LADY LUCK GAMING CORP
10-Q, 1999-11-15
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: RFS HOTEL INVESTORS INC, 10-Q, 1999-11-15
Next: LADY LUCK GAMING CORP, 8-K, 1999-11-15



<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: September 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 November 5, 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

                                                  September 30,   December 31,
                                                      1999          1998
                                                  -------------  -------------
Current assets:
  Cash and cash equivalents...................... $      22,201  $      28,834
  Marketable securities..........................        18,092         19,219
  Accounts receivable, net.......................           736            862
  Inventories....................................           499            946
  Prepaid expenses...............................         1,744          1,333
                                                  -------------  -------------
   Total current assets..........................        43,272         51,194
                                                  -------------  -------------
Property and equipment, net of accumulated
   depreciation and amortization of $36,514 and
   $31,352 as of September 30, 1999 and December
   31, 1998, respectively........................       131,874        120,904

Other assets:
  Deferred financing fees and costs, net of
    accumulated amortization of $4,861 and
    $4,212 as of September 30, 1999 and December          1,226          1,875
    31, 1998, respectively.......................
  Investment in unconsolidated affiliate, net....        17,204         14,412
  Other..........................................         4,601          3,300
                                                  -------------  -------------
                                                         23,031         19,587
                                                  -------------  -------------
TOTAL ASSETS..................................... $     198,177  $     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

                                                  September 30,   December 31,
                                                      1999          1998
                                                  -------------  -------------
Current liabilities:
  Current portion of long-term debt.............  $       1,052  $         595
  Accrued interest..............................          1,859          1,834
  Accounts payable..............................          2,697          1,915
  Construction payables.........................          1,952          3,951
  Accrued property taxes........................            985          1,300
  Other accrued liabilities.....................          8,514          9,106
                                                  -------------  -------------
    Total current liabilities...................         17,059         18,701
                                                  -------------  -------------
Long-term debt:
  Mortgage notes payable........................        173,500        173,500
  Other long-term debt..........................          3,114          3,084
                                                  -------------  -------------
    Total long-term debt........................        176,614        176,584
                                                  -------------  -------------
      Total liabilities.........................        193,673        195,285
                                                  -------------  -------------
Commitments and contingencies (Notes 5 through 11)

Series A mandatory cumulative  redeemable
  preferred stock, $51.75 and $47.53, as
  of September 30, 1999 and December 31, 1998,
  respectively  per  share liquidation value,
  1,800,000 shares authorized, 433,638 shares
  issued and outstanding........................         22,442         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...........................        (49,349)       (55,622)
                                                  -------------  -------------
    Total stockholders' deficit.................        (17,938)       (24,211)
                                                  -------------  -------------
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT.....  $     198,177   $    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    Nine Months Ended
                                              September 30,        September 30,
                                          --------------------  --------------------
                                             1999       1998      1999       1998
                                          ---------  ---------  ---------  ---------
<S>                                       <C>        <C>        <C>        <C>
Revenue:
   Casino...............................  $  33,286  $  28,907  $  97,818  $  97,509
   Food and beverage....................      4,133      3,368     11,553     12,298
   Hotel................................      1,693      1,109      4,281      3,204
   Equity in net income of
     unconsolidated affiliate...........      1,952        787      5,242      3,884
   Management fees from
     unconsolidated affiliate...........        737        584      2,054      1,673
   Other................................      1,037        960      2,949      2,865
                                          ---------  ---------  ---------  ---------
      Gross revenues....................     42,838     35,715    123,897    121,433
      Less:  Promotional allowances....      (3,936)    (2,812)   (10,660)   (10,318)
                                          ---------  ---------  ---------  ---------
      Net revenues......................     38,902     32,903    113,237    111,115
                                          ---------  ---------  ---------  ---------
Costs and expenses:
   Casino...............................     14,257     11,613     40,873     40,857
   Food and beverage....................      1,260      1,115      3,467      3,974
   Hotel................................        502        245      1,333      1,210
   Other................................         23         20         51        120
   Selling, general and administrative..     12,687      9,915     34,371     35,260
   Related party license fees...........        921        839      2,944      2,453
   Gain on sale of assets...............          -          -          -     (2,848)
   Depreciation and amortization.......       2,487      2,156      6,760      6,760
   Pre-opening expenses.................          -          -        437          -
                                          ---------  ---------  ---------  ---------
      Total costs and expenses..........     32,137     25,903     90,236     87,786
                                          ---------  ---------  ---------  ---------
Operating income........................      6,765      7,000     23,001     23,329
Other income (expense):
   Interest income......................        360        584      1,295      1,341
   Interest expense.....................     (5,504)    (5,481)   (15,935)   (16,570)
   Other................................          1          -       (167)      (342)
                                          ---------  ---------  ---------  ---------
      Total other income (expense)......     (5,143)    (4,897)   (14,807)   (15,571)
                                          ---------  ---------  ---------  ---------
Income before income tax provision......      1,622      2,103      8,194      7,758
Income tax provision....................         30         15         90         45
                                          ---------  ---------  ---------  ---------
NET INCOME..............................      1,592      2,088      8,104      7,713
Preferred stock dividends...............        627        561      1,831      1,634
                                          ---------  ---------  ---------  ---------
Income applicable to common
   stockholders.........................  $     965  $   1,527  $   6,273  $   6,079
                                          =========  =========  =========  =========
BASIC AND DILUTED NET INCOME PER SHARE
   Applicable to common stockholders....  $    0.20  $    0.31  $    1.29  $    1.25
                                          =========  =========  =========  =========
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)


                                                       Nine months Ended
                                                         September 30,
                                                    -------------------------
                                                       1999           1998
                                                    -----------   -----------
Cash flows from operating activities:
   Net income.....................................  $     8,104   $     7,713
   Adjustments to reconcile net income to net
      cash provided by (used in) operating
      activities:
      Depreciation and amortization...............        6,760         6,760
      Amortization of bond offering fees and costs          649           649
      Gain on sale of assets......................            -        (2,848)
      Earnings in excess of distributions -
        unconsolidated affiliate..................       (2,792)       (3,884)
   (Increase) decrease in assets:
      Accounts receivable.........................          126          (285)
      Inventories.................................          447           (57)
      Prepaid expenses............................         (411)        1,112
   Increase (decrease) in liabilities:
      Accounts payable............................          782        (2,169)
      Other accrued liabilities...................         (882)       (1,272)
                                                    -----------   -----------
Net cash provided by (used in) operating
   activities.....................................       12,783         5,719
                                                    -----------   -----------
Cash flows from investing activities:
   Purchase of property and equipment.............      (16,611)       (4,583)
   Proceeds of sale of operating assets...........            -        15,127
   Construction payables..........................       (1,999)           (5)
   Restricted cash................................            -           158
   Sale or (purchases) of marketable securities...        1,127       (15,455)
   Other..........................................       (1,301)         (658)
                                                    -----------   -----------
Net cash provided by (used in) investing
   activities.....................................      (18,784)       (5,416)
                                                    -----------   -----------
Cash flows from financing activities:
   Payments on debt and slot contracts............         (632)       (1,664)
                                                    -----------   -----------
Net cash provided by (used in) financing
   activities.....................................         (632)       (1,664)
                                                    -----------   -----------
Net increase (decrease) in cash and cash
   equivalents....................................       (6,633)       (1,361)
Cash and cash equivalents, beginning of period....       28,834        19,552
                                                    -----------   -----------
Cash and cash equivalents, end of period..........  $    22,201   $    18,191
                                                    ===========   ===========
Supplemental  disclosures of cash flow information:
  Cash paid during period for interest
  (net of amount capitalized of $490 in
  the nine months ended September 30, 1999).......  $    15,261   $    15,939
                                                    ===========   ===========


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

                                       5

<PAGE>



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


Supplemental Schedule of Non-Cash Investing and Financing Activities:

      The  liquidation  value of the Series A  mandatory  cumulative  redeemable
preferred stock increased by  approximately  $1,831,000 and $1,634,000 in unpaid
accrued  dividends for the nine month periods ended September 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
$1,119,000 and $689,000 for the nine month periods ended  September 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 statements.

                                       6


<PAGE>

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


1.    The Company and Basis of Presentation

      Certain notes and other  information  have been  condensed or omitted from
the interim  financial  statements  presented in this  Quarterly  Report on Form
10-Q.  Therefore,  these financial statements should be read in conjunction with
the Company's 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 nine
month periods ended September 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 three and nine month periods ended September 30, 1998
in order to  classify  amounts  in a manner  consistent  with the three and nine
month periods ended September 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"),  Lady Luck Gulfport,  Inc. ("LLG") and Lady Luck Tunica,
Inc.  ("LLT"),  each a Mississippi  corporation  (collectively the "Mississippi
Companies");  Lady Luck Central City, Inc.  ("LLCC"),  a Delaware  corporation,
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,  LC ("BRDC")  which is and has been accounted
for under the equity method (the  "Bettendorf  Joint  Venture").  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,  formed a joint  venture  with BRDC,  Lady Luck
Bettendorf,  LC,  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>

2.    Certain Risks and Uncertainties

     The Company's  operations in  Mississippi  and Iowa are dependent  upon its
continued  ability to be licensed by the  respective  gaming  authorities.  Such
licenses 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 MLI's casino  operations.  These casino  operations  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  stockholders 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 and per share amounts 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  that 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 per share,  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 the  Bettendorf  Joint  Venture with BRDC is
accounted  for under the equity  method and the  Company's  portion of income or
loss from the  Bettendorf  Joint  Venture is included in Equity in Net Income of
Unconsolidated  Affiliate in the accompanying Condensed Consolidated  Statements
of Operations for the three and nine month periods ended September 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 September 30, 1999 of $18,927,000  to the  Bettendorf  Joint
Venture for approximately  $189,000 per month, which amount was determined based
on arms-length

                                       8
<PAGE>

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's rental income relating
to the gaming vessel lease was as follows:

                                    Three Months Ended        Nine Months Ended
                                       September 30,            September 30,
                                  --------------------     --------------------
                                      1999     1998           1999      1998
                                  ---------  ---------     ---------  ---------
                                  $     567  $     567     $   1,700  $   1,700
                                  =========  =========     =========  =========

      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 in 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 for its work
as consultants.

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

                                           September 30,   December 31,
                                               1999             1998
                                           -------------   ------------
Current assets...........................  $      10,042   $      6,870
Property and equipment, net..............         52,946         52,727
Other....................................            738            750
                                           -------------   ------------
  Total assets...........................  $      63,726   $     60,347
                                           =============   ============

Current liabilities......................  $       5,983   $      8,154
Long-term liabilities....................         23,335         23,370
Members' equity..........................         34,408         28,823
                                           -------------   ------------
  Total liabilities and members' equity..  $      63,726   $     60,347
                                           =============   ============

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


                                    Three Months Ended        Nine Months Ended
                                       September 30,            September 30,
                                  --------------------     --------------------
                                      1999     1998           1999      1998
                                  ---------  ---------     ---------  ---------
Net revenues..................... $  25,203  $  21,446     $  72,042  $  62,168
Costs and expenses...............    21,299     19,873        61,557     54,401
                                  ---------  ---------     ---------  ---------
   Net income.................... $   3,904  $   1,573     $  10,485  $   7,767
                                  =========  =========     =========  =========

                                       9
<PAGE>

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

                                                   1999          1998
                                               -----------   -----------
Investment, beginning of period.............   $    14,412   $     9,313
Equity in net income of  unconsolidated
  affiliate.................................         5,242         3,884
Distributions to the Company................         2,450             -
                                               -----------   -----------
Investment, end of period...................   $    17,204   $    13,197
                                               ===========   ===========

      Included in the  Company's  Accumulated  Deficit at September  30, 1999 is
$14,204,000 of undistributed earnings related to the Bettendorf Joint Venture.


5.    Long-term Debt

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



                                          September 30,        December 31,
                                               1999                  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 the Company.........     $   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...................             339                344

   Notes payable to a bank;
     monthly payments of principal
     and interest at 8%; due
     November 2008; collateralized
     by deeds of trust.................             433                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..........             880                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.............................           2,510              2,623

   Other...............................               4                 20
                                            -----------        -----------
                                                177,666            177,179
   Less: current portion...............          (1,052)              (595)
                                            -----------        -----------
     Total long-term debt..............     $   176,614        $   176,584
                                            ===========        ===========


                                     10

<PAGE>


      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,
and (d) to engage in other  lines of  business,  and  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 September 30, 1999.

     Andrew H. Tompkins,  Chairman and Chief  Executive  Officer of the Company,
("Tompkins")  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 September 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 the trademark and the customer
list to satisfy the debt.  Pursuant to a Forbearance  Agreement  dated April 29,
1999 and  supplemented on September 24, 1999, the Banks that are parties to this
Forbearance  Agreement  have  agreed to modify  the  requirement  for  scheduled
principal  installments and to require limited principal  reductions between now
and until June 30, 2000 due to the Banks during the period commencing on January
26,  1999 and  ending  on June 30,  2000  subject  to  satisfaction  of  certain
conditions.  In addition, upon the consummation of the purchase of the Lady Luck
trademark  and  customer  list  as  well  as  the  purchase  of  the  Lady  Luck
casino-hotel by the Company as provided for in the Purchase Agreement  effective
as of August  19,  1999 by and among  Gemini,  Inc.,  International  Marco  Polo
Services,  Inc.,  Andrew H. Tompkins and the Company,  the Banks have agreed, on
the condition  that such  consummation  has occurred  prior to June 30, 2000, to
discount the unpaid principal balance due to the Banks by $1,000,000 pursuant to
the terms and conditions of the Purchase Agreement.

      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 a
requirement  of Isle of Capri  Casinos,  Inc.,  ("Isle  of  Capri")  a  Delaware
corporation,  entering into a Merger  Agreement with the Company,  Mr.  Tompkins
provided  Isle of Capri with a purchase  option  with  respect to his shares and
agreed to deposit  such  shares in escrow for the  benefit of Isle of Capri (see
Note 9 - Subsequent Event:
Merger Agreement with Isle of Capri Casinos, Inc.).


6.    Employment Agreements

      On October 24, 1994, LLGC entered Letter  Agreements with Alain J. Uboldi,
LLGC's President, Chief Operating Officer and Director, and Rory J. Reid, LLGC's
Senior  Vice-President,  General  Counsel,  Secretary  and Director (the "Letter
Agreements"). The Letter Agreements were for an initial term of three years, and
on each  October 24,  beginning  October 24,  1997,  the Letter  Agreements  are
automatically  extended for an additional year, unless terminated by the Company
on or before July 24 of that year.  The Letter  Agreements  provide  that in the
event of a change of  control,  as  defined in the  Letter  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


                                       11
<PAGE>

exercisable)  and  the  current  price  of  LLGC's  common  stock.  Further,  in
connection  with the Letter  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 Letter
Agreements  (see Note 9 - Subsequent  Event:  Merger with Isle of Capri Casinos,
Inc.).


7.    Litigation

      Shareholder Class Action Lawsuits
      ---------------------------------

      The Company has been named as a defendant in a purported stockholder 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  Tompkins,  Alain Uboldi and
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  $6.7 million as of November 7, 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.

      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


                                       12

<PAGE>

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.

      Refer to Form 10-Q's filed for the quarterly  periods ended March 31, 1999
and June 30,  1999 and to Form 10-K filed for the year ended  December  31, 1998
for previously reported legal matters.


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,  the continued  development  of the marina is beyond the control of
the Bettendorf Joint Venture,  thus no liquidated damages are being assessed. As
of September 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 approximately $1,600,000.

      In addition,  the  Bettendorf  Joint Venture  completed  demolition of the
Plaza  building at 1823 State Street and prepared the site for donation  back to
the City.  This cost of this process was  $225,000  during the nine month period
ended September 30, 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 September 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 during the nine month period ended September 30, 1999.

                                       13

<PAGE>

          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  construction  of
five new generators for the Lady Luck Casinos and Entertainment Resort. The cost
of  construction  and  installation  of the  generators was  approximately  $4.2
million which has been paid. 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 September  30, 1999,  the Company has  invested  approximately  $8.9
million  ($273,000 of which was invested  during the nine months ended September
30,  1999)  in  the  Missouri  Project,  including  the  Service  Marine  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 to be considered for
approval 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  gaming
facilities,  causing  concerns of  potential  competitive  saturation;  and (ii)
regulatory  factors,  including loss limits,  which have generally caused gaming
operations to underperform  relative to facilities in neighboring  jurisdictions
without such restrictions.


                                       14

<PAGE>

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

      The development as planned will include a riverboat casino, an approximate
200-room  hotel,  an 800-car  parking  garage,  and  additional  amenities  (the
"Vicksburg  Projet").  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  September  30, 1999 the
Company has invested approximately $14.8 million ($118,000 of which was invested
during  the nine  month  periods  ended  September  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 casino
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 expected to be ruled upon by  mid-year  2000,  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>

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.  Such action  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 September 30, 1999, the Company's
total  long-term   indebtedness  was   approximately   $176.6  million  and  its
stockholders'   deficit  was   approximately   $17.9  million.   This  level  of
indebtedness  could have material adverse  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:  Merger Agreement with Isle of Capri Casinos, Inc.

     On Oct.  5,  1999,  the  Company  and  Isle of Capri  signed  a  definitive
agreement  whereby  Isle of Capri will  acquire  100 percent of the Company in a
merger  transaction  (the  "Merger").  Under  the  terms of the  agreement,  the
Company's common  stockholders  will receive cash in the amount of $12 per share
for an aggregate share  consideration of  approximately  $59 million and Isle of
Capri will assume all of Lady Luck's outstanding long-term debt in the amount of
approximately  $176.6 million. The agreement also provides for the redemption of
the Company's  outstanding  preferred stock in the amount of  approximately  $22
million.  Closing is expected in the first half of 2000  pending the approval of
at  least  75%  of the  Company's  stockholders  and  gaming  regulators  in all
applicable  jurisdictions  and other  contingencies.  Pursuant to a  Stockholder
Support  Agreement  entered into by Tompkins,  the owner of approximately 46% of
the  Company's  Common Stock,  and Isle of Capri,  Tompkins will sell to Isle of
Capri  shares of the  Company's  Common  Stock equal to 34.99% of the issued and
outstanding   shares  of  the   Company's   Common  Stock  and,   under  certain
circumstances,  Tompkins  will sell the  balance of the shares of the  Company's
Common Stock owned by him to Isle of Capri. In addition,  Tompkins has agreed to
vote his shares in favor of  approval of the Merger and has placed his shares in
an escrow for the benefit of Isle of Capri.


                                       16

<PAGE>

10.   Subsequent Event:  Acquisition of Gamblers Supply Management Company

     On October 29,  1999,  the  Company  completed  the  purchase of all of the
outstanding  capital stock of Gamblers Supply  Management  Company  ("GSMC"),  a
South Dakota  corporation  and a wholly-owned  subsidiary of Sodak Gaming,  Inc.
("Sodak"),  a South Dakota corporation,  from Sodak pursuant to a Stock Purchase
Agreement dated as of July 30, 1999 (the "GSMC  Agreement").  GSMC owns the Miss
Marquette  riverboat  casino located in Marquette,  Iowa and the associated real
property and assets. The purchase price was approximately  $41.7 million and the
assumption  of certain  liabilities.  Pursuant  to the GSMC  Agreement,  Working
Capital should have been negative  $2,689,119.  Following the closing, the final
purchase price will be adjusted for any  difference  between that amount and the
actual amount of Working Capital at the time of the closing.  In connection with
the Miss Marquette  Purchase,  Isle of Capri Casinos,  Inc.  provided a purchase
money  loan of $16.3  million  to GSMC  which was used to pay a  portion  of the
purchase price to Sodak.  Isle of Capri has taken a lien on substantially all of
the assets of the Miss Marquette riverboat gaming facility, excluding the gaming
licenses.

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


11.   Subsequent Event:  Acquisition Agreement with Gemini, Inc. and IMPS

     The Company has entered into an agreement, effective as of August 19, 1999,
to purchase 100 percent of the stock of Gemini, Inc., a Nevada corporation,  and
100 percent of the stock of International Marco Polo Services,  Inc., ("IMPS") a
Nevada corporation (the "Gemini Agreement").  The Gemini Agreement also provides
for the  purchase  of the Lady Luck  Hotel & Casino in Las Vegas and  associated
real property and assets from Tompkins and his affiliated companies,  as well as
the purchase of the rights to use the Lady Luck trademark currently owned by one
of Tompkins' affiliated companies,  and will permit the Company, upon closing of
the transactions, to cease paying the trademark licensing fees it currently pays
to Gemini.  The Board of  Directors  of the Company  (the  "Board")  appointed a
Special  Committee of three  independent,  outside  directors  to negotiate  the
transaction on behalf of the Company. The Special Committee, which hired its own
independent  financial and legal advisors to assist it during the  negotiations,
unanimously  recommended  that the Company's  Board approve the  agreement.  The
total purchase price is $45.5 million. In the opinion of the Special Committee's
independent  financial advisor, the agreement is fair, from a financial point of
view, to the stockholders of the Company other than Tompkins. In connection with
entering into the Merger  Agreement  with Isle of Capri (see Note 9 - Subsequent
Event:  Merger Agreement with Isle of Capri Casinos,  Inc.) the Gemini Agreement
was amended to provide, subject to the consummation of the Merger, that the sale
of the  trademark  assets  may be  consummated  at the same  time as the  Merger
without  consummating the acquisition of the Las Vegas Hotel, if the approval of
the Nevada Gaming  Commission to the  acquisition of the Las Vegas Hotel has not
been received at the time of the  consummation  of the Merger.  However,  if the
approval of the Nevada Gaming  Commission is received prior to the  consummation
of the Merger,  both the acquisition of the trademark assets and the acquisition
of the Las  Vegas  Hotel & Casino  may be  consummated  at the same  time as the
Merger.

      The Las Vegas  Hotel & Casino  includes  more than  30,000  square feet of
gaming  space,  more than 800 slot and video poker  machines and 30 table games,
792 hotel guestrooms,  four restaurants, a cocktail lounge and a showroom, and a
multi-level parking garage.

                                       17

<PAGE>

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

      All statements  contained herein that are not historical facts,  including
but  not  limited  to,  statements  regarding  the  Company's  current  business
strategy,  the Company's prospective joint ventures,  asset sales and expansions
of  existing  projects,  and the  Company's  plans for  future  development  and
operations,   are  based  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");  the
ability of the Company to refinance the 2001 Notes on a reasonable basis; future
acquisitions,  mergers 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  (Certain of these  factors  are  discussed
throughout Part I - Financial Information).


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

Three  Months  Ended  September  30, 1999  Compared to the Three  Months  Ended
September 30, 1998

      For the  three  months  ended  September  30,  1999 as  compared  to 1998,
consolidated  gross  revenues  increased to $42.8  million  from $35.7  million,
respectively, an increase of $7.1 million or 20%.

      Gross revenues at the Lady Luck Casinos & Entertainment  Resort  increased
from $25.2 million to $30.1 million,  an increase of $4.9 million or 19%, during
the three months ended September 30, 1998 and 1999, respectively.  The Lady Luck
Casinos &  Entertainment  Resort's gross revenues  increased  primarily due to a
$3.4 million increase in slot machine revenues, a $0.6 million increase in hotel
revenues  and a $0.6  million  increase  in food and  beverage  revenues.  These
increases in slot machine  revenues and hotel  revenues  were  primarily  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 amount wagered on slot machines at the Lady
Luck Casinos & Entertainment  Resort increased 24% between  comparative  periods
attributable  to the  additional  customers.  The  increase in food and beverage
revenues  was  also  due to an  increase  in the  amount  of food  and  beverage
furnished  to customers  on a  complimentary  basis for which an increase in the
promotional allowance was reported.

      Gross  revenues at Lady Luck Natchez  increased  from $8.5 million to $9.4
million,  an  increase of $0.9  million or 11%,  during the three  months  ended
September 30, 1998 and 1999,  respectively.  Lady Luck Natchez's  gross revenues
increased  primarily due to a $0.4 million increase in slot machine revenues and
a $0.4 million increase in table games


                                       18

<PAGE>

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


revenues.  These  increases were due to the following:  (1) the addition of more
bus  line  runs  including   group  sales;   (2)  additional   advertising   and
entertainment;  (3) the  remodeling of two  additional  floors of the River Park
Hotel  between  comparative  periods which are believed to have  attracted  more
affluent customers;  (4) 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;  (5) marketing to table games players outside of
its local  markets;  and, (6) an increase in the average number of slot machines
in  operation  from 611 to 663,  an increase  of 52 or 9%,  between  comparative
periods to lessen the effects of capacity  constraints  at peak demand times and
changing the types of machines in operation to more popular products.

      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
Bettendorf  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 $1.9  million to $3.3  million
during the three months ended  September  30, 1998 and 1999,  respectively.  The
Bettendorf Joint Venture's gross revenues  increased from $22.6 million to $26.7
million,  an  increase of $4.1  million or 18%,  during the three  months  ended
September 30, 1998 and 1999, respectively. These increases were primarily due to
a $2.8  million  increase  in slot  machine  revenues  and the  addition of $1.0
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 and resulted in $1.2 million of preopening  expense during 1998.
The  Bettendorf  Joint Venture  increased the average number of slot machines in
operation  from 1,040 to 1,166,  an increase  of 126 or 12% 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  increased  from 40% to 43% in the three  month  periods  ended
September 30, 1998 and 1999.  The increases were primarily due to the following:
(1)  increases in VIP  marketing  efforts in an effort to attract new  customers
from  outside the local area;  (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;  and, (3)  increased  hotel rooms,
food and beverage  furnished to customers on a  complimentary  basis at the Lady
Luck Casinos & Entertainment  Resort. These increases were only partially offset
by the relative reductions in payroll and related costs at Lady Luck Natchez.

      Food and beverage costs and expenses,  prior to reclassifying  the cost of
complimentaries,  as a percentage of related revenues decreased from 86% for the
three  months  ended  September  30,  1998  to 85% for the  three  months  ended
September  30, 1999.  This  decrease was  primarily due to decreases in food and
beverage  costs and  payroll and related  expenses at Lady Luck  Natchez  offset
partially  by  increases  in food and  beverage  costs and  payroll  and related
expenses  at the Lady Luck  Casinos &  Entertainment  Resort  due in part to the
upgrading of its food product and service levels.

      Gross room revenues for the River Park Hotel  increased  approximately  8%
during the three months ended  September  30, 1999  compared with the prior year
three months as a result of  increasing  its average daily room rate from $39 to
$49, an increase of $10 or 26%.  The  additional  gross room  revenues  from the
increase in the average  daily room rate was offset  partially  by a decrease in
occupancy from 85% to 77% 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 63% and
an average daily room rate of $38.  During the three months ended  September 30,
1999 as compared with the prior year,  gross room revenues of the Rhythm & Blues
hotel decreased by approximately 25%. Between comparative  periods, the Rhythm &
Blues hotel's occupancy rate decreased from 93% to 66%, while average daily room
rates  increased  from $33 to $36 which  increase  was  possible  in part due to
remodeling during the three months ended March 31, 1999. During the three months
ended  September  30, 1999 as

                                       19

<PAGE>

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


compared with the prior year period, gross room revenues of the Riverbluff hotel
decreased by approximately  9%. The Riverbluff  hotel's occupancy rate increased
from 76% to 79%  between  comparative  periods  and  average  daily  room  rates
decreased from $27 to $24.  Increased  offerings of hotel rooms at Riverbluff 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 87% during the three  months  ended  September  30,  1999 and
achieved an average daily room rate of $60.

      Selling,  general and  administrative  expenses as a  percentage  of total
gross revenues increased from 28% to 30% during the three months ended September
30,  1998  and  1999,  respectively.  The  increase  was  primarily  due  to the
following: (1) increased administrative payroll and related costs; and, (2) $0.5
million of expenses  related to a planned  refinancing  of the  Company's  first
mortgage notes which was subsequently  postponed  pending the acquisition of the
Company by Isle of Capri Casinos, Inc.

     Operating  income was $6.8 million for the three months ended September 30,
1999. Operating income was $7.0 million for the three months ended September 30,
1998. In addition to the changes  described  above,  operating  income decreased
$0.2 million  primarily  due to the  following:  (1) a $0.3 million  increase in
depreciation  expense  related to the Country hotel which opened April 30, 1999;
and, (2) a $0.1 million of additional  related party license fees in the current
year period  resulting  from  improved  operating  results,  as defined,  of the
Company.

     Income  applicable  to common  stockholders  was $1.0  million or $0.20 per
share for the three months ended  September 30, 1999 compared to $1.5 million or
$0.31 per share for the three months ended  September  30, 1998.  In addition to
the  changes  described  above,  the  decrease  in income  applicable  to common
stockholders was primarily due to the following: (1) a $0.2 million reduction in
interest  income  primarily  resulting from a decrease in interest  bearing cash
equivalents   and  marketable   securities  due  to  amounts   expended  on  the
construction  of the  314-room  Country  hotel and  generators  at the Lady Luck
Casinos  and  Entertainment  Resort;  and,  (2) a  $0.1  million  increase  from
compounding  on unpaid prior  dividends on the  Company's  Mandatory  Cumulative
Redeemable Preferred Stock.


Nine months Ended September 30, 1999 Compared to the Nine months Ended
  September 30, 1998

      For the  nine  months  ended  September  30,  1999 as  compared  to  1998,
consolidated  gross revenues  increased to $123.9  million from $121.4  million,
respectively, an increase of $2.5 million or 2%.

      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 nine  months  ended  September  30,  1998
generated by Lady Luck Biloxi was $11.0 million.

      Gross revenues at the Lady Luck Casinos & Entertainment  Resort  increased
from $76.5 million to $86.0 million,  an increase of $9.5 million or 12%, during
the nine months ended  September  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 $7.6 million  increase in
slot  machine  revenues,  a $1.0 million  increase in hotel  revenues and a $0.9
million increase in food and beverage revenues. These increases in revenues were
primarily  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 1,375 to 1,503,  an  increase of 128 or 9% between  comparative  periods to
accommodate the additional customers.

                                       20

<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 $26.0 million to $28.7
million,  an  increase  of $2.7  million or 10%,  during the nine  months  ended
September 30, 1998 and 1999,  respectively.  Lady Luck Natchez's  gross revenues
increased  due to a $1.9  million  increase  in slot  machine  revenues,  a $0.4
million increase in table games revenues and a $0.3 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  and
entertainment; (3) nine months of operations during the current year period of 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;  (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; (6) marketing to table games players outside of its local markets;  and,
(7) an increase in the average  number of slot machines in operation from 613 to
653 between comparative periods to lessen the effects of capacity constraints at
peak  demand  times and  changing  the types of machines  in  operation  to more
popular products.

      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
Bettendorf  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 $7.3  million to $9.0  million
during the nine months  ended  September  30, 1998 and 1999,  respectively.  The
Bettendorf Joint Venture's gross revenues  increased from $65.7 million to $76.4
million,  an increase  of $10.7  million or 16%,  during the nine  months  ended
September 30, 1998 and 1999, respectively. These increases were primarily due to
a $6.4  million  increase  in slot  machine  revenues  and the  addition of $2.9
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 and resulted in $1.2 million of preopening  expense during 1998.
The  Bettendorf  Joint Venture  increased the average number of slot machines in
operation  from 995 to 1,162,  an  increase  of 167 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  Ventur'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  remained constant at 42% in the nine months ended September 30,
1999 and 1998. The decreases  from 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  have operated at less favorable margins than the
Company's  average margin;  and, (2) relative  reductions in payroll and related
costs at Lady Luck Natchez were offset by the  following:  (1)  increases in VIP
marketing  efforts in an effort to attract new customers  from outside the local
area; 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 89% for the
nine months ended  September 30, 1998 to 86% for the nine months ended September
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 food and  beverage  costs at Lady Luck  Natchez  and the Lady Luck
Casinos &  Entertainment  Resort and an increase in labor costs at the Lady Luck
Casinos & Entertainment Resort.

                                       21
<PAGE>

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


      Gross room revenues for the River Park Hotel  increased  approximately  8%
during the nine months ended  September  30, 1999  compared  with the prior year
nine months as a result of  increasing  its average  daily room rate from $37 to
$46, an increase  of $9 or 24%.  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 77% between comparative nine 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 57% and
an average  daily room rate of $39.  During the nine months ended  September 30,
1999 as compared with the prior year,  gross room revenues of the Rhythm & Blues
hotel decreased by approximately 10%. Between comparative  periods, the Rhythm &
Blues hotel's occupancy rate decreased from 90% to 75%, while average daily room
rates  increased  from $33 to $37 which  increase  was  possible  in part due to
remodeling  during the first three months of 1999.  During the nine months ended
September 30, 1999 as compared  with the prior year,  gross room revenues of the
Riverbluff hotel increased by approximately 3%. The Riverbluff hotel's occupancy
rate  increased  from 73% to 76% between  comparative  periods and average daily
room rates  remained  constant  at $26.  Increased  offerings  of hotel rooms at
Riverbluff 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 79% during the nine months ended  September 30,
1999 and achieved an average daily room rate of $57.

      Selling,  general and  administrative  expenses as a  percentage  of total
gross revenues  decreased from 29% to 28% during the nine months ended September
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;  (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;  and,  (4) $0.5  million  of  expenses  related  to a  planned
refinancing  of the  Company's  first  mortgage  notes  which  was  subsequently
postponed pending the acquisition of the Company by Isle of Capri.

     Operating  income was $23.0 million for the nine months ended September 30,
1999 and was $23.3 million for the nine months ended September 30, 1998. Despite
the positive changes  described  above,  operating income decreased $0.3 million
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 $0.5 million of  additional  related party license fees in the
current year period resulting from improved  operating results,  as defined,  of
the Company.  Depreciation  expense remained  constant despite the sales of Lady
Luck  Central  City in February  1998 and Lady Luck Biloxi in June 1998 as these
reductions were offset by depreciation related to the Country hotel which opened
April 30, 1999.

     Income  applicable  to common  stockholders  was $6.3  million or $1.29 per
share for the nine month  period  ended  September  30,  1999  compared  to $6.1
million or $1.25 per share for the nine months  ended  September  30,  1998.  In
addition to the changes  described above,  the increase in income  applicable to
common  stockholders  was primarily  due to a reduction in net interest  expense
primarily resulting from the capitalization of $0.5 million of interest on funds
used during  construction of the 314-room Country hotel at the Lady Luck Casinos
and  Entertainment  Resort.  A $0.2 million  increase from compounding on unpaid
prior dividends on the Company's Mandatory Cumulative Redeemable Preferred Stock
was offset by a $0.2 million decrease in other expense.

                                       22

<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     Nine Months      Increase
                            Ended       (Decrease)       Ended        (Decrease)
                        September 30,    1999 vs.    September 30,        1999
                      ----------------- ---------- ------------------ ----------
                        1999     1998     1998       1999      1998      1998
                      -------- -------- ---------- --------  -------- ----------
Gross revenues.....   $   30.1 $   25.2     19     $   86.0  $   76.5    12
Net revenues.......       27.1     23.7     17         77.8      69.7    12
Management fee.....        1.0      0.9     11          2.9       2.5    16
Operating income...        4.1      5.0    (18)        13.9      16.0   (13)
Operating margin...       15%      22%      (7) pts    18%       23%     (5)pts.


Average daily net
  win per table
  game.............   $  704   $  603       17     $  650    $  633       3
Average number of
 tables in
 operation.........       46       49       (6)        48        50      (4)
Average daily net
  win per slot
  machine..........   $  165   $  141       17     $  158    $  153       3
Average number of
  of slot machines
  in operation.....    1,481    1,468        1      1,503     1,375       9


Lady Luck Natchez
- - -----------------
                                           %                             %
                         Three Months    Increase     Nine Months      Increase
                            Ended       (Decrease)       Ended        (Decrease)
                        September 30,    1999 vs.    September 30,        1999
                      ----------------- ---------- ------------------ ----------
                        1999     1998     1998       1999      1998      1998
                      -------- -------- ---------- --------  -------- ----------
Gross revenues.....   $    9.4 $    8.5     11     $   28.7  $   26.0    10
Net revenues.......        8.5      7.8      9         26.3      23.8    11
Management fee.....        0.3      0.3      -          1.0       0.8    25
Operating income...        1.4      0.8     75          4.0       3.0    33
Operating margin...       16%      10%       6 pts.    15%       13%      2 pts.


Average daily net
  win per table
  game.............   $  768   $  515       49     $  760    $  661      15
Average number of
 tables in
 operations........       16       16        -         16        16       -
Average daily net
  win per slot
  machine..........   $  108   $  111       (3)    $  115    $  111       4
Average number of
  of slot machines
  in operation.....      663      611        9        653       613       7


                                       23
<PAGE>

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


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

                                           %                             %
                         Three Months    Increase     Nine Months      Increase
                            Ended       (Decrease)       Ended        (Decrease)
                        September 30,    1999 vs.    September 30,        1999
                      ----------------- ---------- ------------------ ----------
                        1999     1998     1998       1999      1998      1998
                      -------- -------- ---------- --------  -------- ----------
Gross revenues.....   $   26.7 $   22.6    18      $   76.4  $   65.7    16
Net revenues.......       25.2     21.4    18          72.0      62.2    16
Management fee.....        0.7      0.6    17           2.1       1.7    24
Operating income...        4.3      2.0   115          11.6       8.1    43
Operating margin...       17%       9%      8 pts.     16%       13%      3 pts.


Average daily net
  win per table
  game.............   $  652   $  747     (13)     $  693    $  763      (9)
Average number of
 tables in
 operations........       44       39      13          43        38      13
Average daily net
  win per slot
  machine..........   $  189   $  183       3      $  182    $  189      (4)
Average number of
  of slot machines
  in operation.....    1,166    1,040      12       1,162       995      17
- - ---------------------------

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


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

      During the nine months ended  September  30, 1999,  the Company  generated
$12.8  million in cash from  operations.  The  primary  sources  during the nine
months ended  September 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) $1.1
million  net  from  the  sale  of  marketable   securities;   (4)  $2.5  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 nine months ended
September 30, 1999, other than operating expenditures, include:

A.    $16.6 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

      -    $4.2 million for continuing construction and installation of new
            generator systems

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

B.    $0.6 million for the re-payment of debt and slot contracts.

C.    $1.1 million for the acquisition of slot machines and other assets by
      certain subsidiaries for the incurrence of indebtedness.

D.    $1.8 million for accrual of preferred stock dividends.

                                       24

<PAGE>

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


     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 debt service on
these parking lots in periods beyond 1999.

      During the remainder of 1999, Lady Luck Biloxi is expected to require cash
infusions of up to $0.1 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 September  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 of approximately $1,600,000.

      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 has been suspended  pending  redesign being considered  pursuant to
the Merger with Isle of Capri.  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 construction and installation of the generators is approximately $4.2 million
which has been paid. The generators commenced power production during July 1999.

      On October 29,  1999,  the Company  completed  the  purchase of all of the
outstanding  capital stock of Gamblers Supply  Management  Company  ("GSMC"),  a
South Dakota  corporation  and a wholly-owned  subsidiary of Sodak Gaming,  Inc.
("Sodak"),  a South Dakota corporation,  from Sodak pursuant to a Stock Purchase
Agreement dated as of July 30, 1999 (the "GSMC  Agreement").  GSMC owns the Miss
Marquette  riverboat  casino located in Marquette,  Iowa and the associated real
property and assets. The purchase price was approximately  $41.7 million and the
assumption  of certain  liabilities.  Pursuant  to the GSMC  Agreement,  Working
Capital should have been negative  $2,689,119  following the closing.  The final
purchase price will be adjusted for any  difference  between that amount and the
actual amount of Working Capital at the time of the closing.  In connection with
the Miss Marquette  Purchase,  Isle of Capri Casinos,  Inc.  provided a purchase
money  loan of $16.3  million  to GSMC  which was used to pay a  portion  of the
purchase  price  to  Sodak.  Isle of Capri  Casinos,  Inc.  has  taken a lien on
substantially all of the assets of the Miss Marquette riverboat gaming facility,
excluding the gaming licenses.

                                       25

<PAGE>

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


      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 foregoing is subject to the  restrictions on capital
expenditures  under the terms of the Merger  Agreement which the Company entered
into the Isle of Capri.

      Although permissible under the Indenture,  the Company does not anticipate
a repurchase of all or a portion of the 2001 Notes in early  satisfaction of any
required  repurchase  pursuant to the Indenture  governing  the 2001 Notes.  The
amount and timing of any required repurchase cannot currently be estimated as it
is dependent on future  results of  operations.  The Company has  suspended  its
pursuit of  refinancing  the 2001 Notes due to the  pending  merger with Isle of
Capri.

      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 September 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.

      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  stockholders 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 and per share amounts 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 per share, 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.

                                       26

<PAGE>

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


      The Company is highly  leveraged.  As of September 30, 1999, the Company's
total  long-term   indebtedness  was   approximately   $176.6  million  and  its
stockholders'   deficit  was   approximately   $17.9  million.   This  level  of
indebtedness  could have material adverse  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.  As a  requirement  of Isle of Capri
entering into a Merger  Agreement with the Company,  Mr. Tompkins agreed to vote
his shares in favor of the  approval of the merger with Isle of Capri,  provided
Isle of Capri with a purchase  option  with  respect to his shares and agreed to
deposit  such  shares in escrow for the  benefit of Isle of Capri (see Note 9 to
the condensed consolidated financial statements included as Item 1, Part I).

     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 September 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 the  trademark and the customer
list to satisfy the debt.

     Pursuant to a Forbearance  Agreement dated April 29, 1999 and  supplemented
on September 24, 1999,  all scheduled  principal  installments  due to the Banks
will be  deferred  until  June 30,  2000,  subject  to  satisfaction  of certain
conditions.  In addition,  upon the  consummation  of, among other  things,  the
purchase of the Lady Luck  trademark and customer  list, as well as the purchase
of the Lady Luck  casino-hotel  by the Company as provided  for in the  Purchase
Agreement, by and among Gemini, Inc.,  International Marco Polo Services,  Inc.,
Andrew H.  Tompkins and the  Company,  the unpaid  principal  balance due to the
Banks will be discounted by $1,000,000  pursuant to the terms and  conditions of
the First Supplement to the Forbearance Agreement.

      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.  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.)


                                       27
<PAGE>

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


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

      The Company's computer systems may or 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).  Both
groups are being  pursued for  adherence  to  compliant  standards.  Also,  each
category  includes 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  primarily  relied on
representations of the suppliers of its systems to determine whether a system is
Year 2000 compliant.  However,  the Company began conducting testing of the date
dependent  functions of specific  systems in September 1999. As of September 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
September 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  obtained  representations  from its  vendors,  as follows,  that  compliant
versions are available:  (1) 100% of specialized  software  vendors;  (2) 98% of
"shrink-wrap"  software vendors; (3) 95% of IT hardware vendors; and, (4) 97% of
non-IT hardware  vendors.  The balance of the Company's unique systems have been
evaluated and  determined  not to be mission  critical.  Those that are not Year
2000  compliant  and cannot be made Year 2000  compliant in a cost  efficient or
timely  manner may have a material  adverse  effect on the Company.  The Company
also intends to develop an internal  contingency plan for disaster  recovery and
processing by December 1999.

      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.

                                       28

<PAGE>

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



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.

                                       29

<PAGE>

PART II    OTHER INFORMATION


           Item 1. LEGAL PROCEEDINGS

                   Not Applicable.

           Item 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

                   None.

           Item 3. DEFAULTS UPON SENIOR SECURITIES

                   (a)  None.

                   (b)  None.

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

                   (a)  Not applicable.

                   (b)  Not applicable.

                   (c)  Not applicable.

                   (d)  Not applicable.

           Item 5. OTHER INFORMATION

                   None

           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.

                        July 30, 1999 regarding Item 5.

                        August 19, 1999 regarding Item 5.

                        October 5, 1999 regarding Item 5.

                        October 29, 1999 regarding Item 2.

                                       30

<PAGE>

SIGNATURES
- - ----------


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



DATE:   November 15, 1999                 Lady Luck Gaming Corporation
                                          Registrant


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







                                       31

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (This schedule  contains 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>                      9-MOS
<FISCAL-YEAR-END>                  DEC-31-1999
<PERIOD-START>                     JAN-01-1999
<PERIOD-END>                       SEP-30-1999
<EXCHANGE-RATE>                    1
<CASH>                           22,201
<SECURITIES>                     18,092
<RECEIVABLES>                     1,224
<ALLOWANCES>                        488
<INVENTORY>                         499
<CURRENT-ASSETS>                 43,272
<PP&E>                          168,388
<DEPRECIATION>                   36,514
<TOTAL-ASSETS>                  198,177
<CURRENT-LIABILITIES>            17,059
<BONDS>                         176,614
            22,442
                           0
<COMMON>                             29
<OTHER-SE>                      (17,967)
<TOTAL-LIABILITY-AND-EQUITY>    198,177
<SALES>                         113,237
<TOTAL-REVENUES>                123,897
<CGS>                            45,724
<TOTAL-COSTS>                    45,724
<OTHER-EXPENSES>                 44,512
<LOSS-PROVISION>                    312
<INTEREST-EXPENSE>               15,935
<INCOME-PRETAX>                   8,194
<INCOME-TAX>                         90
<INCOME-CONTINUING>               8,104
<DISCONTINUED>                        0
<EXTRAORDINARY>                       0
<CHANGES>                             0
<NET-INCOME>                      8,104
<EPS-BASIC>                      1.29
<EPS-DILUTED>                      1.29





</TABLE>


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