resort's gross revenues  increased  primarily due to a $2.6 million  increase in
slot  machine  revenues  and a $0.4 million  increase in hotel  revenues.  These
increases in revenues were due to additional  customers attracted by the opening
of the new 314-room hotel adjacent to the Country Casino on April 30, 1999 which
increased  the daily  supply of  available  rooms from 293 to 607. The Lady Luck
Casinos & Entertainment  Resort increased the average number of slot machines in
operation  from 1,321 to 1,475,  an increase  of 154 or 12% between  comparative
periods to accommodate the additional customers.

                                       17

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

      Gross  revenues at Lady Luck Natchez  increased  from $8.7 million to $9.5
million,  an increase of $0.8 million or 9%,  during the three months ended June
30, 1998 and 1999,  respectively.  Lady Luck Natchez's gross revenues  increased
due to a $0.6  million  increase in slot  machine  revenues  and a $0.1  million
increase  in  food  and  beverage  revenues.  These  increases  were  due to the
following:  (1) the addition of more bus line runs  including  group sales;  (2)
additional  advertising;  (3) a full quarter of operations and the addition of a
lunch menu during the  current  year  period at a nearby  off-site  full-service
restaurant  which opened during May 1998 that has attracted an increased  number
of new visitors to the casino;  (4) the remodeling of two  additional  floors of
the River Park Hotel  between  comparative  periods  which are  believed to have
attracted more affluent customers; and, (5) the use of a check guarantee service
during the current  year period  which has enabled  Lady Luck  Natchez to cash a
larger volume of customer checks at the casino.

      The Company's  investment in the Bettendorf joint venture is accounted for
under the  equity  method and the  Company's  portion of income or loss from the
joint venture is included in gross  revenues.  In addition,  the Company's gross
revenues  include  income from leasing a gaming vessel to the  Bettendorf  joint
venture and management fee income for managing the  Bettendorf  joint  venture's
operations.  The combined  gross revenues  recognized by the Company  related to
these items  increased from $2.8 million to $3.2 million during the three months
ended June 30, 1998 and 1999, respectively. The Bettendorf joint venture's gross
revenues  increased  from $22.8  million to $26.1  million,  an increase of $3.3
million  or 14%,  during  the  three  months  ended  June  30,  1998  and  1999,
respectively.  These increases were primarily due to a $1.7 million  increase in
slot machine revenues and the addition of $1.1 million in hotel revenues.  These
increases in revenues were due to additional  customers attracted by the opening
of the new 256-room hotel which opened in September  1998. The Bettendorf  joint
venture  increased the average  number of slot machines in operation from 991 to
1,163, an increase of 172 or 17% between  comparative periods to accommodate the
additional  customers.  These  increases  in  revenues  resulted  in  additional
management  fees  and  net  income  for the  Company  despite  increases  in the
Bettendorf  joint venture's  operating  expenses and interest expense related to
the expansion and increased customer levels.

      Consolidated  casino  operating  expenses as a percentage of  consolidated
casino  revenues  decreased  from 43% in the three months ended June 30, 1998 to
42% in the three months ended June 30, 1999, primarily due to the following: (1)
the  ceasing of  operations  in June 1998 of Lady Luck  Biloxi,  which  property
historically had operated at less favorable  margins than the Company's  average
margin;  (2) reductions in the relative cost of complimentary  food and beverage
furnished  to casino  customers;  and, (3)  relative  reductions  in payroll and
related costs at Lady Luck Natchez.  These  decreases  were offset  partially by
increased cash incentives to slot machine customers in relation to slot revenues
due to  relatively  more  customers  using slot club cards  while  playing  slot
machines.

     Food and beverage costs and expenses,  prior to  reclassifying  the cost of
complimentaries,  as a percentage of related revenues decreased from 90% for the
three  months  ended June 30,  1998 to 87% for the three  months  ended June 30,
1999.  This  decrease was primarily due to the closing in June 1998 of Lady Luck
Biloxi, which property  historically operated at less favorable margins than the
Company's other properties.  The effects of this reduction were partially offset
by increases in relative food and beverage costs.

      Gross room revenues for the River Park Hotel  increased  approximately  7%
during the three months ended June 30, 1999  compared  with the prior year three
months as a result of increasing its average daily room rate from $36 to $45, an
increase of $9 or 25%. The  additional  gross room revenues from the increase in
the average daily room rate was offset partially by a decrease in occupancy from
92% to 81% between  comparative  three month  periods.  The Lady Luck  Casinos &
Entertainment Resort completed  construction of its 314-room Country hotel which
opened April 30, 1999 and  experienced  an occupancy  rate of 47% and an average
daily room rate of $42.  During the three months ended June 30, 1999 as compared
with the prior year,  gross room

                                       18

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

revenues of the Rhythm & Blues hotel  decreased  by  approximately  8%.  Between
comparative  periods,  the Rhythm & Blues hotel's  occupancy rate decreased from
91% to 71%,  while  average  daily  room rates  increased  from $32 to $39 which
increase  was possible in part due to  remodeling  during the three months ended
March 31, 1999. During the three months ended June 30, 1999 as compared with the
prior  year,   gross  room  revenues  of  the  Riverbluff   hotel  increased  by
approximately  4%. The Riverbluff  hotel's  occupancy rate increased from 72% to
75% between  comparative periods and average daily room rates increased from $25
to $26.  Increased  offerings of hotel rooms at these facilities to patrons on a
complimentary   basis  positively   affected  occupancy  rates.  The  Lady  Luck
Bettendorf hotel,  which opened during September 1998,  experienced an occupancy
rate of 78% during the three  months ended June 30, 1999 and achieved an average
daily room rate of $56.

      Selling,  general and  administrative  expenses as a  percentage  of total
gross revenues  decreased from 31% to 28% during the three months ended June 30,
1998 and 1999,  respectively.  The decrease was primarily due to the  following:
(1) the  absence  of  operations  of the  relatively  underperforming  Lady Luck
Biloxi, which historically operated at less favorable margins than the Company's
average; (2) an absence in the current year period of accruals made in the prior
year period related to unfavorable employee medical claims experience;  and, (3)
recovery of legal  costs and  reversal of  accruals  related to  settlements  of
specific litigation. These decreases were partially offset by the following: (1)
accruals  for  possible  assessments  related to  non-compliance  with  currency
transaction  reporting  requirements;  and, (2) increased record retention costs
related to optically  scanning a significant amount of back office documents and
storing the images on compact discs for later retrieval.

     Operating income was $7.5 million for the three months ended June 30, 1999.
Operating  income was $8.4 million for the three months ended June 30, 1998.  In
addition to the changes  described  above,  the decrease in operating income was
primarily  due to  operating  income for the prior year period  including a $2.8
million gain, net of reserves for disposition  costs,  recognized on the sale of
substantially all of the assets  associated with Lady Luck Biloxi.  The decrease
was also due to $0.4 million of preopening expense related to the opening of the
Country hotel and $0.3 million of  additional  related party license fees in the
current year period resulting from improved earnings.

     Income  applicable  to common  stockholders  was $2.2  million or $0.46 per
share for the three  months ended June 30, 1999  compared  $2.5 million or $0.52
per share for the three  months  ended June 30,  1998.  The  decrease  in income
applicable to common stockholders due to the items described above was partially
offset due a reduction in net interest  expense due to capitalizing  interest on
funds used during  construction  of the 314-room  Country hotel at the Lady Luck
Casinos and Entertainment Resort.

Six Months Ended June 30, 1999 Compared to the Six Months Ended June 30, 1998
- -----------------------------------------------------------------------------

     For the six months  ended June 30, 1999 as  compared to 1998,  consolidated
gross revenues  decreased to $81.1 million from $85.7 million,  respectively,  a
decrease of $4.6 million or 5%.

     Comparisons of the Company's  consolidated  gross revenues  between periods
may  not  be  meaningful   as  a  result  of  the  Company's   sale  of  certain
underperforming  assets.  The Company has sold  substantially all of the assets,
excluding gaming equipment and certain non-contiguous real property,  associated
with its Lady Luck Biloxi casino  effective June 11, 1998.  The Company's  gross
revenues from operations  during the six months ended June 30, 1998 generated by
Lady Luck Biloxi was $11.0 million.

      Gross revenues at the Lady Luck Casinos & Entertainment  Resort  increased
from $51.3 million to $55.9  million,  an increase of $4.6 million or 9%, during
the six  months  ended  June  30,  1998  and  1999,  respectively.  Despite  the
disruption caused by hotel  construction,  the Lady Luck Casinos & Entertainment
Resort's gross revenues  increased  primarily due to a $4.2 million  increase in
slot  machine  revenues  and a $0.4 million  increase in hotel  revenues.  These
increases in revenues were due to additional  customers attracted by the opening
of the new 314-room hotel adjacent to the Country Casino on April 30, 1999 which
increased  the daily  supply of  available  rooms from 293 to 607. The Lady Luck
Casinos & Entertainment  Resort increased the average number of slot machines in
operation  from 1,328 to 1,514,  an increase  of 186 or 14% between  comparative
periods to accommodate the additional customers.

                                       19

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

      Gross revenues at Lady Luck Natchez  increased from $17.5 million to $19.3
million,  an increase of $1.8  million or 10%,  during the six months ended June
30, 1998 and 1999,  respectively.  Lady Luck Natchez's gross revenues  increased
due to a $1.5  million  increase in slot  machine  revenues  and a $0.2  million
increase  in  food  and  beverage  revenues.  These  increases  were  due to the
following::  (1) the addition of more bus line runs including  group sales;  (2)
additional advertising; (3) six months of operations and the addition of a lunch
menu during the current year period at a nearby off-site full-service restaurant
which  opened  during May 1998 that has  attracted  an  increased  number of new
visitors to the casino; (4) the remodeling of two additional floors of the River
Park Hotel between comparative periods which are believed to have attracted more
affluent  customers;  and,  (5) the use of a check  guarantee  service  during a
portion of the current year period which has enabled Lady Luck Natchez to cash a
larger volume of customer checks at the casino.

      The Company's  investment in the Bettendorf joint venture is accounted for
under the  equity  method and the  Company's  portion of income or loss from the
joint venture is included in gross  revenues.  In addition,  the Company's gross
revenues  include  income from leasing a gaming vessel to the  Bettendorf  joint
venture and management fee income for managing the  Bettendorf  joint  venture's
operations.  The combined  gross revenues  recognized by the Company  related to
these items  increased  from $5.3 million to $5.7 million  during the six months
ended June 30, 1998 and 1999, respectively. The Bettendorf joint venture's gross
revenues  increased  from $43.1  million to $49.7  million,  an increase of $6.6
million  or  15%,   during  the  six  months  ended  June  30,  1998  and  1999,
respectively.  These increases were primarily due to a $3.6 million  increase in
slot machine revenues and the addition of $2.0 million in hotel revenues.  These
increases in revenues were due to additional  customers attracted by the opening
of the new 256-room hotel which opened in September  1998. The Bettendorf  joint
venture  increased the average  number of slot machines in operation from 971 to
1,160, an increase of 189 or 19% between  comparative periods to accommodate the
additional  customers.  These  increases  in  revenues  resulted  in  additional
management  fees  and  net  income  for the  Company  despite  increases  in the
Bettendorf  joint venture's  operating  expenses and interest expense related to
the expansion and increased customer levels.

      Consolidated  casino  operating  expenses as a percentage of  consolidated
casino revenues  decreased from 43% in the six months ended June 30, 1998 to 41%
in the six months ended June 30, 1999,  primarily due to the following:  (1) the
ceasing of  operations  in February  1998 of Lady Luck  Central City and in June
1998 of Lady Luck Biloxi,  which  properties  historically  has operated at less
favorable  margins than the  Company's  average  margin;  (2)  reductions in the
relative cost of complimentary  food and beverage furnished to casino customers;
and, (3) relative  reductions in payroll and related costs at Lady Luck Natchez.
These decreases were offset partially by the following: (1) increases in payroll
and related costs at the Lady Luck Casino & Entertainment Resort in an effort to
improve the quality of service to customers;  and (2) increased cash  incentives
to slot machine  customers in relation to slot revenues due to  relatively  more
customers using slot club cards while playing slot machines.

      Food and beverage costs and expenses,  prior to reclassifying  the cost of
complimentaries,  as a percentage of related revenues decreased from 90% for the
six months  ended June 30, 1998 to 86% for the six months  ended June 30,  1999.
This  decrease was  primarily  due to the closing in February  1998 of Lady Luck
Central City and June 1998 of Lady Luck Biloxi,  which  properties  historically
have operated at less favorable margins than the Company's other properties. The
effects of these reductions were partially offset by relative increases in labor
and food and  beverage  costs at Lady Luck  Natchez and the Lady Luck  Casinos &
Entertainment Resort.

      Gross room revenues for the River Park Hotel  increased  approximately  9%
during  the six  months  ended June 30,  1999  compared  with the prior year six
months as a result of increasing its average daily room rate from $36 to $45, an
increase of $9 or 25%. The  additional  gross room revenues from the increase in
the average daily room rate was offset partially by a decrease in occupancy from
84% to 76%  between  comparative  six month  periods.  The Lady  Luck  Casinos &
Entertainment Resort completed  construction of its 314-room Country hotel which
opened April 30, 1999 and  experienced  an occupancy  rate of 47% and an average
daily room rate of $42.  During the six months  ended June 30,  1999

                                       20

<PAGE>

as compared with the prior year, gross room revenues of the Rhythm & Blues hotel
decreased by approximately 2%. Between comparative  periods,  the Rhythm & Blues
hotel's occupancy rate decreased from 89% to 80%, while average daily room rates
increased  from $32 to $37 which increase was possible in part due to remodeling
during the three months  ended March 31, 1999.  During the six months ended June
30, 1999 as compared with the prior year,  gross room revenues of the Riverbluff
hotel  increased by  approximately  9%. The  Riverbluff  hotel's  occupancy rate
increased  from 71% to 74% between  comparative  periods and average  daily room
rates  increased  from $25 to $27.  Increased  offerings of hotel rooms at these
facilities to patrons on a complimentary  basis  positively  affected  occupancy
rates.  The Lady Luck  Bettendorf  hotel,  which opened during  September  1998,
experienced  an occupancy  rate of 75% during the six months ended June 30, 1999
and achieved an average daily room rate of $55.

     Selling, general and administrative expenses as a percentage of total gross
revenues decreased from 30% to 27% during the six months ended June 30, 1998 and
1999,  respectively.  The decrease was primarily due to the  following:  (1) the
absence of operations of the relatively  underperforming Lady Luck Biloxi, which
historically  operated at less favorable margins than the Company's average; (2)
an absence in the current year period of accruals  made in the prior year period
related to an unfavorable  employee medical claims  experience;  (3) recovery of
legal  costs and  reversal  of  accruals  related  to  settlements  of  specific
litigation;  and,  (4) an absence in the  current  year  period of repair  costs
related to storm damage incurred in the prior year period.  These decreases were
partially  offset by the  following:  (1) increased  administrative  payroll and
related costs; (2) accruals for possible  assessments  related to non-compliance
with currency  transaction  reporting  requirements;  and, (3) increased  record
retention  costs  related to  optically  scanning a  significant  amount of back
office documents and storing the images on compact discs for later retrieval.

     Operating  income was $16.2 million for the six months ended June 30, 1999.
Operating  income  was $16.3  million  for the six months  ended June 30,  1998.
Despite  the  positive  changes  described  above,  operating  income  decreased
primarily  due to  operating  income for the prior year period  including a $2.8
million gain, net of reserves for disposition  costs,  recognized on the sale of
substantially all of the assets  associated with Lady Luck Biloxi.  The decrease
was also due to $0.4 million of preopening expense related to the opening of the
Country hotel and $0.4 million of  additional  related party license fees in the
current year period  resulting  from improved  earnings.  These  decreases  were
partially offset by a $0.3 million net reduction in depreciation  expense due to
the sales of Lady Luck  Central  City in  February  1998 and Lady Luck Biloxi in
June 1998 offset  partially by  depreciation  related to the Country hotel which
opened April 30, 1999.

     Income  applicable  to common  stockholders  was $5.3  million or $1.09 per
share for the six months ended June 30, 1999  compared $4.6 million or $0.93 per
share for the six  months  ended  June 30,  1998.  In  addition  to the  changes
described  above, the increase in income  applicable to common  stockholders was
primarily  due  to the  following:  (1) a  reduction  in  net  interest  expense
primarily  resulting from the  capitalization  of $0.5 million interest on funds
used during  construction of the 314-room Country hotel at the Lady Luck Casinos
and  Entertainment  Resort;  and, (2) a $0.2 million increase in interest income
due to increases in cash and marketable securities received as a result of asset
sales and from  operations.  These positive  factors were offset  partially by a
$0.1  million  increase  from  compounding  on  unpaid  prior  dividends  on the
Company's Mandatory Cumulative Redeemable Preferred Stock.





                                       21

<PAGE>

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

Operating Casinos
- -----------------

      Dollar  amounts  shown in the  following  tables for gross  revenues,  net
revenues,  management fee and operating income are in millions. Operating margin
is calculated as operating income divided by net revenues.

      Lady Luck Casinos and Entertainment Resort
      ------------------------------------------

                                            %                             %
                         Three Months    Increase      Six Months      Increase
                            Ended       (Decrease)       Ended        (Decrease)
                           June 30,      1999 vs.       June 30,        1999
                      ----------------- ---------- ------------------ ----------
                        1999     1998     1998       1999      1998      1998
                      -------- -------- ---------- --------  -------- ----------
Gross revenues.....   $   28.5 $   25.0     14     $   55.9  $   51.3     9
Net revenues.......       25.7     22.7     13         50.7      46.6     9
Management fee.....        1.0      0.7     43          1.9       1.6    19
Operating income...        4.0      4.9    (18)         9.8      11.1   (12)
Operating margin...       16%      22%      (6) pts    19%       24%     (5)pts.


Average daily net
  win per table
  game.............   $  643   $  597        8     $  624    $  647      (4)
Average number of
 tables in
 operations........       49       50       (2)        49        50      (2)
Average daily net
  win per slot
  machine..........   $  160   $  157        2     $  155    $  160      (3)
Average number of
  of slot machines
  in operation.....    1,475    1,321       12      1,514     1,328      14


      Lady Luck Natchez
      -----------------

                                             %                            %
                         Three Months    Increase      Six Months      Increase
                            Ended       (Decrease)       Ended        (Decrease)
                           June 30,      1999 vs.       June 30,         1999
                      ----------------- ---------- ------------------ ----------
                        1999     1998     1998       1999      1998      1998
                      -------- -------- ---------- --------  -------- ----------
Gross revenues.....   $    9.5 $    8.7      9     $   19.3  $   17.5    10
Net revenues.......        8.7      7.9     10         17.8      15.9    12
Management fee.....        0.3      0.2     50          0.7       0.5    40
Operating income...        1.2      1.0     20          2.6       2.2    18
Operating margin...       14%      13%       1 pt.     15%       14%      1 pt.


Average daily net
  win per table
  game.............   $  699   $  662        6     $  756    $  734       3
Average number of
 tables in
 operations........       16       16        -         16        16       -
Average daily net
  win per slot
  machine..........   $  114   $  111        3     $  118    $  111       6
Average number of
  of slot machines
  in operation.....      653      613        7        648       615       5



                                       22
<PAGE>

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


      Lady Luck Bettendorf (a) (b)
      --------------------


                                             %                             %
                         Three Months    Increase      Six Months      Increase
                            Ended       (Decrease)       Ended        (Decrease)
                           June 30,      1999 vs.       June 30,         1999
                      ----------------- ---------- ------------------ ----------
                        1999     1998     1998       1999      1998      1998
                      -------- -------- ---------- --------  -------- ----------
Gross revenues.....   $   26.1 $   22.8    14      $   49.7  $  43.1     15
Net revenues.......       24.6     21.6    14          46.8     40.7     15
Management fee.....        0.7      0.6    17           1.3      1.1     18
Operating income...        4.2      3.2    31           7.3      6.1     20
Operating margin...       17%      15%      2 pts.     16%      15%       1 pt.


Average daily net
  win per table
  game.............   $  745   $  770      (3)     $  715    $ 772       (7)
Average number of
 tables in
 operations........       42       37      14          43       37       16
Average daily net
  win per slot
  machine..........   $  186   $  200      (7)     $  178    $ 192       (7)
Average number of
  of slot machines
  in operation.....    1,163      991      17       1,160      971       19
- ---------------------------
      (a)  Lady Luck  Bettendorf is 50% owned by LLQC. The Company  includes 50%
           of its net  income as equity in net  income of  affiliates  using the
           equity method of accounting.

      (b)  The  Illinois   governor  approved  dockside  gaming  in  that  state
           effective June 1999 lifting the cruising  requirement.  The long-term
           effects of this  change,  if any,  on  competition  from an  Illinois
           riverboat in close proximity to Lady Luck Bettendorf is not presently
           known.

                                       23

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

Liquidity and Capital Resources
- -------------------------------

      During the six months  ended June 30,  1999,  the Company  generated  $6.0
million in cash from operations. The primary sources during the six months ended
June  30,  1999  of cash  and  non-cash  resources  were:  (1)  cash  flow  from
operations; (2) cash on hand at the beginning of the year; (3) $6.2 million from
the sale of marketable  securities;  (4) $1.5 million  distribution  of earnings
from the  Bettendorf  Joint  Venture;  and (5) the purchase of slot  machines on
contracts with their  manufacturers  to be repaid over time. The primary uses of
cash and non-cash  resources  during the six months  ended June 30, 1999,  other
than operating expenditures, include:

A.    $14.6 million for net property and equipment primarily related to the
           Lady Luck Casinos and Entertainment Resort as follows:

     -    $10.8 million for  continuation  of construction of a 314-room hotel

     -    $2.9  million  for  continuing  production  and  installation  of  new
          generator systems

     -    $0.4  million for  continuation  of  remodeling  of the Rhythm & Blues
          Hotel

B.    $0.4 million for the re-payment of debt and slot contracts.

C.    $0.4  million for the  acquisition  of slot  machines and other assets by
        certain subsidiaries for the incurrence of indebtedness.

D.    $1.2 million for accrual of preferred stock dividends.

      Lady Luck  Central  City is expected  to require  cash  infusions  of $0.1
million  during the  remainder of 1999,  the expense  portion of which was fully
accrued as of  December  31,  1997 for  payments  on the  remaining  parking lot
leases,  including  the  purchase of the two  remaining  lots as required by the
contracts.  The  sellers  will  finance a portion  of the  purchases.  Lady Luck
Central City will require  additional  cash  infusions  related to these parking
lots in periods beyond 1999.

      During the remainder of 1999, Lady Luck Biloxi is expected to require cash
infusions of up to $0.2 million,  the expense portion of which was fully accrued
as of December 31, 1998, for payments on a lease and other specific liabilities.
The lease cost is $0.2  million  annually  through  May 2008,  unless an earlier
assignment  to Grand  Casinos of  Mississippi,  Inc.,  pursuant to an asset sale
agreement,  can be  executed  or an early  buy-out  can be  negotiated  with the
lessor.  A reserve was  established  as of December 31, 1998 for the  discounted
future  expected  expense  related to this  lease.  Lady Luck Biloxi may require
additional cash infusions related to this lease in periods beyond 1999 for lease
payments if the lease is not  assigned or bought out and for the  settlement  of
specific other remaining obligations of Lady Luck Biloxi.

      Pursuant  to a  development  agreement  with the City of  Bettendorf,  the
Bettendorf Joint Venture is developing a marina with seasonal  transient docking
facilities.  The  development  agreement  requires  that in the  event  that the
construction  of the  marina  is not  completed  before  April 1,  1999,  unless
completion is restricted beyond the control of the Bettendorf Joint Venture, the
Bettendorf  Joint Venture must pay the City $100,000 per month until the project
has been  completed.  The  Bettendorf  Joint  Venture is currently  pursuing the
necessary  licenses for development of the marina. As approvals for the licenses
are pending  environmental  evaluations and flood plain analyses,  the continued
development of the marina is beyond the control of the Bettendorf Joint Venture,
thus  no  liquidated  damages  are  being  assessed.  As of  June  30,1999,  the
Bettendorf Joint Venture had incurred  approximately $72,000 of costs related to
the  marina and  anticipates  that,  if  constructed,  the  marina  will cost an
additional  amount not in excess of $2,000,000,  of which the  Bettendorf  Joint
Venture is responsible for approximately $1,000,000.

                                       24

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

      In  addition,  the  Bettendorf  Joint  Venture  is  demolishing  the Plaza
building at 1823 State Street and  preparing  the site for donation  back to the
City. This cost of this process is $225,000 and will be completed during 1999.

      The Bettendorf  Joint Venture is developing plans to build-out and operate
an  upscale   restaurant  in  the  Lady  Luck  Center  adjacent  to  its  hotel.
Construction is currently  anticipated to begin during 1999 with costs estimated
not to exceed $1.1 million.  The Bettendorf Joint Venture plans to fund the cost
of this project from its cash on hand and from its operations.

      During  August  1998,  MLI  entered  into an  agreement  for and began the
construction of a new 314-room hotel adjacent to its Country  Casino.  The hotel
opened April 30, 1999.  The Company has funded the  construction  primarily with
the proceeds from the sale of substantially all of LLB's operating  assets.  The
completed project had total costs of approximately $16.7 million.

      During March 1999,  MLI entered into an agreement  for the  production  of
five new generators for the Lady Luck Casinos and Entertainment Resort. The cost
of production and installation of the generators is approximately  $4.2 million,
$2.9  million  of  which  had  been  paid as of June 30,  1999.  The  generators
commenced power production  during July 1999 and the balance of the project will
be paid from cash on hand and from  operations  during the three  months  ending
September 30, 1999.

     The Company  and Sodak  Gaming,  Inc.  ("Sodak")  have signed a  definitive
agreement  for the Company to purchase a subsidiary  of Sodak which owns or will
own the Miss Marquette  riverboat casino and associated real property and assets
from Sodak. The agreement includes a purchase price of $41.7 million. Completion
of the sale is conditioned  upon  regulatory  approvals,  financing (see below),
satisfaction  of other  conditions  to the  pending  merger  between  Sodak  and
International  Game  Technology,   and  other  conditions.  The  Miss  Marquette
riverboat gaming and  entertainment  complex  includes a 914-position  riverboat
casino,  including 698 slot machines,  with approximately  18,747 square feet of
gaming space; a 590-space  parking lot; a land-based  restaurant/buffet;  a live
entertainment  showroom;  a 24-room  hotel;  a full service  marina with 32-slip
spaces,  and  off-site  facilities  including  administrative  space and laundry
facilities.

      No further  significant  expenditures  for projects under  development are
committed  to be made by the  Company  from  existing  cash  or cash  flow  from
operations.  Various  amounts of cash and non-cash  resources may be used during
1999 for other  capital  improvements,  expansions or  acquisitions  that cannot
currently be estimated  and may be  contingent  on 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 on cash available and market  conditions at the time
any commitment is made.

      The  Company  may also  repurchase  all or a portion  of the 2001 Notes in
early  satisfaction  of any required  repurchase  expected  under the  Indenture
governing  the 2001  Notes or  otherwise,  the amount of which and the timing of
repurchase  cannot  currently be estimated  and are  dependent on adequate  cash
availability  and market  conditions.  The Company  continues to explore various
options to  refinance  the 2001 Notes and intends to seek  financing to fund its
purchase  of the Miss  Marquette  riverboat  casino  and  associated  assets  as
described  above.  However,  there is no guarantee that terms  acceptable to the
Company can be negotiated.  The Company  anticipates that it will not repurchase
any  portion  of the  2001  Notes  in  1999  other  than  in  connection  with a
refinancing.

      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, 1999,
approximately  $6.0 million ($3.0 million net of reserves and accruals) 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.  During
1998, the contractor filed for bankruptcy.  The filing listed $1.5 million as an
accrued construction  receivable and did not list the partially completed vessel
as an asset. The Company has relocated the vessel from the shipyard at a cost of
approximately $200,000.

                                       25

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

      The Company is involved in specific  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 as Item 1, Part I).

      The Company is subject to certain federal,  state and local  environmental
protection,  health and safety laws,  regulations  and ordinances  that apply to
businesses  generally,  including  the Clean Air Act,  the Clean Water Act,  the
Resource   Conservation  and  Recovery  Act,  the  Comprehensive   Environmental
Response,   Compensation   and  Liability   Act,  the  Oil  Pollution  Act,  the
Occupational  Safety and Health Act, and similar  state  statutes (see Note 8 to
the condensed consolidated financial statements included as Item 1, Part I).

      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  4,881,003  and to increase the par
value of these  shares  from $0.001 to $0.006 per share.  Instead of  fractional
shares  resulting from the Reverse Split,  stockholders  received 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.

      On June 21, 1999, the Company was informed by the Nasdaq  National  Market
that it had  determined the Company was no longer  eligible for listing  because
the Company's  Common Stock failed to maintain  market value of public float and
bid  price,  composed  of total  shares  outstanding  reduced  by those  held by
directors and officers, as defined,  greater than or equal to $15.0 million, and
a bid  price  of  at  least  $5.00,  respectively,  in  accordance  with  Nasdaq
Marketplace Rules 4450(b)(3) and 4450(b)(4). The Company since has been accepted
for listing on the Nasdaq Smallcap Market.

     The Company is highly  leveraged.  As of June 30, 1999, the Company's total
long-term  indebtedness was  approximately  $176.7 million and its stockholders'
deficit was approximately  $18.9 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  entrance  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.

      Andrew H. Tompkins,  Chairman and Chief Executive  Officer of the Company,
beneficially owns  approximately 46% of the Company's  outstanding Common Stock.
As a result of his  ownership  and  control,  Mr.  Tompkins  has the  ability to
significantly  influence the Company's  affairs,  including  electing all of its
directors and (except as otherwise  provided by law)  approving or  disapproving
other  matters  submitted to a vote of the Company's  stockholders,  including a
merger, consolidation or sale of assets.

      Mr.  Tompkins also owns a casino-hotel  in Las Vegas,  Nevada and the Lady
Luck trademark and a customer list, which the Company licenses from him. The Las
Vegas  casino-hotel has incurred  substantial  indebtedness and is in default on
that debt as of June 30, 1999.  Mr.  Tompkins is personally  liable for the debt
and has pledged  certain of his assets,  including  the Lady Luck  trademark and
customer   list,  as  collateral   for  the  benefit  of  the  holders  of  that
indebtedness.  As a result of the current default, these lenders are entitled to
the benefit of this  collateral and could

                                       26

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

foreclose on the pledge and seize the Lady Luck  trademark and customer list and
sell them to a third party.  In addition,  Mr.  Tompkins may be required to sell
his Common Stock in the Company,  the trademark and the customer list to satisfy
the debt.

      Pursuant to the Indenture,  a sale of Mr. Tompkins' Common Stock resulting
in another person beneficially owning more than 35% of the Company's outstanding
common stock would trigger a Change in Control event, which would in turn permit
any holder of the  Company's  outstanding  2001 Notes to require  the Company to
repurchase  all or any part of such holder's 2001 Notes at a cash price equal to
101% of the principal amount thereof,  plus accrued and unpaid  interest.  As of
July 29,  1999,  the  closing  market  price of the 2001  Notes,  as reported by
Donaldson,  Lufkin  and  Jenrette,  was  101.75%.  In  addition,  a sale  of Mr.
Tompkins' Common Stock resulting in another person beneficially owning more than
30% of the  Company's  outstanding  Common  Stock  or a  change  in the  persons
constituting a majority of the board of directors over a two-year period (unless
new  directors  are elected or nominated by two-thirds of the directors who were
directors at the  beginning of the period)  would  trigger the change in control
provisions in the LLGC agreements  with Alain Uboldi,  LLGC's  President,  Chief
Operating Officer and Director,  and Rory J. Reid, LLGC's Senior Vice President,
General   Counsel,   Secretary  and  Director  (see  Note  6  to  the  Condensed
Consolidated Financial Statements included in Part I., Item 1.)

Year 2000
- ---------

      The Company's  computer  systems 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 on or after January 1, 2000. In order to
address this issue, the Company has retained an outside consultant to help it to
assess the computer  systems used in the  Company's  business  that are not Year
2000  compliant,  and prepare and implement  its Year 2000  computer  compliance
program.

      The Company has divided the systems  located at each of its properties and
corporate offices into two categories: (1) systems that would have a significant
effect on operations or financial  statements (the "mission critical  systems"),
such as slot  systems  and  lodging  and gaming  systems,  and (2) low  priority
systems (for  example,  individual  personal  computers or  workstations).  Each
category  included both IT Systems (for example,  network  software and hardware
systems) and Non-IT  Systems (for  example,  devices that are  potentially  date
sensitive due to their  dependency  on a built in computer  chip or  proprietary
software developed by a third party). The Company has to-date relied exclusively
on representations of the suppliers of its systems to determine whether a system
is Year 2000 compliant. As of June 30, 1999, the Company has determined that the
total  costs  related to the  repair and  replacement  of the  mission  critical
systems that it has  evaluated  that are not yet Year 2000  compliant  would not
have a material adverse effect on the Company. In making this determination, the
Company has relied on written representations from the Company's computer system
suppliers that those suppliers will provide the Company with applicable software
upgrades in a timely  manner.  As of June 30, 1999, the Company has not expended
significant funds on Year 2000 compliance and expects expenditures not in excess
of $500,000 will be necessary to complete  remediation.  The Company  expects to
fund  these  costs  through  cash on hand and  operating  cash  flows.  If those
suppliers  fail to provide  upgrades in a timely  manner or the upgrades are not
functional, this failure or non-functionality may have a material adverse effect
on the Company, including the loss of the authority to operate electronic gaming
devices in one or more  jurisdictions if the electronic  monitoring systems were
to  become  non-functional  and  waivers  were  not  granted  by  the  licensing
authorities. The Company has so far evaluated approximately 80% of the Company's
unique systems and if any remaining systems that have not been evaluated are not
Year 2000  compliant  and cannot be Year 2000  compliant in a cost  efficient or
timely manner,  these costs or non-compliance may have a material adverse effect
on the Company.  The Company  intends to conduct  testing of the date  dependent
functions of specific systems beginning in August 1999. The Company also intends
to develop an internal  contingency plan for disaster recovery and processing by
November 1999.

                                       27

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

      In addition,  the Company  estimates  that the costs related to the repair
and replacement of the low priority systems that are not yet Year 2000 complaint
and any  costs  related  to not using  those  systems  until  they are Year 2000
compliant will not have a material adverse effect on the Company.

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 have a material  adverse
effect on the Company's  financial  results.  Seasonal revenue  fluctuations may
occur at the  Company's  existing  casinos in  Mississippi  and Iowa with winter
months typically yielding lower revenue due to adverse weather conditions.




<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
                    April 27, 1999.

                (b)  Not applicable.

                (c)  Election of Directors

                     At the  Annual  Meeting of  Stockholders  held on April 27,
                     1999,  Andrew H. Tompkins and Norman Little were  nominated
                     as Class III  directors  to serve  immediately  (subject to
                     approval of all governing  gaming  authorities with respect
                     to Norman  Little as a new  director  nominee)  with a term
                     expiring  at  the  2002  annual   meeting  or  until  their
                     successors  are duly elected and  qualified.  The voting on
                     such matters was as follows:

                                               For        Withhold      Abstain
                                            ---------     --------     ---------
                     Andrew  H. Tompkins    2,671,827         518         None

                     Norman Little          2,663,490       8,855         None

                (d)  Not applicable.


        Item 5. OTHER INFORMATION

                None


                                       29

<PAGE>


      Item 6.   EXHIBITS AND REPORTS ON FORM 8-K

                (a)  Exhibits.

                     Exhibit
                     Number    Description of Exhibits
                     ------    ------------------------

                      27        Financial Data Schedule

                (b)  Reports on Form 8-K.

                     Form 8-K dated August 9, 1999 relating to Item 2.




SIGNATURES


     Pursuant to the  requirements  of the  Securities and 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 13, 1999                   Lady Luck Gaming Corporation
                                          ----------------------------
                                          Registrant


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






                                       30

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (This schedule  contians summary financial  information  extracted from the
Consolidated  Statements of Operations  for the year ended December 31, 1998 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-31-1999
<PERIOD-START>                  JAN-01-1999
<PERIOD-END>                    JUN-30-1999
<EXCHANGE-RATE>                    1
<CASH>                           24,969
<SECURITIES>                     13,047
<RECEIVABLES>                     1,428
<ALLOWANCES>                        433
<INVENTORY>                         832
<CURRENT-ASSETS>                 41,766
<PP&E>                          165,697
<DEPRECIATION>                   34,031
<TOTAL-ASSETS>                  194,852
<CURRENT-LIABILITIES>            15,239
<BONDS>                         176,701
            21,815
                           0
<COMMON>                             29
<OTHER-SE>                      (18,932)
<TOTAL-LIABILITY-AND-EQUITY>    194,852
<SALES>                          74,335
<TOTAL-REVENUES>                 81,059
<CGS>                            29,682
<TOTAL-COSTS>                    29,682
<OTHER-EXPENSES>                 28,417
<LOSS-PROVISION>                    189
<INTEREST-EXPENSE>               10,431
<INCOME-PRETAX>                   6,572
<INCOME-TAX>                         60
<INCOME-CONTINUING>               6,512
<DISCONTINUED>                        0
<EXTRAORDINARY>                       0
<CHANGES>                             0
<NET-INCOME>                      6,512
<EPS-BASIC>                      1.09
<EPS-DILUTED>                      1.09



</TABLE>


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