ALPHA HOSPITALITY CORP
10-Q, 1997-11-10
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: BURLINGTON RESOURCES COAL SEAM GAS ROYALTY TRUST, 10-Q, 1997-11-10
Next: SMITH CHARLES E RESIDENTIAL REALTY LP, 8-K, 1997-11-10





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

                    U. S. SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q


X


Quarterly report pursuant to section 13 or 15 (d) of the Securities Exchange Act
 of 1934

For the quarterly period ended September 30, 1997


[GRAPHIC OMITTED]


Transition report pursuant to section 13 or 15 (d) of the Securities Exchange 
Act of 1934


Commission file number 1-12522

                          ALPHA HOSPITALITY CORPORATION
             (Exact name of registrant as specified in its charter)

                Delaware                               13-3714474
  (State or other jurisdiction of       (I.R.S. Employer Identification Number)
  incorporation or organization)

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

                12 East  49th  Street,  New  York,  NY
               10017  (Address of principal  executive offices)
                     ------------------------------------


                                 (212) 750-3500
                           (Issuer's telephone number)

                                 Not applicable
              (Former name, former address and former fiscal year,
                          if changed since last report)


       Check  whether the issuer (1) filed all  reports  required to be filed by
Sections 13 or 15 (d) of the  Securities  Exchange Act during the past 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 CORPORATE ISSUERS

       State the number of shares outstanding of each of the issuer's classes of
common equity, as of the latest practicable date: November 7, 1997.

       Class

       Common Stock, $0.01 par value 14,406,204 shares
- --------------------------------------------------------------------------------



<PAGE>




                                               ALPHA HOSPITALITY CORPORATION
                                                           INDEX


PART I                                   FINANCIAL INFORMATION          PAGE NO.

Item 1.           Financial Statements

Consolidated Balance Sheets (Unaudited) September 30, 1997 and
    December 31, 1996...................................................    1

Consolidated Statements of Operations (Unaudited) Nine Months Ended
    September 30, 1997 and 1996.........................................    2

Consolidated Statements of Operation  (Unaudited) Three Months Ended
    September 30, 1997 and 1996.........................................    3

Consolidated Statements of Cash Flows (Unaudited) Nine Months Ended
    September 30, 1997 and 1996.........................................   4-5

Notes to Consolidated Financial Statements (Unaudited)..................   6-12

Item 2. 
Management's Discussion and Analysis of Financial Condition
    and Results of Operations...........................................  13-16




                           PART II OTHER INFORMATION

Item 1.           
Legal Proceedings......................................................    17

Item 3.          
 Default upon Senior Securities........................................    17

Signatures.............................................................    18


All items which are not  applicable or to which the answer is negative have been
omitted from this report.


<PAGE>
<TABLE>
<CAPTION>



                                      ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

                                                CONSOLIDATED BALANCE SHEETS

                                                      (in thousands)
<S>                                                                         <C>              <C>
                                                                  September 30,     December 31,
                                                                           1997            1996
                                                                  ----------------- -----------
                                                                    (Unaudited)
                                                          ASSETS
CURRENT ASSETS:
     Cash, including restricted cash of $270 in 1996................$        288   $       1,350
     Accounts receivable, less allowance for doubtful accounts
         of $474 and $527 in 1997 and 1996, respectively............         102              73
     Inventories  ..................................................         301             297
     Prepaid insurance..............................................          76             615
     Other current assets...........................................         206             195
                                                                          ------          -------
         Total current assets.......................................         973           2,530

PROPERTY AND EQUIPMENT, less accumulated
     depreciation and amortization of $21,300 and
     $17,475 in 1997 and 1996, respectively.........................      36,812          39,660
OTHER ASSETS, deposits and other....................................       2,087           1,764
                                                                         -------          -------
                                                                    $     39,872   $      43,954
                                                                         ======          ========
</TABLE>
<TABLE>
<CAPTION>

                                           LIABILITIES AND STOCKHOLDERS' EQUITY
<S>     <C>                                                        <C>                 <C>    

CURRENT LIABILITIES:
     Current maturities of long-term debt...................$     20,293        $      14,528
     Notes payable..........................................       1,789                2,400
     Accounts payable and other accrued expenses............       8,920                9,911
     Accrued payroll and related liabilities................       2,483                3,755
     Due to affiliate, current maturity.....................       2,000                1,746
                                                                 -------              -------
         Total current liabilities..........................      35,485               32,340
                                                                  ------               ------

LONG-TERM DEBT, less current maturities.....................         961                7,866
                                                                --------              -------

DUE TO AFFILIATE, less current maturity, including
     accrued interest of $503...............................       1,439                  503
                                                                --------             --------
AMOUNT DUE UNDER REDEMPTION AGREEMENT,
     including accrued interest of $237 and $286 in 1997
      and 1996, respectively................................         842                1,739

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

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
     Preferred Stock, $.01 par value, authorized
         1,000 shares, 821 and 738 shares issued
         in 1997 and 1996, respectively.....................           8                    7
     Common stock, $.01 par value, 25,000 shares
     authorized, 14,406 and 13,478 shares issued in
     1997 and 1996, respectively............................         144                  135
     Capital in excess of par value.........................      61,863               56,778
     Accumulated deficit....................................     (60,870)             (55,414)
                                                                  ------               ------
         Total stockholders' equity.........................        1,145               1,506
                                                               ----------            --------
                                                            $     39,872        $      43,954
                                                                ========              =======


           See accompanying notes to consolidated financial statements

 </TABLE>
                                                           1

<PAGE>

<TABLE>
<CAPTION>



                                      ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

                                           CONSOLIDATED STATEMENTS OF OPERATIONS
                                                        (Unaudited)
                                        (in thousands, except  for per share data)
<S>     <C>                                                                         <C>                   <C>   

                                                                                       Nine Months Ended
                                                                                            September  30,
                                                                                     1997                1996
                                                                                     ----                ----

REVENUES:
     Casino       ...........................................................$      23,868     $        34,814
     Food and beverage, retail and other.....................................          469               1,097
                                                                                 ---------           -----------
         Total revenues......................................................       24,337              35,911
                                                                                   -------            --------

COSTS AND EXPENSES:
     Casino       ...........................................................        9,004              13,329
     Food and beverage, retail and other.....................................          434               1,434
     Selling, general and administrative.....................................       13,003              20,324
     Interest     ...........................................................        2,469               3,529
     Depreciation and amortization...........................................        3,854               4,788
     Development costs.......................................................        1,029                 217
     Debt conversion fee.....................................................         --                 1,019
     Write-off of  leasehold and improvements................................         --                14,507
                                                                               -----------             -------
         Total costs and expenses............................................       29,793              59,147
                                                                                   -------              ------

LOSS FROM CONTINUING OPERATIONS..............................................       (5,456)            (23,236)

DISCONTINUED OPERATIONS,
     Income from operations of discontinued hotel management
         segment.............................................................       --                     555
                                                                                 --------             ---------

NET LOSS          ...........................................................$      (5,456)    $       (22,681)
                                                                                    =======            ========

WEIGHTED AVERAGE COMMON SHARES
     OUTSTANDING.............................................................       14,029              13,292
                                                                                   =======             =======

EARNINGS (LOSS) PER COMMON SHARE
     From continuing operations..............................................$        (.39)       $      (1.75)
     From discontinued operations............................................$          --       $         .04
                                                                                 -----------           ----------

NET LOSS          ...........................................................$       (.39)       $       (1.71)
                                                                                ==========               ========


</TABLE>














           See accompanying notes to consolidated financial statements

                                                             2

<PAGE>

<TABLE>
<CAPTION>


                                      ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

                                           CONSOLIDATED STATEMENTS OF OPERATIONS
                                                        (Unaudited)
                                        (in thousands, except  for per share data)

                                                                                     Three Months Ended
                                                                                            September 30,
<S>                                                                                  <C>                 <C> 
                                                                                     1997                1996
                                                                                     ----                ----

REVENUES:
     Casino       ...........................................................$       8,013     $         9,493
     Food and beverage, retail and other.....................................          146                 292
                                                                                 ---------           ---------
         Total revenues......................................................        8,159               9,785
                                                                                  --------             -------

COSTS AND EXPENSES:
     Casino       ...........................................................        3,128               3,255
     Food and beverage, retail and other.....................................          154                 325
     Selling, general and administrative.....................................        4,529               5,797
     Interest     ...........................................................          882                 886
     Depreciation and amortization...........................................        1,293               1,344
     Development costs.......................................................          422                  60
                                                                                ----------           ---------
         Total costs and expenses............................................       10,408              11,667
                                                                                  --------              ------

LOSS FROM CONTINUING OPERATIONS..............................................       (2,249)             (1,882)

DISCONTINUED OPERATIONS,
     Income from operations of discontinued hotel management
         segment.............................................................         --                  125
                                                                                 -----------           ---------

NET LOSS          ...........................................................$      (2,249)    $        (1,757)
                                                                                    =======             =======

WEIGHTED AVERAGE COMMON SHARES
     OUTSTANDING.............................................................       14,294              13,478
                                                                                    ======              ======

EARNINGS (LOSS) PER COMMON SHARE
     From continuing operations..............................................$     (.16)       $          (.14)
     From discontinued operations............................................$        --       $           .01
                                                                                ----------           ---------

NET LOSS          ...........................................................$     (.16)       $          (.13)
                                                                               =========             =========

</TABLE>















           See accompanying notes to consolidated financial statements



                                                             3

<PAGE>

<TABLE>
<CAPTION>


                                      ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                        (Unaudited)

<S>     <C>                                                                          <C>             <C>    
                                                                                     (in thousands)
                                                                                     Nine  Months Ended
                                                                                            
                                                                                         September  30
                                                                                    1997                1996
                                                                                    ----                ----
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net Loss     ...........................................................$      (5,456)    $       (22,681)
     Adjustments to reconcile net loss to net cash provided by (used in)
         operating activities:
              Depreciation and amortization..................................        3,854               4,788
              Debt conversion fee............................................          --                1,019
              Write-off of  leasehold and improvements.......................          --               14,507
              Changes in operating assets and liabilities:
                  (Increase) decrease in accounts receivable.................          (29)                370
                  (Increase) decrease in inventories.........................           (4)                216
                  Decrease in prepaid insurance..............................          539               1,670
                  (Increase) decrease in other current assets................          (11)                901
                  Decrease in accounts payable and other
                         accrued expenses....................................         (268)             (1,068)
                  Increase (decrease)  in accrued payroll and
                  related liabilities........................................       (1,272)              1,137
                                                                                   --------           --------

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES..........................       (2,647)                859
                                                                                   --------          ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of property and equipment.....................................       (1,006)             (1,421)
     Payments for deposits and other assets..................................         (323)               (869)
                                                                                  --------            ---------

NET CASH USED IN INVESTING ACTIVITIES........................................       (1,329)             (2,290)
                                                                                ----------             --------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Advances from affiliate.................................................        3,190               3,220
     Proceeds from sale of common stock......................................        1,000                  --
     Payments on notes payable...............................................         (136)             (1,250)
     Payments on long-term debt..............................................       (1,140)             (1,494)
                                                                                  --------              --------

NET CASH PROVIDED BY FINANCING ACTIVITIES....................................        2,914                 476
                                                                                ----------           ----------

NET DECREASE IN CASH.........................................................       (1,062)               (955)

CASH, beginning of period....................................................        1,350               2,316
                                                                                  --------             -------

CASH, end of period..........................................................$         288     $         1,361
                                                                                ==========           =========




</TABLE>








           See accompanying notes to consolidated financial statements

                                                             4

<PAGE>


<TABLE>
<CAPTION>

                                      ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

                                    CONSOLIDATED STATEMENTS OF CASH FLOWS - (Continued)
                                                        (Unaudited)
<S>     <C>                                                                          <C>                 <C>   
                                                       (in thousands)

                                                                                        Nine  Months Ended
                                                                                            September  30,
                                                                                      1997               1996
                                                                                      ----               ----

SUPPLEMENTAL DISCLOSURE OF CASH FLOW
     INFORMATION, cash paid for interest during
     the period   ...........................................................$          707      $       2,187
                                                                                     ======             ======

SUPPLEMENTAL SCHEDULES OF NONCASH
     INVESTING AND FINANCING ACTIVITIES:

     Increase  (decrease) in amount due under  redemption  agreement,  including
         accrued interest of $237 and $235 in 1997 and 1996
         respectively........................................................$        (897)     $        1,024
                                                                                     ======            =======

     Preferred stock issued on September 30, 1997 in settlement of an
         affiliated loan ....................................................$        2,000      $           --
                                                                                     ======          ==========

     Common stock issued for payment of notes payable........................$          475      $           --
                                                                                     ======          ==========

     Commons stock issued for settlement of certain accounts payable and
         accrued expenses....................................................$          536      $           --
                                                                                     ======          ==========

     Common stock issued for payment of long-term debt.......................$         --        $       2,454
                                                                                                       =======

     Preferred stock issued in settlement of long-term debt, includes
         $41 of accrued interest and $1,019 of debt conversion fee...........$         --        $      21,407
                                                                                                        ======





</TABLE>




















           See accompanying notes to consolidated financial statements

                                                             5

<PAGE>



                 ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 (in thousands)



NOTE 1 - NATURE OF BUSINESS

     Alpha Hospitality  Corporation (the "Company") was incorporated in Delaware
on March 19, 1993,  through its subsidiaries is engaged in (i) the ownership and
operation of a gaming vessel  located in Greenville,  Mississippi,  and (ii) the
pursuit of casino  development and management  opportunities in Missouri and New
York.


NOTE 2 - BASIS OF PRESENTATION AND SUMMARY OF SELECTED SIGNIFICANT ACCOUNTING 
POLICIES

     Basis of Presentation - The accompanying  unaudited  consolidated financial
statements of Alpha Hospitality  Corporation and subsidiaries have been prepared
in accordance  with the  instructions to Form 10-Q and do not include all of the
information and footnotes required by generally accepted accounting  principals.
All adjustments  which are of a normal and recurring  nature and, in the opinion
of  management,  necessary  for a fair  presentation  have  been  included.  The
unaudited  consolidated  financial statements should be read in conjunction with
the audited consolidated  financial statements as of December 31, 1996, included
in the Form 10-K.

     Operations and Principles of  Consolidation - The  accompanying  statements
include the  accounts of the Company and all of its  wholly-owned  subsidiaries.
All   intercompany   transactions   and  balances   have  been   eliminated   in
consolidation.

     Loss Per  Common  Share - Loss per  common  share is based on the  weighted
average number of shares outstanding.  The Company's  outstanding stock options,
warrants and convertible  preferred stock are excluded in the computation  since
they would have an antidilutive effect on loss per common share.  Certain shares
(616) being held in escrow are included in this calculation.

     Promotional  Allowances - Revenues do not include the retail amount of food
and  beverage  of  approximately   $2,740,   $2,942,   $845  and  $790  provided
gratuitously to customers,  for the nine months and three months ended September
30, 1997 and 1996, respectively.

     Use of Estimates - The  preparation  of financial  statement in  conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that  affect  the  reported  amount of  assets  and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results could differ from those estimates.

     Impairment  of  Long-lived  Assets-  The Company  periodically  reviews the
carrying  value of certain of its  long-lived  assets in relation to  historical
results,  as well as  management's  best estimate of future  trends,  events and
overall  business  climate.  If such reviews indicate that the carrying value of
such assets may not be  recoverable,  the Company would then estimate the future
cash flows  (undiscounted  and without  interest  charges).  If such future cash
flows are  insufficient  to recover  the  carrying  amount of the  assets,  then
impairment is triggered and the carrying value of any impaired assets would then
be reduced to fair value.

     Reclassifications  -  Certain  amounts  have been  reclassified  in 1996 to
conform to the 1997 presentation.



                                                             6

<PAGE>



                 ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 (in thousands)



NOTE 3 - PROPERTY AND EQUIPMENT

     Details of property and equipment at September  30, 1997 and December 31, 
1996 are as follows:

                                                     1997                1996
                                                  ---------           -------
         Land and building..................    $      214        $       214
         Boat, barge and improvements.......        24,341             24,261
         Leasehold and improvements.........        14,241             14,215
         Gaming equipment...................        10,302             10,221
         Furniture, fixtures and equipment..         7,430              7,414
         Transportation equipment...........           779                810
         Construction in progress...........           805                 --
                                                  --------          -----------
                                                    58,112             57,135
         Less accumulated depreciation
              and amortization..............        21,300             17,475
                                                    ------             ------
                                                $   36,812        $    39,660
                                                    ======             ======

     Included in property and  equipment at September  30, 1997 and December 31,
1996 is  approximately  $1,225 related to assets  recorded under capital leases.
Included in accumulated  depreciation and amortization at September 30, 1997 and
December 31, 1996 was approximately $609 and $498, respectively, of amortization
related to assets recorded under capital leases.

<TABLE>
<CAPTION>

NOTE 4 - NOTES PAYABLE

     Notes payable at September  30, 1997 and December 31, 1996 are comprised of
 the following:
<S>     <C>                                                      <C>            <C>                 <C> 

                                                                Interest
                                                                   Rates         1997             1996
                                                                -----------      ----             ----
  Notes payable to Bryanston Group, Inc.  (Bryanston),
        an affiliate and former Cotton Club stockholders
        of which $295 and $394 in 1997 and 1996,
       respectively are non-interest bearing...............      10%             1,401            1,885

  Revolving bank line of credit  with payments of
       principal and interest due December 1997,
       collateralized by cash advances.....................      25%               370              497

  Other....................................................    Various              18               18
                                                                               -------          -------
                                                                            $    1,789        $   2,400
                                                                                 =====            =====
</TABLE>

     At September  30, 1997,  the Company was in default of its notes payable to
Bryanston and a former Cotton Club stockholder. The Company received a waiver of
the default  through  December  31, 1997,  on the  Bryanston  notes  aggregating
$1,399.










                                                             7

<PAGE>





                 ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 (in thousands)


<TABLE>
<CAPTION>

NOTE 5 - LONG-TERM DEBT

     Long-term  debt at September 30, 1997 and December 31, 1996 is comprised of
the following:

<S>     <C>                                                           <C>                  <C>              <C>    
                                    Interest
                                                                     Rates              1997               1996
                                                                   ---------          --------           ------
         Mortgage note payable, Bryanston, principal and interest
              due monthly through November 1998, collateralized
               by the barge and certain other assets..............      10%         $   7,800        $   7,800

         Mortgage note payable in monthly  installments  of $70 
              plus interest at 30-day  commercial  paper rate
              (5.5% at  September  30, 1997) plus
              3.5% adjusted quarterly,
              collateralized by the boat and improvements.........       9%             3,656            3,656

         Equipment notes payable monthly through November
              1999 and collateralized by certain assets...........   11-14%             8,366            9,284

         Note payable  quarterly through March 2000 and 
              secured by assignment of
              interest in the mortgage note payable to
              Bryanston ..........................................      10%             1,100            1,200

         Capitalized lease obligations, payable monthly, expiring
              in various years through 2001.......................   10-15%               325              386

         Other....................................................    7-11%                 7               68
                                                                                    ------------     -------------
                                                                                       21,254           22,394

         Less current portion.....................................                     20,293           14,528
                                                                                    ---------        ---------
                                                                                  $       961    $       7,866
                                                                                   ===========      ==========

</TABLE>


     Aggregate future required principal payments are approximately as follows:

     Years ending September 30:
         1998...................................        $      20,293
         1999...................................                  518
         2000...................................                  397
         2001...................................                   44
         2002...................................                    1
         Thereafter.............................                    1
                                                          -----------
                                                        $      21,254


                                                             8

<PAGE>



                 ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 (in thousands)


NOTE 5 - LONG-TERM DEBT - (Continued)

     In March 1997,  the  Company  settled in an action  brought  against it for
alleged  past  due  and  future  accelerated  rentals  in  connection  with  its
Lakeshore,  Mississippi,  ground lease. In the settlement, the Company paid $500
at closing and $1,200 in the form of a three year,  10% note payable  quarterly.
The note will be secured by  assignment  of an  interest  in the  mortgage  note
payable to Bryanston.  Additionally, the Company will have the option to buy out
the remaining  obligations at reduced principal amounts at accelerated dates, as
specified in the settlement agreement.

     In  October  1995,  the  Company   restructured  certain  equipment  notes,
aggregating  approximately $9,000, with unrelated parties,  whereby, the Company
will pay approximately $6,500 in forty-eight monthly installments of $166 (which
includes interest of 10% per annum) commencing December 15, 1995. The balance of
approximately  $2,500 bears interest at 10% annum,  is due on November 15, 1999,
and may either be partially  or fully  repaid,  pursuant to an escrow  agreement
from the net  proceeds of the sale of 616 shares of the  Company's  common stock
held in escrow.  To the extent that the net proceeds exceeds $2,500 plus accrued
interest ($237 at September 30, 1997),  the excess will be applied to the $6,500
portion of the debt.  However, if the net proceeds are less than the $2,500 plus
accrued interest,  then the Company will be required to remit the balance due at
maturity (see Note 8). The escrow agreement  provides for the unrelated party to
have full voting rights  pertaining to the escrowed shares and the right to sell
any or all of the shares. The Company has the right of first refusal to purchase
the shares that the unrelated party desires to sell. The debt is  collateralized
by the Company's barge and certain gaming equipment.

     At September 30, 1997, the Company was in default for nonpayment on (i) the
mortgage notes  aggregating  $11,456,  and (ii) the equipment notes  aggregating
$3,433.  In addition,  the Company was in default of certain loan  covenants not
relating to payments which pertained to equipment notes amounting to $4,768. The
Company received a waiver of the defaults on the $7,800 mortgage note payable to
Bryanston through December 31, 1997. Accordingly,  the mortgage notes of $11,456
and the equipment notes aggregating $8,201 are reflected in current  liabilities
at September 30, 1997.


NOTE 6 - ACCOUNTS PAYABLE AND OTHER ACCRUED EXPENSES

     Accounts payable and other accrued expenses at September  30, 1997 and 
December 31, 1996, are comprised of the following:

                                          September  30        December 31
                                               1997                1996
                                        -----------------      -----------
         Construction.................  $     1,774      $       2,121
         Insurance financing..........           20                585
         Accrued professional fees....          563                983
         Accrued property taxes.......          508                708
         Accrued interest.............        3,699              2,196
         Other........................        2,356              3,318
                                              -----             ------
                                        $     8,920      $       9,911
                                              =====              =====


                                                             9

<PAGE>



                 ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 (in thousands)


NOTE 7 - COMMITMENTS, CONTINGENCIES AND RELATED PARTY TRANSACTIONS

     The Company is obligated under a $20,000 non-revolving promissory note with
Bryanston.  The note, which bears interest at prime (8.5% at September 30, 1997)
plus 2%, is payable at the lesser of the outstanding  principal amount or $2,000
per annum  through  December  31, 1999.  Beginning in 1996,  interest is due and
payable  monthly and the 1995 interest  accrued on the note ($503) is payable on
the notes maturity date,  December 2000.  Additionally,  commencing May 1, 1996,
and for each of the next  succeeding  three  years  thereafter,  the  Company is
required to make additional  principal payments equal to "Available Cash Flow of
Maker" as defined in the note. The  outstanding  principal  balance at September
30, 1997 and December 31, 1996 is $2,936 and $1,746, respectively.

     The Company was  obligated  under a tideland  lease  which  provided  for a
mooring site for the Company's Lakeshore,  Mississippi vessel. In December 1996,
the State of  Mississippi  (State)  terminated the lease for nonpayment of rent.
The State  offered  to abate  past due rents if the  vessel is  removed  and the
improvements to the leasehold are conveyed to the State. The State allowed until
March 31, 1997 for the removal of the vessel and has extended  such  arrangement
on a month to month basis.

     The Company is  obligated  under other  operating  leases  relative to real
property and equipment.

     In January  1995,  the Company,  through its  subsidiary,  Alpha St. Regis,
entered into a memorandum of  understanding  with Catskill  Development,  L.L.C.
(Catskill)  pursuant  to  which  Alpha  St.  Regis  is  to  participate  in  the
development  of, and  thereafter  manage,  a casino to be built  adjacent to the
Monticello Raceway in Sullivan County, New York.  Subsequently,  Alpha St. Regis
assigned its interest with Catskill  Development,  L.L.C.  to Alpha  Monticello,
Inc. It is intended that the casino will be owned by the St. Regis Mohawk Indian
Tribe  (Tribe) and will be located on land to be placed in trust for the benefit
of the Tribe.  The casino project is subject to approval by the U.S.  Department
of Interior, the National Indian Gaming Commission and the State of New York, as
well as the execution of definitive  agreements  with the Tribe. As of September
30, 1997, the Company has contributed  $773 toward the design,  architecture and
other  costs of  development  plans  for the  casino.  Under the  memorandum  of
understanding,  Catskill and Alpha  Monticello,  Inc.  committed to enter into a
definitive  agreement of the terms established in the memorandum,  but there can
be no assurance that such an agreement will ever be consummated.  Bryanston is a
25% member of Catskill.

     The  Company  is  obligated  under an  employment  contract  with its chief
executive  officer.  Under this  agreement,  the Company  will  accrue  deferred
compensation  of $250 per year.  The  agreement is  automatically  renewable for
successive  twelve month periods,  unless either party shall advise the other on
ninety days written notice of his or its intention not to extend the term of the
employment.  In the event of termination of employment,  the terminated  officer
will be retained to provide consulting services for two years at $175 per annum.

     In accordance with Mississippi law, the Company's casino license has a term
of two years and is subject to periodic  renewal.  In October 1997,  the Company
received renewal of their casino license through October 1999 conditioned by the
opening  of its  Greenville  hotel by no  later  than  February  26,  1998.  The
contractor has set a completion date of January 31, 1998 for the hotel.  Failure
to retain the  Greenville  license could have a material  adverse  effect on the
Company's operations.

     In January 1996,  Alpha Gulf was named as a defendant in an action  brought
in the Circuit  Court of Hinds  County,  Mississippi  (Amos v. Alpha Gulf Coast,
Inc.;  Batiste v. Alpha  Gulf  Coast,  Inc.;  Ducre V. Alpha Gulf  Coast,  Inc.;
Johnston v. Alpha Gulf Coast, Inc.; Rainey v. Alpha Gulf Coast,  Inc.). Based on
the  theory of "liquor  liability"  for the  service  of alcohol to a  customer,
Plaintiffs  alleged  that on January 16,  1995,  a vehicle  operated by Mr. Amos
collided with a vehicle  negligently  operated by Mr. Rainey, an individual that
was allegedly served alcoholic beverages by Alpha Gulf.  Plaintiffs alleged that
they  suffered  personal  injuries  and seek  compensatory  damages  aggregating
$17,100 and punitive damages aggregating  $37,500.  The ultimate outcome of this
litigation  cannot  presently  be  determined,  as this case is presently in the
early  phases of  discovery.  Accordingly,  no  provision  for  liability to the
Company,  that may result upon  adjudication,  has been made in the accompanying
consolidated  financial statements.  The Company believes that the risk referred
to in this paragraph is adequately covered by insurance.


                                                            10

<PAGE>



                 ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 (in thousands)



NOTE 7 - COMMITMENTS, CONTINGENCIES AND RELATED PARTY TRANSACTIONS - (Continued)

     In December 1996, Alpha Gulf and the Company were named as defendants in an
action brought in the United States District Court for the Southern  District of
New York (Bally Gaming,  Inc. v. Alpha  Hospitality  Corp. and Alpha Gulf Coast,
Inc.) for allegedly  engaging in conduct which would impair the collateral  held
as security for certain financial obligations. Such conduct includes the failure
to pay certain monetary obligations  unrelated to the obligations secured by the
collateral.  Plaintiffs  seek specific  performance  of particular  actions that
Plaintiffs  believe are  necessary  to protect the  collateral  that secures the
financial  obligations,  plus unspecified  damages and attorney's's  fees, among
other things.  On November 3, 1997,  the Court  granted the Company's  motion to
dismiss with prejudice subject to the plaintiff's right to replead its complaint
within seven days.

     In July 1997,  Jubilation  Lakeshore,  Inc., Alpha Gulf Coast, Inc. and the
Company were named as third party  defendants in an action brought in the United
States  District  Court for the  Northern  District of  Mississippi,  Greenville
Division (General Electric Capital  Corporation vs. Bally Gaming,  Inc.) whereas
Bally Gaming,  Inc is alleging the same complaints as they asserted in the above
mentioned  action in the  Southern  District of New York.  Although the ultimate
outcome of the action  cannot be  determined,  the Company has been  advised the
recent decision in the Southern District of New York will have a positive impact
on this case.

     The Company is a party to various  other legal  actions  which arise in the
normal  course of  business.  In the opinion of the  Company's  management,  the
resolution of these other matters will not have a material adverse effect on the
financial position and results of operations of the Company .

NOTE 8 - AMOUNT DUE UNDER REDEMPTION AGREEMENT

     The amount due under the redemption  agreement (see Note 5) is adjusted for
changes in the market value of the Company's  underlying  common  stock,  not to
exceed  the  original  debt  incurred,  until  the  common  stock is sold by the
unrelated party.

     At  September  30, 1997,  and  December 31, 1996,  the amount due under the
redemption agreement is $842 and $1,739,  respectively,  which includes $237 and
$286, respectively, of accrued interest, resulting from the decrease in the fair
market  value of the  shares  of the  Company's  common  stock in  escrow at the
respective dates and the price at the date of the escrow agreement.

NOTE 9 - STOCKHOLDERS' EQUITY

     Changes in stockholders'  equity during the nine months ended September 30,
1997,  include the net loss of $5,456,  the issuance on September 30, 1997 of 83
shares  of  the  Company's  preferred  stock  in  settlement  of  $2,000  due to
Bryanston,  the sale on March 12, 1997 of 571 shares of the  Company's  $.01 par
value common stock for $1,000,  common stock sold under the redemption agreement
for $236, a decrease in the principal amount due under the redemption  agreement
(see Note 8) of $848, stock issued in April 1997 as payment for notes payable of
$475 and stock  issued in  August  1997 and  September  1997 for  settlement  of
certain accounts payable and accrued expenses of $211 and $325, respectively.

       The Company's  preferred stock has voting rights, is convertible to eight
shares of common stock for each share of preferred  stock and carries a dividend
of $2.90 per share, payable quarterly, which increases to $3.77 per share if the
cash  dividend  is not paid  within 30 days of the end of each  quarter.  In the
event the dividend is not paid at the end of the Company's fiscal year (December
31), the dividend will be payable in common stock. As of September 30, 1997, the
Company is obligated to declare a cash  dividend of $1,927 and a stock  dividend
of 777 shares.  As a result of the  dividend not being paid by November 7, 1997,
the dividend for the quarter ended  September 30, 1997  increases from $2.90 per
share to $3.77 per share.  Accordingly,  as of November 7, 1997,  the  Company's
obligation to declare a cash dividend is increased to $2,087.







                                                            11

<PAGE>


<TABLE>
<CAPTION>

NOTE 10 - INCOME TAXES

     The Company and all of its subsidiaries file a consolidated  federal income
tax  return.  Income tax  expense is  allocated  pursuant  to the  separate  tax
attributes of each subsidiary.  At September 30, 1997 and December 31, 1996, the
Company's  deferred  federal tax asset is  comprised  of the tax benefit  (cost)
associated  with the  following  items  based on the 35% tax rate  currently  in
effect:

<S>     <C>                                                            <C>                          <C>   

                                                                        September 30,            December 31,
                                                                             1997                    1996
                                                                      --------------         -------------

Pre-opening costs currently deducted for financial
     reporting and amortized over 5 years for tax purposes............    $    694              $   984
Net operating loss carryforward.......................................      15,452               14,153
Differences between financial and tax depreciation methods............        (725)                (805)
Differences between financial and tax basis of assets and
     liabilities......................................................         850                  990
Other.................................................................         200                  171
                                                                            ---------          ---------
Deferred tax asset....................................................      16,471               15,493
Valuation allowance on deferred tax asset.............................     (16,471)             (15,493)
                                                                          --------              ------
                                                                      $       --       $            --
                                                                          =============     =============

</TABLE>


     The Company has available for federal income tax purposes,  a net operating
loss carryover of approximately $44,148 expiring in the years 2008 through 2012.

 NOTE 11 - DISCONTINUED OPERATIONS

     On December 31, 1996,  the Company  sold its hotel  management  subsidiary,
Alpha Hotel Management Company, Inc., to Bryanston Group, Inc. Summary operating
results of discontinued operations for the nine and three months ended September
30, 1996 are as follows:

                                                       Nine Months  Three Months

 Revenues.............................................  $   1,489     $    440
 Cost of revenues.....................................        934          315
                                                          -------     --------

 Income from operations of discontinued hotel
   management segment, before intercompany charges....  $     555     $    125
                                                          =======      ========

     NOTE 12 - CONTINUING OPERATIONS

     The consolidated  financial statements have been prepared assuming that the
Company will continue as a going concern.  The Company has suffered  significant
losses  from  operations  and has a working  capital  deficit of $37,448  and an
accumulated  deficit of $60,870 at September 30, 1997. In addition,  the Company
was not in compliance with certain long-term debt covenants, therefore requiring
the obligations to be classified as current liabilities.

     Management recognizes that these concerns raise substantial doubt about the
Company's ability to continue as a going concern.  Management's plans to correct
these current  conditions  includes  continuing to operate the Greenville casino
generating  positive cash flow,  developing its Greenville  hotel and selling or
relocating  the  Jubilation   Casino.  The  Company  is  continuing  to  explore
opportunities  that will attain the best  return to the Company  from its gaming
assets.  The Company is continuing to seek more favorable  financing or the sale
of equity to meet its working capital requirements.  Accordingly,  the Company's
ability to continue as a going concern is dependent  upon its ability to develop
working capital,  maintain future profitable operations,  and meet its creditors
demands.  The consolidated  financial  statements do not include any adjustments
that might result from the outcome of this uncertainty.





                                                            12

<PAGE>



MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF 
OPERATIONS

(in thousands)
<TABLE>
<CAPTION>


Results of Operations - Casinos
     Results of Operations - Alpha Gulf Coast, Inc.  ("Alpha Gulf")

         The following  table sets forth the  statements  of  operations  before
intercompany charges for Alpha Gulf's casino operations,  located in Greenville,
Mississippi,  for the nine months and three months ended  September 30, 1997 and
1996:
<S>     <C>                                                 <C>        <C>         <C>           <C>    

                                                          Nine Months             Three Months
                                                          Ended September 30      Ended September  30
                                                         --------------------      -------------------
                                                             1997     1996          1997         1996
                                                            -----    -----          ----        -----
         Revenues:
              Casino       .............................$ 23,868  $  27,901        $  8,013  $  8,980
              Food, beverage and other..................     466        794             147       224
                                                        --------   --------         -------   -------
                  Total revenues........................  24,334     28,695           8,160     9,204
                                                          ------     ------          ------    ------

         Operating expenses:
              Casino       .............................   9,004      9,770           3,128     3,173
              Food, beverage and other..................     434      1,053             154       290
              Selling, general and administrative.......  12,075     12,417           4,028     3,921
                                                          ------     ------           -----    ------
                  Total operating expenses..............  21,513     23,240           7,310     7,384
                                                          ------     ------          ------    ------

         Income from operations.........................   2,821      5,455             850     1,820
                                                         -------    -------         -------     -----

         Other expenses:
              Interest     .............................   1,536      1,537             526       502
              Depreciation and amortization.............   3,841      3,622           1,289     1,238
                                                          ------     ------          ------    ------
                  Total other expenses..................   5,377      5,159           1,815     1,740
                                                         -------     ------          ------    ------

         Income (loss) before intercompany charges......$ (2,556) $     296        $ (965)   $     80
                                                          =======  ========        =======   ========
</TABLE>


Nine Months Ended September 30, 1997 and 1996:

     Alpha Gulf  generated  revenues  of $24,334  and  $28,695 in 1997 and 1996,
respectively.  Casino  revenues  were  $23,868  and  $27,901  in 1997 and  1996,
respectively.  Food,  beverage and other revenues were $466 and $794 in 1997 and
1996, respectively.  The decrease in casino revenues was primarily the result of
the entry of the third casino vessel to the  Greenville  market in November 1996
and high water in the month of April 1997.  The entry of the third casino vessel
in the  Greenville  market to date has not increased the market volume to absorb
the additional player  positions.  The market growth during this period was 4.4%
over last year during the first nine  months.  Alpha Gulf  continues  to achieve
superior market share over its competition at 41.5%, with 39.0% of the available
player positions in The Greenville  market.  The high water experienced in April
1997 had a significant  impact on accessibility to the casinos by their patrons.
The food and beverage revenues are reflective of Alpha Gulf's player development
program which focuses on player parties  showcasing  the food and  entertainment
facilities of the Jubilee Casino.  The player parties are by invitation only and
are complimentary to the casino's guests.

     Alpha   Gulf's   casino   operating   expenses   were  $9,004  and  $9,770,
(approximately 38% and 35% of casino revenues for each period) in 1997 and 1996,
respectively. Food, beverage and other expenses were $434 and $1,053 in 1997 and
1996,  respectively.  The decrease in casino expenses was due to reduced payroll
and related expenses of $451 resulting from management's  personnel efficiencies
that were  implemented  during the second  quarter  of 1996 and a  reduction  in
expenses of $315 due to the reduced  volume of casino  guests as a result of the
opening of the third casino vessel mentioned above.

     Food and  beverage  revenues do not  include  the retail  value of food and
beverage of approximately  $2,740 and $2,942 provided  gratuitously to customers
in 1997 and 1996,  respectively.  This decrease is due to the player development
program  discussed above. The operating costs associated with these services are
allocated to the casino costs which in turn reduced the food and beverage costs.

     Selling, general and administrative expenses consists of payroll and 
related benefits of approximately $4,111 and $4,249,

                                                            13

<PAGE>



marketing and advertising of approximately $4,923 and $4,985, occupancy costs of
approximately  $1,790 and $1,914 and operating  expenses of $1,251 and $1,269 in
1997 and 1996,  respectively.  The reduced payroll and related costs of $138 and
operating  expenses  of $18 was a direct  result  of  management's  cost-cutting
measures  completed  during the  second  quarter of 1996.  The $62  decrease  in
marketing  and  advertising  was the  result of  management's  target  marketing
towards specific casino customer groups.

     The  reduced  occupancy  costs from 1996 to 1997 of $124 were the result of
management's energy reduction and efficiency measures implemented in 1997.

     Interest expense was primarily  related to the first mortgage on the gaming
vessel,  equipment  financing and various  capitalized  leases and is consistent
from 1996 to 1997.

     Depreciation  and  amortization  was  $3,854  and  $3,622 in 1997 and 1996,
respectively.   The  increase  was  a  direct  result  of   additional   capital
expenditures for the purchase of equipment and fixtures.

Three Months Ended September 30, 1997 and 1996:

     Alpha  Gulf  generated  revenues  of  $8,160  and  $9,204 in 1997 and 1996,
respectively.  Casino  revenues  were  $8,013  and  $8,980  in  1997  and  1996,
respectively.  Food,  beverage and other revenues were $147 and $224 in 1997 and
1996, respectively. This decrease in casino revenues was primarily the result of
the entry of the third casino vessel to the  Greenville  market in November 1996
and high water in the month of April 1997.  the entry of the third casino vessel
in the  Greenville  market to date has not increased the market volume to absorb
the addition  player  positions.  The market  growth during this period was 8.0%
over last year during the same period.  Alpha Gulf continues to achieve superior
market share over its  competition  at 43.1% with 39.0% of the available  player
positions in the Greenville market. The high water experienced in April 1997 had
a significant  impact on the accessibility to the casinos by their patrons.  The
food and beverage  revenues are  reflective of Alpha Gulf's  player  development
program which focuses on player parties  showcasing  the food and  entertainment
facilities of the Jubilee Casino.  The player parties are by invitation only and
are complimentary to the casino's guests.

     Alpha   Gulf's   casino   operating   expenses   were  $3,128  and  $3,173,
(approximately  39% and 35% of  casino  revenues  for each  period ) in 1997 and
1996, respectively. Food, beverage and other expenses were $154 and $290 in 1997
and 1996, respectively. The decrease in casino expenses of $45 was primarily due
to the reduced volume of business created by the entry of the third gaming 
vessel in November, 1996.

     Food and  beverage  revenues do not  include  the retail  value of food and
beverage of  approximately  $845 and $790 provided  gratuitously to customers in
1997 and 1996, respectively. The reduction of food, beverage and other costs are
primarily  attributable  to the  reduced  volume  of food,  beverage  and  other
revenues.

     Selling,  general  and  administrative  expenses  consists  of payroll  and
related benefits of approximately  $1,364 and $1,423,  marketing and advertising
of approximately  $1,679 and $1,462,  occupancy costs of approximately  $570 and
$666 and operating expenses of $415 and $370 in 1997 and 1996, respectively. The
reduced payroll and related costs of $59 was primarily due to the reduced volume
of business  created by the entry of the third gaming vessel in November,  1996.
The $217 increase in marketing and  advertising  was the result of  management's
response to increased market competition from the entry of a third casino vessel
in the Greenville  market.  The reduced occupancy costs from 1996 to 1997 of $96
were the  result  of  management's  energy  reduction  and  efficiency  measures
implemented in 1997.

     Interest expense was primarily  related to the first mortgage on the gaming
vessel,  equipment financing and various  capitalized leases.  Interest expenses
was consistent from 1996 to 1997.

     Depreciation  and  amortization  was  $1,289  and  $1,238 in 1997 and 1996,
respectively.  The  increase  was a direct  result  of an  increase  in  capital
expenditures for the purchase of equipment and fixtures.

     Future Operations - Alpha Gulf

     Alpha Gulf's Bayou Caddy's Jubilee Casino  operating  results have improved
since its November 1995 relocation to Greenville. Although the Greenville gaming
market has  experienced  dilution due to the entry of the third casino vessel in
November 1996,  Alpha Gulf's Jubilee Casino  currently has the casino  capacity,
food and beverage and entertainment facilities that are unique to the Greenville
area.

                                                            14

<PAGE>



     In April 1997,  Alpha Gulf received  approval from the  Mississippi  Gaming
Commission for its infrastructure  investment requirement to build and operate a
hotel on property adjacent to its Greenville  casino location.  Alpha Greenville
Hotel,  Inc., a newly  formed,  wholly  owned  subsidiary  of Alpha  Hospitality
Corporation,  entered into a long term lease with the Board of Mississippi Levee
Commissioners to lease property including  historical landmark buildings for the
development of a forty-one key single room and suite hotel.  This hotel will add
a new dimension to the casino patron  experience and will be an added amenity to
our player  development  program.  In July 1997,  construction  commenced on the
hotel project with a projected  completion date of January 31, 1998, and a total
estimated  cost of $3.2 million.  Construction  costs incurred and deposits made
through September 30, 1997 amounted to $805 and $170, respectively. Although the
permanent source of financing this project has not been identified at this time,
Alpha  Greenville  Hotel has received  interim  financing from Bryanston  Group,
Inc., an affiliate.

Results of Operations - Jubilation

     The Company  acquired the Jubilation  gaming vessel  (formerly known as the
Cotton Club) on October 26, 1995.  The vessel's  operations in  Greenville  were
terminated on October 30, 1995.  After its relocation to Lakeshore,  Mississippi
the Jubilation reopened for business on December 21, 1995. As a result of losses
from  operations  and  declining  revenues,  which  would  only  improve  with a
substantial  investment of funds for the  construction of additional  amenities,
the Jubilation casino was closed in July 1996.

     The continuing costs incurred during the nine and three month periods ended
September 30, 1997 for  continuing  administration,  insurance and  compensation
settlements  with former  employees were $796 and $411,  respectively.  Interest
expense  primarily  related to the debt on the idle gaming vessel and equipment,
amounted to $645 and $225,  respectively,  for the nine and three month  periods
ended September 30, 1997.

Casino Development

     New York - Alpha Monticello

     On January 19, 1996, the Company, through its subsidiaries,  entered into a
memorandum of  understanding  with  Catskill  Development,  L.L.C.  ("Catskill")
regarding the development and management of a casino to be built adjacent to the
Monticello  Raceway in Sullivan County, New York, which is owned and operated by
Catskill.  The  development  and management of this casino will be undertaken by
Mohawk Management L.L.C., of which the Company's wholly-owned subsidiary,  Alpha
Monticello,  owns 50%. Alpha  Monticello  will be responsible for the day-to-day
operation of the planned casino. It is intended that the casino will be owned by
the St. Regis Mohawk Tribe and will be located on land to be placed in trust for
the benefit of the Tribe.

     On August 2, 1996, Mohawk Management L.L.C.  executed an agreement with the
St. Regis Mohawk Tribe for the  management  of the proposed  casino  referred to
above for a period of seven years. The Tribe has submitted this agreement to the
National Indian Gaming Commission for its approval.

     During the nine and three month  periods ended  September  30, 1997,  Alpha
Monticello has incurred casino development costs of $276 and $95,  respectively,
which relates to a general corporate overhead allocation.

     Missouri - Alpha Missouri

     Alpha   Missouri  has  not  commenced   operations.   Alpha   Missouri  has
applications  pending for site approval and a gaming license with respect to the
development  of a riverboat  gaming  facility  in  Louisiana,  Missouri.  It has
incurred  development  costs of  approximately  $243  and $87 in 1997 and  1996,
respectively,  related to its  proposed  development  of a  riverboat  casino in
Louisiana,  Missouri.  These  costs  are  substantially  comprised  of a general
corporate  overhead  allocation.  Although  existing  law in  Missouri  does not
restrict the number of licenses the Missouri  Gaming  Commission may issue,  the
Commission  has  effectively  placed a  moratorium  on any new  licenses  in the
Louisiana  market area. The Company  believes such a restriction  will remain in
place until a market assessment of the existing approved license can be made.

Hotel Management - Alpha Hotel Management Company, Inc. ("Alpha Hotel")

On December 31, 1996,  to reduce the Company's  debts to Bryanston,  the Company
sold Alpha Hotel Management Company, Inc. to Bryanston for $3,000 and realized a
$2,849 gain after tax. The sale price was based upon an independent valuation of
Alpha Hotel.


                                                            15

<PAGE>



Liquidity and Capital Resources

     For the nine months ended September 30, 1997, the Company had net cash used
in operating activities of $2,647. These uses were the result of the net loss of
$5,456 less non-cash  expenses of $3,854  (depreciation  and amortization) and a
net  decrease in working  capital or $1,045.  The  decrease  in working  capital
consisted  primarily  of a decrease in prepaid  expenses of $539,  a decrease in
accounts  payable and other  accrued  expenses of $268 and a decrease in payroll
and related liabilities of $1,272.

     Cash used in investing  activities of $1,329 consisted of $201 in purchases
of property and equipment, $975 of Alpha Greenville Hotel construction costs and
deposits and $153 of other assets.

     Cash provided by financing  activities of $2,914 was attributable to $3,190
in advances  under the $20,000  non-revolving  promissory  note with  Bryanston,
proceeds  of $1,000  from the sale of  common  stock  and the  $1,276  principal
reduction of long term debt and notes payable.  $500 of the $1,000 proceeds from
the sale of common stock was used in connection  with the March 1997  settlement
of an operating  lease relative to the real property  located in Lakeshore.  The
remaining $500 was used for working capital requirements for development.

     Although  the Company is subject to  continuing  litigation  from which the
ultimate  outcome  cannot  presently  be  determined  at this  time,  management
believes any additional liabilities that may result from these cases will not be
in an amount that will  materially  increase the  liabilities  of the Company as
presented in the attached financial statements.

     At September  30, 1997,  the Company was in default of its notes payable to
Bryanston and former Cotton Club stockholders.  The Company received a waiver of
default through December 31, 1997 on the Bryanston notes aggregating $1,399.

     At September 30, 1997, the Company was in default for nonpayment on (i) the
mortgage notes  aggregating  $11,456,  and (ii) the equipment notes  aggregating
$3,433.  In addition,  the Company was in default of certain loan  covenants not
relating to payments which pertained to equipment notes amounting to $4,768. The
Company received a waiver of the defaults on the $7,800 mortgage note payable to
Bryanston through December 31, 1997. Accordingly,  the mortgage notes of $11,456
and the equipment notes aggregating $8,201 are reflected in current  liabilities
at September 30, 1997.

Continuing Operations

     The  Company  continues  to  suffer  net  losses  from its  operations  and
development  activities  and has a working  capital  deficit of  $37,448  and an
accumulated  deficit of $60,870 at September 30, 1997. In addition,  the Company
was not in compliance with certain long term debts which are included in current
liabilities. The Company's Greenville, Mississippi casino operation continues to
achieve  positive income from operations  despite the entry of a third gaming
vessel  into  the  Greenville,   Mississippi  gaming  market.  Furthermore,  the
Jubilation  Lakeshore  incurred  continuing  expenses of $797 in addition to its
continued interest expense of $645.  Management is continuing to seek resolution
with the Jubilation  Lakeshore creditors and continues to review other venues to
operate  the  Jubilation  and  has  reduced  further  its  continuing  costs  of
maintaining the Jubilation.

     Management recognizes that these concerns raise substantial doubt about the
Company's ability to continue as a going concern.  Management's plans to correct
these current  conditions  includes  continuing to operate the Greenville casino
generating  positive cash flow,  developing  its  Greenville  hotel,  selling or
relocating the  Jubilation  Casino and  continuing to explore  opportunities  in
attaining  more  favorable  financing  or the sale of equity to meet its working
capital requirements.  Accordingly, the Company's ability to continue as a going
concern is  dependent  upon its  ability to develop  working  capital,  maintain
future profitable  operations,  and meet its creditors demands. The consolidated
financial  statements do not include any adjustments  that might result from the
outcome of this uncertainty.



                                                            16

<PAGE>



                           PART II. OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS

     Reference is made to the Company's  Annual Report on Form 10-K for the year
ended December 31, 1996 on file with the Securities and Exchange Commission.

     In July 1997,  Jubilation  Lakeshore,  Inc., Alpha Gulf Coast, Inc. and the
Company were named as third party  defendants in an action brought in the United
States  District  Court for the  Northern  District of  Mississippi,  Greenville
Division (General Electric Capital  Corporation vs. Bally Gaming,  Inc.) whereas
Bally Gaming,  Inc is alleging the same complaints as they asserted in the above
mentioned  action in the  Southern  District of New York.  Although the ultimate
outcome of the action  cannot be  determined,  the Company has been  advised the
recent decision in the Southern District of New York will have a positive impact
on this case.

     There have been no other  material  developments  during such period to any
existing legal proceeding.


ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

     As of November 7, 1997,  the Company was in default of its  mortgage  notes
payable of $11,456,000  and equipment  notes payable  aggregating  approximately
$8,201,000,  for  non-payment.  The total  arrearage of  principal  and interest
payments on the aforementioned debt is approximately $23,000,000.



                                                            17

<PAGE>


SIGNATURES

     In accordance  with the  requirements  of the Exchange Act, the  registrant
caused this  report to be signed on behalf by the  undersigned,  thereunto  duly
authorized.




Dated: November 7, 1997               /s/ STANLEY S. TOLLMAN
                                      Stanley S. Tollman
                                      Chairman and CEO




Dated: November 7, 1997               /s/ JAMES A.  CUTLER
                                      James A. Cutler
                                      Chief Financial Officer

                                                            18

<PAGE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This Schedule contains summary financial information extracted from Alpha
    Hospitality Corporation Form 10-Q for the quarter ended September 30, 1997.
</LEGEND>
<CIK>                                         0000906780
<NAME>                                       Alpha Hospitality Corporation
<MULTIPLIER>                                   1,000
       
<S>                                             <C>
<PERIOD-TYPE>                                  9-Mos
<FISCAL-YEAR-END>                              Dec-31-1997
<PERIOD-START>                                 Jan-01-1997
<PERIOD-END>                                   Sep-30-1997
<CASH>                                         288
<SECURITIES>                                   0
<RECEIVABLES>                                  576
<ALLOWANCES>                                   474
<INVENTORY>                                    301
<CURRENT-ASSETS>                               973
<PP&E>                                         58,112
<DEPRECIATION>                                 21,300
<TOTAL-ASSETS>                                 39,872
<CURRENT-LIABILITIES>                          35,485
<BONDS>                                        0
                          0
                                    8
<COMMON>                                       144
<OTHER-SE>                                     993
<TOTAL-LIABILITY-AND-EQUITY>                   39,872
<SALES>                                        0
<TOTAL-REVENUES>                               24,337
<CGS>                                          0
<TOTAL-COSTS>                                  24,910
<OTHER-EXPENSES>                               4,883
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             2,469
<INCOME-PRETAX>                                (5,456)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            0
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (5,456)
<EPS-PRIMARY>                                  (.39)
<EPS-DILUTED>                                  0
        
<FN>                          
Tag 30 Other Expenses- amount includes depreciation and amortization of $3,854 
and development costs of $1,029.
</FN>

</TABLE>


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