LADY LUCK GAMING CORP
10-Q, 1999-05-14
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: PDV AMERICA INC, 10-Q, 1999-05-14
Next: DRUMMOND FINANCIAL CORP, 10QSB, 1999-05-14



<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: March 31, 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 May 3, 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

                                                    March 31,    December 31,
                                                      1999           1998
                                                  ------------   ------------
Current assets:
  Cash and cash equivalents...................... $     28,440   $     28,834
  Marketable securities..........................       16,613         19,219
  Accounts receivable, net.......................        1,002            862
  Inventories....................................          965            946
  Prepaid expenses...............................        1,180          1,333
                                                  ------------   ------------
   Total current assets..........................       48,200         51,194
                                                  ------------   ------------

Property and equipment, net of accumulated
   depreciation and amortization of $32,953 and
   $31,352 as of March 31, 1999 and December 31,       127,791        120,904
   1998, respectively............................

Other assets:
  Deferred financing fees and costs, net of
    accumulated amortization of $4,429 and
    $4,212 as of March 31, 1999 and December 31,   
    1998, respectively...........................        1,658          1,875
  Investment in unconsolidated affiliate, net....       15,548         14,412
  Other..........................................        3,468          3,300
                                                  ------------   ------------
                                                        20,674         19,587
TOTAL ASSETS..................................... $    196,665   $    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

                                                    March 31,    December 31,
                                                       1999          1998
                                                  ------------   ------------
Current liabilities:
  Current portion of long-term debt.............  $        539   $        595
  Accrued interest..............................         1,842          1,834
  Accounts payable..............................         2,263          1,915
  Construction payables.........................         5,988          3,951
  Accrued property taxes........................           392          1,300
  Other accrued liabilities.....................         9,056          9,106
                                                  ------------   ------------
    Total current liabilities...................        20,080         18,701
                                                  ------------   ------------

Long-term debt:
  Mortgage notes payable........................       173,500        173,500
  Other long-term debt..........................         3,012          3,084
                                                  ------------   ------------
    Total long-term debt........................       176,512        176,584
                                                  ------------   ------------
      Total liabilities.........................       196,592        195,285
                                                  ------------   ------------

Commitments and contingencies (Notes 5 through 8)

Series A mandatory cumulative  redeemable 
  preferred stock, $48.90 and $47.53, as
  of March 31, 1999 and December 31, 1998,
  respectively per share liquidation value,      
  1,800,000 shares authorized, 433,638 shares
  issued and outstanding........................        21,203         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...........................       (52,541)       (55,622)
                                                  ------------   ------------
    Total stockholders' deficit.................       (21,130)       (24,211)
                                                  ------------   ------------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT.....  $    196,665   $    191,685
                                                  ============   ============




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

                                       3

<PAGE>


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


                                                        Three Months Ended
                                                             March 31,
                                                      ----------------------
                                                         1999        1998
                                                      ----------  ----------
Revenue:
   Casino.........................................    $   32,277  $   36,478
   Food and beverage..............................         3,550       4,688
   Hotel..........................................         1,090         995
   Equity in net income of unconsolidated            
     affiliate....................................         1,412       1,468
   Management fees from unconsolidated affiliate..           598         508
   Other..........................................           907       1,002
                                                      ----------  ----------
     Gross revenues................................       39,834      45,139
     Less:  Promotional allowances.................       (3,101)     (3,958)
                                                      ----------  ----------
     Net revenues..................................       36,733      41,181
                                                      ----------  ----------
Costs and expenses:
   Casino.........................................        13,106      15,432
   Food and beverage..............................         1,046       1,477
   Hotel..........................................           382         267
   Other..........................................            11          61
   Selling, general and administrative............        10,304      12,696
   Related party license fees.....................         1,058         965
   Depreciation and amortization..................         2,090       2,390
                                                      ----------  ----------
      Total costs and expenses....................        27,997      33,288
                                                      ----------  ----------

Operating income..................................         8,736       7,893

Other income (expense):
   Interest income................................           329         263
   Interest expense...............................        (5,196)     (5,584)
   Other..........................................          (166)          -
                                                      ----------  ----------
      Total other income (expense)................        (5,033)     (5,321)
                                                      ----------  ----------

Income before income tax provision................         3,703       2,572

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

NET INCOME........................................         3,673       2,557

Preferred stock dividends.........................           592         529
                                                      ----------  ----------
Income applicable to common stockholders..........    $    3,081  $    2,028
                                                      ==========  ==========

BASIC AND DILUTED NET INCOME PER SHARE

   Applicable to common stockholders............      $     0.63  $     0.42
                                                      ==========  ==========
Weighted average number of common shares            
   outstanding..................................       4,881,003   4,881,003
                                                      ==========   =========

              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)


                                                        Three Months Ended
                                                            March 31,
                                                      ----------------------
                                                         1999        1998
                                                      ----------  ----------
Cash flows from operating activities:
   Net income.......................................  $    3,673  $    2,557
   Adjustments to reconcile net income to net
      cash provided by (used in) operating
      activities:
      Depreciation and amortization.................       2,090       2,390
      Amortization of bond offering fees and costs..         217         217
      Equity in net income of unconsolidated         
        affiliate...................................      (1,412)     (1,468)
   (Increase) decrease in assets:
      Accounts receivable...........................        (140)       (183)
      Inventories...................................         (19)        (25)
      Prepaid expenses..............................         153         232
   Increase (decrease) in liabilities:
      Accounts payable..............................         348        (817)
      Other accrued liabilities.....................        (950)         37
                                                      ----------  ----------
Net cash provided by (used in) operating 
   activities.......................................       3,960       2,940
                                                      ----------  ----------
Cash flows from investing activities:
   Purchase of property and equipment...............      (8,891)     (1,571)
   Sales of marketable securities...................       2,606           -
   Construction payables............................       2,037           -
   Distributions of earnings from unconsolidated 
   affiliate........................................         276           -
   Restricted cash..................................           -       5,578
   Other............................................        (168)        205
                                                      ----------  ----------
Net cash provided by (used in) investing          
    activities......................................      (4,140)      4,212
                                                      ----------  ----------
Cash flows from financing activities:
   Payments on debt and slot contracts..............        (214)     (1,034)
                                                      ----------  ----------
Net cash provided by (used in) financing
    activities......................................        (214)     (1,034)
                                                      ----------  ----------
Net increase (decrease) in cash and cash             
   equivalents......................................        (394)      6,118
Cash and cash equivalents, beginning of period......      28,834      19,552
                                                      ----------  ----------
Cash and cash equivalents, end of period............  $   28,440  $   25,670
                                                      ==========  ==========

Supplemental disclosures of cash flow information:
   Cash paid during period for interest (net of
     amount capitalized of $272 in the three months   
     ended March 31, 1999)..........................  $    4,972  $    5,353
                                                      ==========  ==========

Supplemental Schedule of Non-Cash Investing and Financing Activities:

     The  liquidation  value of the  Series A  mandatory  cumulative  redeemable
preferred  stock  increased  by  approximately  $592,000  and $529,000 in unpaid
accrued  dividends  for the three month  periods  ended March 31, 1999 and 1998,
respectively.

     The Company  entered  into several  contracts  with  manufacturers  for the
purchase of slot machines and other assets which totaled  approximately  $86,000
and  $287,000  for the  three  month  periods  ended  March  31,  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 statement.
                                       5


<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 month
period ended March 31, 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 month  period  ended March 31, 1998 in order to
classify amounts in a manner  consistent with the three month period ended March
31, 1999.

     The  consolidated  financial  statements  of Lady Luck  Gaming  Corporation
("LLGC"),  a  Delaware  corporation,  include  the  accounts  of  LLGC  and  its
subsidiaries  (collectively  the  "Company").  For the periods  presented in the
financial statements,  the Company's operations primarily include those of LLGC,
Lady Luck Gaming Finance Corporation ("LLGFC"), a Delaware corporation; Magnolia
Lady, Inc. ("MLI"), Lady Luck Mississippi,  Inc. ("LLM"), Lady Luck Biloxi, Inc.
("LLB") and Lady Luck  Tunica,  Inc.  ("LLT"),  each a  Mississippi  corporation
(collectively the "Mississippi Companies"); and L. L. Gaming Reservations,  Inc.
("LLGR"), a Nevada corporation.  The Company also owns a 50% interest in a joint
venture with Bettendorf Riverfront Development Company ("BRDC") which is and has
been accounted for under the equity method. The Company's  financial  statements
also include the development efforts of Lady Luck Kimmswick, Inc. ("LLK"), a 93%
owned Missouri corporation;  and Lady Luck Vicksburg, Inc. ("LLV") a Mississippi
corporation.  LLGC and its  subsidiaries  were  organized to develop and operate
gaming and hotel properties in emerging jurisdictions.

     LLGC and LLGFC were  formed in February  1993.  LLM began  dockside  casino
operations  on February 26, 1993 in Natchez,  Mississippi  and acquired and took
over operation of the 147-room River Park Hotel in Natchez, Mississippi on April
15, 1996; LLB began dockside  casino  operations on December 13, 1993 in Biloxi,
Mississippi  and  sold  its  real  property  and  operating  assets  and  ceased
operations effective June 7, 1998; MLI, which does business as Lady Luck Casinos
& Entertainment  Resort commenced dockside gaming operations on June 27, 1994 in
Coahoma County,  Mississippi,  commenced operation of a 173-room hotel on August
16, 1994,  commenced gaming operations of Country Casino and the Pavilion on May
21, 1996 and acquired and took over operation of the 120-room  Riverbluff  Hotel
in Helena,  Arkansas on July 3, 1996; LLT which currently leases a gaming vessel
to Lady Luck Bettendorf, LC, an Iowa limited liability company (see below); LLGR
began  operating  a central  reservations  center  for the  Company's  hotels on
September 3, 1996; Lady Luck Quad Cities, Inc. ("LLQC"),  a Delaware corporation
and subsidiary of the Company,  LLQC formed a joint venture with BRDC, Lady Luck
Bettendorf,  LC,  (the  "Bettendorf  Joint  Venture")  to  operate  a casino  in
Bettendorf,  Iowa which  commenced  operations  on April 21, 1995 and  commenced
operation  of a 256-room  hotel on August 29,  1998.  LLK and LLV are in various
stages of development and have no operating history.

2.   Certain Risks and Uncertainties

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

                                       6
<PAGE>


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

3.   Reverse Stock Split,  Nasdaq  National  Market Listing and Net Income Per
     Share

     Effective June 4, 1998, the Company's shareholders approved a one-for-six
reverse stock split with regard to its Common Stock (the "Reverse  Split").  The
effects of the Reverse Split were to reduce the number of issued and outstanding
shares of Common  Stock from  29,285,698  to  4,881,003  and to increase the par
value of these  shares  from $0.001 to $0.006 per share.  Instead of  fractional
shares  resulting from the Reverse Split,  stockholders  received a cash payment
from the sale of the aggregate fractional shares on the open market. The Reverse
Split did not change the number of  authorized  shares of the  Company's  Common
Stock and had no effect on the Company's  Preferred Stock. All references in the
financial statements to number of shares, per share amounts and market prices of
the  Company's  Common  Stock have been  retroactively  restated  to reflect the
decreased number of shares of Common Stock outstanding.

     On October 19, 1998, the Company was informed by the Nasdaq National Market
that, based on its staff's review, the Company's Common Stock failed to maintain
market value of public float,  composed of total shares  outstanding  reduced by
those held by directors and officers, as defined, greater than or equal to $15.0
million, in accordance with Marketplace Rule 4450(b)3 under Maintenance Standard
2. The Nasdaq  National  Market  indicated  that it will  provide  the Company a
period  of  time  to  demonstrate  compliance.  If  the  Company  is  unable  to
demonstrate  compliance  during the period,  the  Company's  Common Stock may be
delisted.  If the Company is unable to achieve  compliance,  it may seek further
procedural remedies, but the Company cannot guarantee that it will be successful
in the employment of any of these remedies.  However,  the Company believes that
it would be eligible for listing on the Nasdaq Smallcap Market, but no guarantee
can be provided that the Company  would be in fact eligible for Nasdaq  Smallcap
Market listing.

4.   Investment in Unconsolidated Affiliate

     The  Company's  investment  in its joint venture with BRDC is accounted for
under the  equity  method and the  Company's  portion of income or loss from the
joint venture is included in Equity in Net Income of Unconsolidated Affiliate in
the accompanying Condensed  Consolidated  Statements of Operations for the three
months ended March 31, 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 March 31, 1999 of $19,234,000 to the Bettendorf Joint Venture
for  approximately  $189,000  per month,  which amount was  determined  based on
arms-length  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.
Pursuant to a former  equipment  lease,  effective  January 1, 1998, the Company
sold specific gaming  equipment to the Bettendorf Joint Venture for a negotiated
amount of $712,000  cash.  The Company's  rental  income  relating to the gaming
vessel  lease was $567,000 for each of the three months ended March 31, 1999 and
1998.

                                       7
<PAGE>


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

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

                                                March 31,    December 31,
                                                   1999          1998
                                              ------------   ------------
      Current assets........................  $      9,366   $      6,870
      Property and equipment, net...........        52,498         52,727
      Other.................................           524            750
                                              ------------   ------------
        Total assets........................  $     62,388   $     60,347
                                              ============   ============
      Current liabilities...................  $      6,114   $      8,154
      Long-term liabilities.................        25,178         23,370
      Members' equity.......................        31,096         28,823
                                              ------------   ------------
        Total liabilities   and   members'
          equity ...........................  $     62,388   $     60,347
                                              ============   ============

     Summarized  results of operations for the Bettendorf  Joint Venture for the
three months ended March 31, 1999 and 1998 are as follows (in thousands):

                                                   1999          1998
                                              ------------   ------------
      Net revenues..........................  $     22,199   $     19,125
      Costs and expenses....................        19,374         16,189
                                              ------------   ------------
          Net income........................  $      2,825   $      2,936
                                              ============   ============


     A summary of changes in the Company's  investment in the  Bettendorf  Joint
Venture for the three month periods ended March 31, 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.................................         1,412          1,468
Distribution to members.....................          (276)            -
                                              ------------   ------------
Investment, end of period.................    $     15,548   $     10,781
                                              ============   ============

     Included  in  the  Company's   Retained  Earnings  at  March  31,  1999  is
$12,548,000 of undistributed earnings of the Bettendorf Joint Venture.





                                       8
<PAGE>


5.   Long-term Debt

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

                                                      March 31,    December 31,
                                                        1999          1998
                                                    ------------   ------------
   $185,000, 11 7/8% First Mortgage Note;
     quarterly payments of interest only;
     due March 2001; collateralized by 
     substantially all assets of the Company
     and guaranteed by LLGC (the "2001 Notes")....  $    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..............................           342            344

   Note payable to a bank; monthly payments of
     principal and interest at 8%; due November
     2008; collateralized by deed of trust........           194            198

   Notes payable to corporations; monthly payments
     of principal and interest at rates up to
     12.5%; due December 2002; secured by
     the equipment................................           415            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.....................................         2,585          2,623

   Other..........................................            15             20
                                                    ------------   ------------
                                                         177,051        177,179
   Less: current portion..........................          (539)          (595)
                                                    ------------   ------------
     Total long-term debt.........................  $    176,512   $    176,584
                                                    ============   ============

     The Indenture, as amended and supplemented (the "Indenture"),  covering the
Company's 11 7/8% First Mortgage Notes due 2001 (the "2001 Notes") provides for,
among  other  things,   restrictions   on  the  Company's  and  certain  of  its
subsidiaries'  abilities  (a) to pay  dividends  or other  distributions  on its
capital stock,  (b) to incur additional  indebtedness,  (c) to make asset sales,
(d) to engage in other  lines of  business,  and (e)  requires  the  Company  to
maintain a minimum  consolidated  net worth,  as defined in the  Indenture.  The
Company  believes  it is in  compliance  with  the  Indenture,  as  amended  and
supplemented, as of March 31, 1999.

     Andrew H. Tompkins,  Chairman and Chief  Executive  Officer of the Company,
beneficially owns  approximately 46% of the Company's  outstanding Common Stock.
Mr.  Tompkins also owns a  casino-hotel  in Las Vegas,  Nevada and the Lady Luck
trademark  and a customer  list,  which the Company  licenses  from him. The Las
Vegas  casino-hotel has incurred  substantial  indebtedness and is in default on
that debt as of March 14, 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

                                       9
<PAGE>

the  benefit of the  holders of that  indebtedness.  As a result of the  current
default,  these lenders are entitled to the benefit of this collateral and could
foreclose on the pledge and seize the Lady Luck  trademark and customer list and
sell them to a third party.  In addition,  Mr.  Tompkins may be required to sell
his Common Stock in the Company,  the trademark and the customer list to satisfy
the debt.

     Pursuant to the Indenture,  a sale of Mr.  Tompkins' Common Stock resulting
in another person beneficially owning more than 35% of the Company's outstanding
common stock would trigger a Change in Control event, which would in turn permit
any holder of the  Company's  outstanding  2001 Notes to require  the Company to
repurchase  all or any part of such holder's 2001 Notes at a cash price equal to
101% of the principal amount thereof,  plus accrued and unpaid  interest.  As of
April 16,  1999,  the closing  market  price of the 2001  Notes,  as reported by
Donaldson, Lufkin and Jenrette, was 101.75%.

6.   Employment Agreements

     On October 24, 1994,  LLGC entered Letter  Agreements with Alain J. Uboldi,
LLGC's President, Chief Operating Officer and Director, and Rory J. Reid, LLGC's
Senior   Vice-President,   General   Counsel,   Secretary   and  Director   (the
"Agreements").  The Agreements  were for an initial term of three years,  and on
each October 24,  beginning  October 24, 1997, the Agreements are  automatically
extended for an additional year,  unless  terminated by the Company on or before
July 24 of that year.  The  Agreements  provide that in the event of a change of
control,  as defined in the  Agreements,  and the subsequent  termination of the
employment of either Mr. Uboldi or Mr. Reid, under certain  circumstances,  LLGC
would be required to pay to Mr. Uboldi and Mr. Reid a lump sum severance payment
equal to 2.99 times the sum of their  respective  annual  base  salary  plus the
amount of any bonus paid in the year preceding such termination. In the event of
such  termination,  Mr. Uboldi and Mr. Reid would also receive in cash an amount
equal to the  difference  between the exercise  price of each option held by Mr.
Uboldi or Mr. Reid (whether or not fully  exercisable)  and the current price of
LLGC's common stock. Further, in connection with the Agreements,  Mr. Uboldi and
Mr. Reid would receive life, disability,  accident and health insurance benefits
substantially  similar to those they are  receiving  immediately  prior to their
termination  for a  36-month  period  after  such  termination.  A  sale  of Mr.
Tompkins' Common Stock resulting in another person beneficially owning more than
30% of the  Company's  outstanding  Common  Stock  or a  change  in the  persons
constituting a majority of the board of directors over a two-year period (unless
new  directors  are elected or nominated by two-thirds of the directors who were
directors at the  beginning of the period)  would  trigger the change of control
provisions in the Agreements.

7.   Litigation

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

     The Company has been named as a defendant in a purported  shareholder class
action lawsuit alleging violations by the Company of the Securities Act of 1933,
as amended (the "Securities  Act"), and the Securities  Exchange Act of 1934, as
amended  (the  "Exchange  Act"),  for alleged  material  misrepresentations  and
omissions in connection  with the Company's  1993  prospectus and initial public
offering of Common Stock.  The complaint seeks,  among other things,  injunctive
relief,  rescission and  unspecified  compensatory  damages.  In addition to the
Company, the complaint also names as defendants Andrew H. Tompkins, Chairman and
Chief  Executive  Officer of LLGC,  Alain Uboldi,  Director and Chief  Operating
Officer of LLGC,  Michael Hlavsa,  the former Chief  Financial  Officer of LLGC,
Bear,  Stearns  & Co.,  Inc.  and  Oppenheimer  & Co.,  Inc.,  who acted as lead
underwriters for the initial public  offering.  The Company has retained outside
counsel to respond to the complaint.  On October 8, 1997, the Company was served
with an  order of the  court  dismissing  all of the  Plaintiffs'  claims  under
Section  10(b) of the  Exchange  Act and 11 of the  Plaintiffs'  16 claims under
Sections  11, 12 and 15 of the  Securities  Act with  prejudice  for  failing to
adequately state a claim. The court also ordered the Plaintiffs to file, and the
Plaintiffs  have filed,  an amended  complaint  regarding  the five claims under
Sections

                                       10
<PAGE>

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 particular  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  $7.0  million as of April 15,  1999 based on
published  exchange  rates).  Although it is difficult to determine  the damages
being sought from the lawsuit,  the action may seek damages up to that aggregate
amount plus interest. The case is still in its preliminary stage and its outcome
cannot be predicted with any degree of certainty; however, the Company believes,
based in part on advice of counsel, that it has meritorious defenses.

     A Greek architect filed an action against the Company alleging that he was
retained  by the  Company to provide  professional  services  with  respect to a
casino in Loutraki,  Greece.  During  February  1999,  the Company  settled this
action for  $335,000,  including any accrued  interest,  the amount of which had
been reserved fully in 1997.

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

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

     During  November  1996,  Lady  Luck  Central  City,  Inc.  entered  into  a
Memorandum of  Understanding  (the  "Memorandum")  with BWCC,  Inc.,  which does
business as Bullwhackers-Central City ("Bullwhackers").  The Memorandum provided
for a  combination  of the  respective  companies'  gaming  establishments  that
currently  operate on adjacent real property in Central City. As a result of the
Memorandum,  the  parties  negotiated  and  purportedly  executed  a  definitive
Operating  Agreement and Lease  Agreement in September  1997.  During the fourth
quarter of 1997, Bullwhackers refused to honor these definitive agreements,  and
accordingly,  the Company commenced suit against Bullwhackers.  During the three
months ended March 31, 1999, the Company and  Bullwhackers  reached an agreement
in  principle  whereby the Company  expects to receive  $300,000 as a settlement
from  Bullwhackers.  The settlement will not be recognized  until the payment is
received.

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-

                                       11
<PAGE>

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.  As of April  1,1999,  the  Bettendorf  Joint  Venture  had
incurred  approximately  $68,000 of costs related to the marina and  anticipates
that, if constructed, the marina will cost an additional amount not in excess of
$1,000,000.  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.

     In  addition,  the  Bettendorf  Joint  Venture is  responsible  in 1999 for
demolishing  the Plaza  building at 1823 State Street and preparing the site for
donation back to the City. The Bettendorf  Joint Venture  estimates this process
will cost $200,000.

          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 March 31, 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 is  relocating  the vessel from the shipyard at a cost
not expected to exceed $300,000 including interim storage.

          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. As of
March 31, 1999,  approximately  $13.8 million of the project had been  completed
and total costs are not expected to exceed $17.0 million.

          Generators
          ----------

     During March 1999, MLI entered into an agreement for the production of five
new generators for the Lady Luck Casinos and Entertainment  Resort.  The cost of
production  and  installation  of the  generators is expected not be exceed $4.1
million and is scheduled to be completed during the second quarter of 1999.


                                       12

<PAGE>


     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; and has discontinued a planned development in Vancouver,
British Columbia during 1998 (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 an option to lease the Kimmswick Site.

     As of March 31, 1999, the Company has invested  approximately  $8.7 million
($5,000 of which was  invested  during the three months ended March 31, 1999) in
the Missouri Project, including the vessel construction noted above. Development
costs  have been fully  reserved  and the  vessel  construction  costs have been
reduced  by  a  $3.0  million   write-down   recognized  during  1997,   leaving
approximately $3.0 million of property and equipment,  net of these reserves and
an  approximately  $1.9 million  construction  payable.  The Missouri Project is
estimated to cost an additional $105.0 million to complete. The proposed project
has received the appropriate  zoning approval from the Jefferson County Planning
Commission and has received a U.S. Army Corps of Engineers 404 permit.  However,
a new permit might be necessary  due to changes in the proposed  project  design
subsequent to receiving the permit.

     The Company has continued its efforts  towards  obtaining a gaming  license
for the Missouri Project and provided updated information to the Missouri Gaming
Commission.  The  Missouri  Gaming  Commission  investigates  applicants  at its
discretion and has not yet selected the Company to be investigated. Furthermore,
there can be no  assurance  that the  Company  will be  selected  or obtain such
approvals  from the Missouri  Gaming  Commission.  While the Company  intends to
continue  seeking  license  approval  by the  Missouri  Gaming  Commission,  the
eventual  development  of the  Missouri  Project may also be subject to: (i) the
selection of three new Missouri  Gaming  Commission  members,  which the Company
believes  may not be  familiar  with  the  Company's  application;  (ii)  gaming
revenues  in the  major  metropolitan  areas  of  Missouri  have  not  increased
commensurate  with recent  increases in capacity,  causing concerns of potential
competitive  saturation;  and (iii) regulatory  factors,  including loss limits,
have generally caused gaming  operations to underperform  relative to facilities
in neighboring jurisdictions without such restrictions.

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

     The   development   as  planned  will  include  a  riverboat   casino,   an
approximately   200-room  hotel,  an  800-car  parking  garage,  and  additional
amenities (the  "Vicksburg  Project").  The Vicksburg  Project is expected to be
located on  approximately  23.9 acres of land owned by the  Company  immediately
south of the I-20 bridge along the Mississippi  River, with access to Washington
Street, in Vicksburg, Mississippi.

     A gaming license was granted to LLV on August 18, 1994 and has subsequently
been renewed  through  July 2000.  As of March 31, 1999 the Company has invested
approximately  $14.6  million  ($69,000 of which was  invested  during the three
months ended March 31,  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

                                       13

<PAGE>

project.  Changes in these  assumptions could result in changes in the estimated
net realizable value of the property. The total cost of the project is initially
estimated to be approximately $100.0 million,  although the Company is currently
revising the development plan.

     Casino  developments on the Big Black River could  significantly  adversely
affect operating casinos in Vicksburg, as well as the viability of the Vicksburg
Project.  The Big Black River is located about 13 miles from Vicksburg,  between
Vicksburg and Jackson,  the major  population base from which Vicksburg  casinos
draw their customers.  During the fourth quarter of 1996, the Mississippi Gaming
Commission  found a  proposed  casino  site on the Big Black  River  unsuitable.
However,  an  affected  landowner  on the Big Black  River sued the  Mississippi
Gaming Commission after it rejected the site, and in the fourth quarter of 1997,
a circuit court found the site suitable.  The Mississippi  Gaming Commission and
City of Vicksburg  have appealed the circuit court decision to the State Supreme
Court.  Once the appeal has been  perfected,  the Supreme  Court must rule on it
within  270  days.  In  addition,  on July  16,  1998,  the  Mississippi  Gaming
Commission adopted a regulation that prohibits  developments such as projects on
the Big Black River. While the Company believes that adoption of this regulation
will increase the  prospects of a favorable  ruling for the  Mississippi  Gaming
Commission  and the City of  Vicksburg  with  respect  to the  appeal,  which is
currently  being  held in  abeyance  pending  related  rulings,  there can be no
assurances that the circuit court ruling will be overturned.

     Environmental Matters
     ---------------------

     The Company is subject to certain  federal,  state and local  environmental
protection,  health and safety laws,  regulations  and ordinances  that apply to
businesses  generally,  including  the Clean Air Act,  the Clean Water Act,  the
Resource   Conservation  and  Recovery  Act,  the  Comprehensive   Environmental
Response,   Compensation   and  Liability   Act,  the  Oil  Pollution  Act,  the
Occupational Safety and Health Act, and similar state statutes.

     Some of the Company's owned and leased properties were used in the past for
industrial  purposes,  which have or may have  resulted  in soil or  groundwater
contamination. For example, the Vicksburg site had been used as a bulk petroleum
storage  facility  since the early 1950's,  and contained  above-ground  storage
tanks and barge and truck loading docks  associated with that  operation.  Known
releases of petroleum products from three of the seven tanks have occurred since
1986,  along  with  other  small  releases  at various  locations  on site.  The
subsurface  assessment of the environmental  condition of the site by an outside
environmental  consultant  indicated  that  some of the  soils at the site  were
contaminated  with  petroleum   hydrocarbons  and  associated  volatile  organic
compounds, and that this contamination was present in significant concentrations
in some  locations  on  site.  Remediation  efforts  at the  Vicksburg  site are
complete.  On February 21, 1996,  the  Mississippi  Department of  Environmental
Quality  determined that the environmental  remediation  conducted by the seller
meets all federal and state standards,  and has certified that no further action
is required.  However,  there is no guarantee that the Mississippi Department of
Environmental  Quality or the Federal  Environmental  Protection Agency will not
alter  target  cleanup  levels in the future,  resulting in  additional  cleanup
requirements. This would expose the Company to additional liability as the owner
of the property, and could result in a material delay of the construction of new
facilities on-site.

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


                                       14

<PAGE>


     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 March 31, 1999, the Company's total
long-term  indebtedness was  approximately  $176.5 million and its stockholders'
deficit was approximately  $21.1 million.  This level of indebtedness could have
important  consequences to stockholders.  While management  believes the Company
will have  sufficient  cash flow to meet its debt service and other cash outflow
requirements  and maintain  compliance  with the  covenants of the  Indenture as
supplemented,  to the extent that a substantial  portion of the  Company's  cash
flow from operations  remains dedicated to the payment of principal and interest
on its indebtedness,  such cash flow is not available for other purposes such as
general  operations,  maintenance and improvement of casino and hotel facilities
or expansion of existing sites or into other gaming  markets.  Furthermore,  the
Company's  ability to obtain  additional  financing  in the  future for  working
capital,  capital  expenditures or acquisitions may be limited and the Company's
level of  indebtedness  could limit its flexibility in planning for, or reacting
to, changes in its industry.












                                       15


<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;  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 retain or obtain Nasdaq listings;  future acquisitions
or  strategic  partnerships;  general  business  and  economic  conditions;  the
Company's  ability to become Year 2000  compliant in a timely  manner and within
its cost  estimates  including the risk that one or more of the  representations
provided to the Company by its  suppliers may  ultimately  be proven false;  and
other factors described at various times in the Company's reports filed with the
Securities and Exchange Commission. The Company wishes to caution readers not to
place undue reliance on any  forward-looking  statements,  which  statements are
made   pursuant  to  the   Private   Litigation   Reform  Act  of  1995.   These
forward-looking  statements speak only as of the date they are made. The Company
expressly  disclaims any obligation or undertaking to disseminate any updates or
revisions to any  forward-looking  statement contained in this report to reflect
any change in its expectations with regard to that forward-looking  statement or
any change in events,  conditions or circumstances on which that forward-looking
statement is based. See "--Certain Risks and Uncertainties" below for discussion
of some of these factors.

Results of Operations

Three Months Ended March 31, 1999 Compared to the Three Months Ended
   March 31, 1998

     For the three months ended March 31, 1999 as compared to 1998,
consolidated  gross  revenues  decreased to $39.8  million  from $45.1  million,
respectively, a decrease of $5.3 million or 12%.

     Comparisons of the Company's  consolidated  gross revenues  between periods
may not be meaningful to the extent they reflect two significant changes related
to the Company's strategy to sell its underperforming  assets.  Since January 1,
1998,  the  Company has sold:  (1)  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; and (2)  substantially  all of
the operating assets of Lady Luck Central City effective  February 19, 1998. The
Company's gross revenues from operations during the three months ended March 31,
1998 due to these asset sales are as follows (in millions):

           Lady Luck Biloxi                            $7.0
           Lady Luck Central City                       0.5

     Gross revenues at the Lady Luck Casinos &  Entertainment  Resort  increased
from $26.3 million to $27.4  million,  an increase of $1.1 million or 4%, during
the three  months  ended  March 31, 1998 and 1999,  respectively.  The Lady Luck
Casinos & Entertainment  Resort's gross revenues increased  despite:  (1) severe
storms in Arkansas  during the first two weeks of January  1999 which  adversely
affected  access  by  those  customers;   and  (2)  disruption   caused  by  the
construction of the 314-room hotel adjacent to the Country Casino.  The increase
was  due to an 11%  increase  in the  amount  wagered  on slot  machines  offset
partially by a decrease in table games revenues.


                                       16
<PAGE>
                          LADY LUCK GAMING CORPORATION
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULT OF OPERATIONS


     Gross  revenues at Lady Luck  Natchez  increased  from $8.8 million to $9.8
million, an increase of $1.0 million or 11%, during the three months ended March
31, 1998 and 1999,  respectively.  Lady Luck Natchez's gross revenues  increased
due to a $900,000  increase in slot machine revenues and a $100,000  increase in
food and beverage revenues.  These increases were due to the following:  (1) the
addition of more bus line runs;  (2) a shift from direct mail and  promotions to
more  special  events and  advertising;  (3) the  addition of a nearby  off-site
full-service  restaurant that attracted an increased number of new visitors; and
(4) the  remodeling  of two  additional  floors of the River Park Hotel  between
comparative   periods  which  are  believed  to  have  attracted  more  affluent
customers.

     The Company's  investment in the Bettendorf  joint venture is accounted for
under the  equity  method and the  Company's  portion of income or loss from the
joint venture is included in gross  revenues.  In addition,  the Company's gross
revenues  include  income from leasing a gaming vessel to the  Bettendorf  joint
venture and management fee income for managing the  Bettendorf  joint  venture's
operations.  The combined  gross revenues  recognized by the Company  related to
these items remained relatively constant at $2.6 million and $2.5 million during
the three months ended March 31, 1999 and 1998, respectively. This is despite an
increase in the Bettendorf  joint venture's gross revenues from $20.3 million to
$23.6  million,  an increase of $3.3  million or 16%,  which did not result in a
corresponding  increase in its net income.  This increase in gross  revenues was
due  primarily  to a $2.0  million  increase in slot  machine  revenues  between
periods and  recognition of $900,000 of hotel  revenues  during the three months
ended March 31, 1999  related to its  256-room  hotel which  opened in September
1998. The increase in slot machine  revenues was primarily due to a 22% increase
between  periods in the average  number of slot machines in operation as part of
the facilities'  expansion  completed  during September 1998. These revenues did
not result in a  corresponding  increase in the joint  venture's  net income due
primarily  to the  following:  (1) $1.4  million  increase  in casino  operating
expenses  primarily  related to relatively  larger  increases in slot department
expenses for such items as complimentaries,  payroll, equipment and rentals; (2)
$700,000  of  operating  expense for the  256-room  hotel;  and (3)  $300,000 of
additional  interest and $400,000 of additional  depreciation  and  amortization
related to the expansion.

     Consolidated  casino  operating  expenses as a percentage  of  consolidated
casino  revenues  decreased from 42% in the three months ended March 31, 1998 to
41% in the three months ended March 31, 1999,  primarily  due to the  following:
(1) the ceasing of  operations in February 1998 of Lady Luck Central City and in
June 1998 of Lady Luck Biloxi,  which properties  historically  operated at less
favorable margins than the Company's  average margin;  and (2) reductions in the
relative  cost of  complimentary  rooms,  food and beverage  furnished to casino
customers. These decreases were offset partially by the following: (1) increases
in payroll and related costs at the Lady Luck Casino &  Entertainment  Resort in
an effort to improve the quality of service to customers; and (2) increased cash
incentives  to slot machine  customers  at the Lady Luck Casino &  Entertainment
Resort in relation to slot  revenues  due to  relatively  more of its  customers
using slot club cards while playing slot machines.

     Food and beverage costs and expenses,  prior to  reclassifying  the cost of
complimentaries,  as a percentage of related revenues decreased from 90% for the
three  months  ended March 31, 1998 to 85% for the three  months ended March 31,
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 increases
in labor and food and beverage costs  relative to food and beverage  revenues at
Lady Luck Natchez and the Lady Luck Casinos & Entertainment Resort.

     Gross room revenues for the River Park Hotel  increased  approximately  10%
during the three months ended March 31, 1999  compared with the prior year three
months.  Approximately  40% of the hotel's rooms underwent  remodeling since the
three months ended March 31, 1998,  which  enabled Lady Luck Natchez to increase
its  average  daily room rate from $37 to $44,  an  increase  of $7 or 19%.  The
additional gross room revenues from the increase in the

                                       17
<PAGE>

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

average daily room rate was offset  partially by a 3% decrease in occupancy from
75% to 72% between comparative three month periods. Combined gross room revenues
at the  Riverbluff  hotel and the  Rhythm & Blues  hotel at Lady Luck  Casinos &
Entertainment  Resort were somewhat  disrupted by  construction  of its 314-room
Country  hotel which  opened April 30,  1999;  however,  during the three months
ended  March 31,  1999 as  compared  with the prior  year,  combined  gross room
revenues of the Riverbluff and Rhythm & Blues hotels  increased by approximately
6%. Between comparative periods, the Riverbluff hotel's occupancy rate increased
from 70% to 73%,  while average daily room rates  increased from $25 to $28. The
Rhythm  &  Blues  hotel's  occupancy  rate  increased  from  87% to 90%  between
comparative  periods and  average  daily room rates  increased  from $44 to $47.
Increased  offerings  of  hotel  rooms  at  these  facilities  to  patrons  on a
complimentary   basis  positively   affected  occupancy  rates.  The  Lady  Luck
Bettendorf hotel,  which opened during September 1998,  experienced an occupancy
rate of 71% during the three months ended March 31, 1999 and achieved an average
daily room rate of $53.

     Selling, general and administrative expenses as a percentage of total gross
revenues  decreased from 28% to 26% during the three months ended March 31, 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)
a decrease in casino marketing  expenses as a percentage of total gross revenues
at the Lady Luck Casinos & Entertainment  Resort over the prior year three month
period due to a shift from  advertising  to bus programs;  and (3) reductions in
facilities  expenses  such as repairs,  maintenance,  utilities and insurance at
Lady Luck  Natchez due to the absence in the current  period of storm  damage to
the power system which had occurred in the prior period.  These  decreases  were
partially  offset by the  following:  (1) increased  administrative  payroll and
related costs;  and (2) increased  record  retention  costs related to optically
scanning a significant amount of back office documents and storing the images on
compact discs for later retrieval.

     Operating  income was $8.7  million  for the three  months  ended March 31,
1999, an $800,000  improvement  over the $7.9 million for the three months ended
March 31,  1998.  In addition to the changes  described  above,  the increase in
operating income was due to a $300,000  decrease in depreciation  expense due to
the sales of Lady Luck  Central  City in  February  1998 and Lady Luck Biloxi in
June 1998 offset partially by a $100,000  increase in related party license fees
due to improved earnings.

     Income  applicable  to common  stockholders  was $3.1  million or $0.63 per
share for the three months ended March 31, 1999  compared  $2.0 million or $0.42
per share for the three months ended March 31, 1998.  In addition to the changes
described  above, the increase in income  applicable to common  stockholders was
primarily  due  to the  following:  (1) a  reduction  in  net  interest  expense
resulting from the capitalization of interest on funds used during  construction
of the 314-room Country hotel at the Lady Luck Casinos and Entertainment Resort;
(2) a $100,000 increase in management fees from an unconsolidated subsidiary due
to  improved  earnings  at the  Bettendorf  joint  venture;  and (3) a  $100,000
increase in interest  income due to increases in cash and marketable  securities
received as a result of asset sales and from operations.  These positive factors
were offset  partially by the  following:  (1) $200,000 of losses on the sale of
slot  machines;  and (2) a $100,000  increase from  compounding  on unpaid prior
dividends on the Company's Mandatory Cumulative Redeemable Preferred Stock.


                                       18
<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 Ended     %Increase
                                                March 31,         (Decrease)
                                           ------------------      1999 vs.
                                             1999      1998          1998
                                           --------  --------     ----------
Gross revenues...........................  $   27.4  $   26.3         4
Net revenues.............................      25.0      23.9         5
Management fee...........................       0.9       0.9         -
Operating income.........................       5.8       6.2        (6)
Operating margin.........................      23%       26%         (3) pts

Average daily net win per table game.....  $  606    $    698       (13)

Average number of tables in operations...      49          50        (2)

Average daily net win per slot machine...  $  151    $    163        (7)

Average number of slot machines in  
  operation..............................   1,554       1,334        16


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


                                           Three Months Ended     %Increase
                                                March 31,         (Decrease)
                                           ------------------      1999 vs.
                                             1999      1998          1998
                                           --------  --------     ----------

Gross revenues...........................  $    9.8  $    8.8        11
Net revenues.............................       9.1       8.0        14
Management fee...........................       0.3       0.3         -
Operating income.........................       1.4       1.2        17
Operating margin.........................      15%       15%          -

Average daily net win per table game.....  $  813    $  808           1

Average number of tables in operations...      16        16           -

Average daily net win per slot machine...  $  123    $  112          10

Average  number  of slot  machines  in    
operation................................     643       617           4




                                       19
<PAGE>

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


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

                                            Three Months Ended     %Increase
                                                March 31,         (Decrease)
                                           ------------------      1999 vs.
                                             1999      1998          1998
                                           --------  --------     ----------
Gross revenues..........................   $   23.6  $   20.3        16
Net revenues............................       22.2      19.1        16
Management fee..........................        0.6       0.5        20
Operating income........................        3.1       2.9         7
Operating margin........................       14%       15%         (1) pt

Average daily net win per table game....   $  684    $  773         (12)

Average number of tables in operations..       43        37          16

Average daily net win per slot machine..   $  170    $  184          (8)

Average number of slot machines in  
operation...............................    1,156       951          22
- -----------------------

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








                                       20

<PAGE>

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

Liquidity and Capital Resources

     During the three months ended March 31, 1999,  the Company  generated  $4.0
million in cash from  operations.  The primary  sources  during the three months
ended March 31, 1999 of cash and  non-cash  resources  were:  (1) cash flow from
operations; (2) cash on hand at the beginning of the year; (3) $2.6 million from
the sale of marketable  securities;  (4) $300,000  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 three months  ended March 31,  1999,  other than
operating expenditures, include:

     A.   $8.9 million for net property and equipment  primarily  related to the
          Lady Luck Casinos and Entertainment Resort as follows:

             -  $7.8 million for continuation of construction of a 314-room
                hotel
             -  $400,000 for continuation of remodeling of the Rhythm & Blues
                Hotel
             -  $900,000 for commencement of production and installation of
                new generator systems

     B.    $200,000 for the re-payment of debt and slot contracts.

     C.    $100,000  for the  acquisition  of slot machines and other assets by
           certain subsidiaries for the incurrence of indebtedness.

     D.    $600,000 for accrual of preferred stock dividends.

     Lady Luck Central  City is expected to require  cash  infusions of $200,000
during 1999,  the expense  portion of which was fully accrued as of December 31,
1997 for payments on the remaining parking lot leases, including the purchase of
the two remaining lots as required by the contracts.  The sellers will finance a
portion of the purchases.  Lady Luck Central City will require  additional  cash
infusions related to these leases in periods beyond 1999 for debt service.

     During the remainder of 1999,  Lady Luck Biloxi is expected to require cash
infusions of up to $100,000,  the expense  portion of which was fully accrued as
of  December  31,  1998,  for  payments  on a lease.  The lease cost is $200,000
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.

     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 in  liquidated
damages until the project has been completed. As of April 1,1999, the Bettendorf
Joint Venture has incurred  approximately $68,000 of costs related to the marina
and anticipates that, if constructed,  the marina will cost an additional amount
not in excess of $1,000,000.  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 and thus no liquidated  damages are being  assessed.  In addition,
the Bettendorf  Joint Venture is responsible in 1999 for  demolishing  the Plaza
building at 1823 State Street and  preparing  the site for donation  back to the
City. The Bettendorf Joint Venture estimates this process will cost $200,000.


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

     During  August 1998,  the Company  entered into an agreement to construct a
new 314-room  hotel adjacent to the Country  Casino.  The hotel opened April 30,
1999. The Company funded the  construction  primarily with the proceeds from the
sale of substantially  all of Lady Luck Biloxi's  operating  assets. As of March
31, 1999,  approximately  $13.8  million of the project had been  completed  and
total costs are not expected to exceed  $17.0  million.  During March 1999,  the
Company  entered into an  agreement  for the  purchase of  generators  that will
replace  the  Lady  Luck  Casinos  and  Entertainment  Resort's  existing  power
generation  system.  The project is scheduled for  completion  during the second
quarter of 1999 at a cost not to exceed $4.1  million.  The  Company  intends to
fund the purchase and installation with a combination of bank financing and cash
on hand;  however,  if bank financing is unavailable on terms  acceptable to the
Company, cash on hand and from operations will be used.

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

     The Company may also repurchase all or a portion of the 2001 Notes in early
satisfaction of any required  repurchase  expected under the Indenture governing
the 2001 Notes or  otherwise,  the amount of which and the timing of  repurchase
cannot  currently be estimated and are  dependent on adequate cash  availability
and market  conditions.  The  Company  has begun to explore  various  options to
refinance the 2001 Notes.  However,  there is no guarantee that the Company will
continue  these pursuits and, if pursued,  that terms  acceptable to the Company
can be  negotiated.  The Company  anticipates  that it will not  repurchase  any
portion of the 2001 Notes in 1999 other than in connection with a refinancing.

     The  Company  has an  agreement  for the  construction  of a $16.0  million
cruising gaming vessel and, as of December 31, 1998,  approximately $6.0 million
had been paid under this agreement and approximately $1.9 million is included in
construction  payables.  It is anticipated that this vessel will be used for the
Kimmswick  project.  However,  construction  has  been  discontinued  and is not
anticipated  to resume until such time as the State of Missouri,  with regard to
its gaming license application, selects the Kimmswick project for investigation.
During 1998, the contractor filed for bankruptcy. The filing listed $1.5 million
as an accrued  construction  receivable  from the  Company  and did not list the
partially  completed  vessel as an asset.  The Company is relocating  the vessel
from the shipyard at a cost not expected to exceed  $300,000  including  interim
storage.

     The Company is involved in specific  lawsuits  which if  adversely  decided
could have a material adverse effect upon the Company's  financial  position and
results  of  operations  (see  Note 7 to the  condensed  consolidated  financial
statements included as Item 1, Part I).

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

     Effective June 4, 1998, the Company's  shareholders  approved a one-for-six
reverse stock split with regard to its Common Stock (the "Reverse  Split").  The
effects of the Reverse Split were to reduce the number of issued and outstanding
shares of Common  Stock from  29,285,698  to  4,881,003  and to increase the par
value of these  shares  from 

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

$0.001 to $0.006 per share.  Instead of  fractional  shares  resulting  from the
Reverse  Split,  stockholders  received  a cash  payment  from  the  sale of the
aggregate fractional shares on the open market. The Reverse Split did not change
the number of authorized  shares of the Company's Common Stock and had no effect
on the Company's Preferred Stock. All references in the financial  statements to
number of shares,  per share amounts and market  prices of the Company's  Common
Stock have been retroactively restated to reflect the decreased number of shares
of Common Stock outstanding.

     On October 19, 1998, the Company was informed by the Nasdaq National Market
that, based on its staff's review, the Company's Common Stock failed to maintain
market value of public float,  composed of total shares  outstanding  reduced by
those held by directors and officers, as defined, greater than or equal to $15.0
million, in accordance with Marketplace Rule 4450(b)3 under Maintenance Standard
2. The Nasdaq  National  Market  indicated  that it will  provide  the Company a
period  of  time  to  demonstrate  compliance.  If  the  Company  is  unable  to
demonstrate  compliance  during the period,  the  Company's  Common Stock may be
delisted.  If the Company is unable to achieve  compliance,  it may seek further
procedural remedies, but the Company cannot guarantee that it will be successful
in the employment of any of these remedies.  However,  the Company believes that
it would be eligible for listing on the Nasdaq Smallcap Market, but no guarantee
can be provided that the Company  would be in fact eligible for Nasdaq  Smallcap
Market listing.

     The Company is highly leveraged.  As of March 31, 1999, the Company's total
long-term  indebtedness was  approximately  $176.5 million and its stockholders'
deficit was approximately  $21.1 million.  This level of indebtedness could have
important  consequences to stockholders.  While management  believes the Company
will have  sufficient  cash flow to meet its debt service and other cash outflow
requirements  and  maintain  compliance  with  the  covenants  of the  Indenture
governing the 2001 Notes,  if a substantial  portion of the Company's  cash flow
from  operations  remains  dedicated to the payment of principal and interest on
its  indebtedness,  that cash flow is not available  for other  purposes such as
general  operations,  maintenance and improvement of casino and hotel facilities
or expansion of existing sites or into other gaming  markets.  Furthermore,  the
Company's  ability to obtain  additional  financing  in the  future for  working
capital,  capital expenditures or acquisitions may be limited, and the Company's
level of  indebtedness  could limit its flexibility in planning for, or reacting
to, changes in its industry.

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

     Mr.  Tompkins also owns a  casino-hotel  in Las Vegas,  Nevada and the Lady
Luck trademark and a customer list, which the Company licenses from him. The Las
Vegas  casino-hotel has incurred  substantial  indebtedness and is in default on
that debt as of March 14, 1999. Mr.  Tompkins is personally  liable for the debt
and has pledged  certain of his assets,  including  the Lady Luck  trademark and
customer   list,  as  collateral   for  the  benefit  of  the  holders  of  that
indebtedness.  As a result of the current default, these lenders are entitled to
the benefit of this  collateral and could  foreclose on the pledge and seize the
Lady  Luck  trademark  and  customer  list and sell  them to a third  party.  In
addition,  Mr. Tompkins may be required to sell his Common Stock in the Company,
the trademark and the customer list to satisfy the debt.

     Pursuant to the Indenture,  a sale of Mr.  Tompkins' Common Stock resulting
in another person beneficially owning more than 35% of the Company's outstanding
common stock would trigger a Change in Control event, which would in turn permit
any holder of the  Company's  outstanding  2001 Notes to require  the Company to
repurchase  all or any part of such holder's 2001 Notes at a cash price equal to
101% of the principal amount thereof,  plus accrued and unpaid  interest.  As of
April 16,  1999,  the closing  market  price of the 2001  Notes,  as reported by
Donaldson,  Lufkin  and  

                                       24

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

Jenrette,  was  101.75%.  In  addition,  a sale of Mr.  Tompkins'  Common  Stock
resulting in another person  beneficially  owning more than 30% of the Company's
outstanding  Common Stock or a change in the persons  constituting a majority of
the board of directors over a two-year  period (unless new directors are elected
or nominated by two-thirds of the directors who were  directors at the beginning
of the  period)  would  trigger  the  change in control  provisions  in the LLGC
agreements with Alain Uboldi,  LLGC's  President,  Chief  Operating  Officer and
Director,  and Rory J. Reid,  LLGC's  Senior Vice  President,  General  Counsel,
Secretary  and  Director.  See Note 6 to the  Condensed  Consolidated  Financial
Statements included in Part I., Item 1.

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

      The Company's  computer  systems may not be Year 2000 compliant.  The Year
2000 issue is the result of computer  programs  being  written  using two digits
rather  than four to define  the  applicable  year,  which may result in systems
failures and  disruptions to operations on or after January 1, 2000. In order to
address this issue, the Company has retained an outside consultant to help it to
assess the computer  systems used in the  Company's  business  that are not Year
2000  compliant,  and prepare and implement  its Year 2000  computer  compliance
program.

      The Company has divided the systems  located at each of its properties and
corporate offices into two categories: (1) systems that would have a significant
effect on operations or financial  statements (the "mission critical  systems"),
such as slot  systems  and  lodging  and gaming  systems,  and (2) low  priority
systems (for  example,  individual  personal  computers or  workstations).  Each
category  included both IT Systems (for example,  network  software and hardware
systems) and Non-IT  Systems (for  example,  devices that are  potentially  date
sensitive due to their  dependency  on a built in computer  chip or  proprietary
software  developed by a third  party).  The Company has relied  exclusively  on
representations of the suppliers of its systems to determine whether a system is
Year 2000  compliant.  As of March 31, 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 March 31, 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  operating  cash  flows.  If those  suppliers  fail to
provide  upgrades in a timely  manner or the upgrades are not  functional,  this
failure or non-functionality  may have a material adverse effect on the Company,
including the loss of the authority to operate  electronic gaming devices in one
or more  jurisdictions  if the  electronic  monitoring  systems  were to  become
non-functional  and waivers were not granted by the licensing  authorities.  The
Company has so far evaluated approximately 87% of the Company's mission critical
systems and if any remaining  systems that have not been  evaluated are not Year
2000  compliant and cannot be Year 2000  compliant in a cost efficient or timely
manner,  these costs or non-compliance may have a material adverse effect on the
Company.  The Company has not adopted a written contingency plan in the event of
a worst-case scenario; however, based on the timing of completing evaluations of
critical systems and the successful  implementation of repairs and replacements,
management will continue to evaluate the need for a formal contingency plan.

      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.


                                       24
<PAGE>

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

Impact of Inflation

     Absent changes in competitive and economic conditions or in specific prices
affecting the industry,  management  does not expect that  inflation will have a
significant impact on the Company's operations. Changes in specific prices (such
as fuel and transportation prices) relative to the general rate of inflation may
materially affect the hotel-casino  industry.  There has been no material impact
from  inflation  during  the  periods  covered  by  the  accompanying  financial
statements.

Seasonality and Weather

     A flood or other severe weather  condition  could cause the Company to lose
the use of one or more dockside facilities for an extended period. The inability
to use a  dockside  facility  during any  period  could have a material  adverse
effect on the Company's  financial  results.  Seasonal revenue  fluctuations may
occur at the  Company's  existing  casinos in  Mississippi  and Iowa with winter
months typically yielding lower revenue due to adverse weather conditions.
















                                       25

<PAGE>


PART II    OTHER INFORMATION


           Item 1. LEGAL PROCEEDINGS

                   Not Applicable.


           Item 2. CHANGES IN SECURITIES

                   None.


           Item 3. DEFAULTS UPON SENIOR SECURITIES

                   (a)  None.

                   (b)  None.


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

                   (a)  Not applicable.

                  (b)  Not applicable.

                   (c)  Not applicable.

                   (d)  Not applicable.


           Item 5. OTHER INFORMATION

                   None

           Item 6. EXHIBITS AND REPORTS ON FORM 8-K

                   (a)  Exhibits.

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

                           27        Financial Data Schedule

                   (b)  Reports on Form 8-K.

                        None




                                       26

<PAGE>


SIGNATURES


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



DATE:   May 13, 1999                      Lady Luck Gaming Corporation
                                          ----------------------------
                                          Registrant


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














                                       27


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (This schedule  contians summary financial  information  extracted from the
Consolidated  Statements of Operations  for the year ended December 31, 1998 and
is qualified in its entirety by reference to such financial statements)
</LEGEND>
<CIK>                         0000906527
<NAME>                        Lady Luck Gaming Corporation
<MULTIPLIER>                    1,000
<CURRENCY>                      USD
       
<S>                             <C>
<PERIOD-TYPE>                year
<FISCAL-YEAR-END>               DEC-31-1998
<PERIOD-START>                  JAN-01-1999
<PERIOD-END>                    MAR-31-1999
<EXCHANGE-RATE>                    1
<CASH>                           28,440
<SECURITIES>                     16,613
<RECEIVABLES>                     1,410
<ALLOWANCES>                        408
<INVENTORY>                         965
<CURRENT-ASSETS>                 48,200
<PP&E>                          160,744
<DEPRECIATION>                   32,953
<TOTAL-ASSETS>                  196,665
<CURRENT-LIABILITIES>            20,080
<BONDS>                         176,512
            21,203
                           0
<COMMON>                             29
<OTHER-SE>                      (21,159)
<TOTAL-LIABILITY-AND-EQUITY>    196,665
<SALES>                          36,733
<TOTAL-REVENUES>                 39,834
<CGS>                            14,545
<TOTAL-COSTS>                    14,545
<OTHER-EXPENSES>                 13,452
<LOSS-PROVISION>                     77
<INTEREST-EXPENSE>                5,196
<INCOME-PRETAX>                   3,703
<INCOME-TAX>                         30
<INCOME-CONTINUING>               3,673
<DISCONTINUED>                        0
<EXTRAORDINARY>                       0
<CHANGES>                             0
<NET-INCOME>                      3,673
<EPS-PRIMARY>                      0.63
<EPS-DILUTED>                      0.63

        

</TABLE>


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