COUNTRY STAR RESTAURANTS INC
SB-2/A, 1998-07-24
EATING PLACES
Previous: LINCOLN BENEFIT LIFE CO, S-1, 1998-07-24
Next: SPIEKER PROPERTIES INC, 424B2, 1998-07-24




   
      As filed with the Securities and Exchange Commission on July 24, 1998
    

                                                  Registration No. 333-39761
==============================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



   
                        PRE-EFFECTIVE AMENDMENT NO. 2 TO
                                    FORM SB-2/A
                             REGISTRATION STATEMENT
    


                                      UNDER
                           THE SECURITIES ACT OF 1933

                         COUNTRY STAR RESTAURANTS, INC.
             (Exact name of registrant as specified in its charter)

     DELAWARE                          5812                    62-1536550
- ----------------------       -----------------------   ------------------------
(State or other juris-       Primary Standard Indus-   (I.R.S. Employer Identi-
 diction of incorpora-       trial Classification       fication number)
 tion or organization)       Code Number

4929 WILSHIRE BOULEVARD, SUITE 428, LOS ANGELES, CALIFORNIA 90010   213/634-5588
 (Name, address, including zip code, and telephone number, including area code,
                   of registrant's principal executive office)

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

                      DAN J. RUBIN, CHIEF EXECUTIVE OFFICER
                         COUNTRY STAR RESTAURANTS, INC.

                       4929 Wilshire Boulevard, Suite 428
                          Los Angeles, California 90010
                                  213/634-5588
           -----------------------------------------------------------
            (Name, address, including zip code, and telephone number,
                    including area code, of agent for service

                              --------------------
                                   COPIES TO:

                            ROBERT L. DAVIDSON, ESQ.
                    WOLF HALDENSTEIN ADLER FREEMAN & HERZ LLP
                               270 MADISON AVENUE
                            NEW YORK, NEW YORK 10016
                           Telephone No. 212/545-4600
                           Facsimile No. 212/686-0114

Approximate date of commencement of proposed sale to the public: As soon as
practicable after effective date of the registration statement.

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering.               [ ]

                                                            (continued overleaf)
<PAGE>

     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.                                            [ ] ----------

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box                                     [X]

     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.                                   [ ]

<TABLE>
<CAPTION>
                               CALCULATION OF REGISTRATION FEE

                                                               Proposed
                                             Proposed          Maximum
Title of each              Amount            Maximum           Aggregate          Amount of
class of securities        to be             Offering Price    Offering         Registration
To Be Registered           Registered(1)     Per Share(2)      Price(3)              Fee
- ----------------           -------------     ------------      --------         ------------
<S>                        <C>                 <C>             <C>              <C>      
Common Stock
Par Value
$.01 Per Share             17,240,767          $.13            $3,641,299       $1,074.18
</TABLE>

         The Registrant hereby amends this Registration Statement on such date
or dates as may be necessary to delay its effective date until the Registrant
shall file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.

- -----------
(1)      Includes shares of Common Stock owned by certain Selling Shareholders
         and an indeterminate amount of shares issued upon the conversion of up
         to $2,100,000 of outstanding principal amounts of certain Convertible
         Notes held by certain Selling Shareholders or up to an additional
         $1,400,000 which may be held by such persons under an outstanding line
         of credit.

(2)      Estimated solely for purposes of calculating the registration fee
         pursuant to Rule 457(c).

(3)      Pursuant to Rule 457(c), the proposed maximum aggregate offering price
         of all the securities being registered on this Registration Statement
         has been estimated for purposes of calculating the registration fee by
         adding (i) the outstanding principal amounts of certain Convertible
         Notes held by certain Selling Stockholders or which may be held by such
         persons under an outstanding line of credit and (ii) the product
         obtained by multiplying the proposed maximum offering price per share,
         calculated pursuant to Rule 457(c), by the aggregate number of shares
         of common stock held by the Selling Stockholders.

                                      -ii-
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.

                              CROSS-REFERENCE SHEET

                              Pursuant to Rule 404

Registration Statement
Item Number and Caption                              Prospectus Caption
- -----------------------                              ------------------

1.       Front of the Registration                   Forepart of Registration
         Statement and Outside Front                 Statement and outside Back
         Cover Page of Prospectus                    Cover Page of Prospectus

2.       Inside Front and Outside                    Inside Front and Outside
         Back Cover Pages of Prospectus              Back Cover of Prospectus

3.       Summary Information and Risk                Prospectus Summary; Risk
         Factors                                     Factors

4.       Use of Proceeds                             Not Applicable

5.       Determination of Offering Price             Outside Front Page; Plan
                                                     of Distribution

6.       Dilution                                    Not Applicable

7.       Selling Stockholders                        Plan of Distribution

8.       Plan of Distribution                        Outside Front Cover; Plan 
                                                     of Distribution

9.       Legal Proceedings                           Legal Proceedings

10.      Directors, Executive Officers,              Management
         Promoters and Control Persons

11.      Security Ownership of Certain               Principal Stockholders
         Beneficial Owners and Management

12.      Description of Securities                   Outside and Inside Cover of
                                                     Prospectus; Capital Stock

13.      Interest of Named Experts and               Legal Matters
         Counsel

14.      Disclosure of Commission Position           Management-Indemnification
         on Indemnification for Securities
         Act Liabilities

15.      Organization Within Last Five Years         Prospectus Summary

                                     -iii-
<PAGE>

Registration Statement
Item Number and Caption                              Prospectus Caption
- -----------------------                              ------------------

16.      Description of Business                     Prospectus Summary;
                                                     Business

17.      Management's Discussion and                 Management's Discussion
         Analysis of Plan or Operation

18.      Description of Property                     Business

19.      Certain Relationships and                   Certain Transactions
         Related Transactions

20.      Market for Common Equity and                Outside Front Cover;
         Related Stockholder Matters                 Description of Capital
                                                     Stock

21.      Executive Compensation                      Management

22.      Financial Statements                        Financial Statements

23.      Changes in and Disagreements With           Management's Discussion
         Accountants on Accounting and
         Financial Disclosure

                                      -iv-
<PAGE>

INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.


   
                   PRELIMINARY PROSPECTUS DATED JULY 24, 1998
                              SUBJECT TO COMPLETION
    


                         COUNTRY STAR RESTAURANTS, INC.


                        __________ Shares of Common Stock
                            $.01 PAR VALUE PER SHARE
                        ---------------------------------



         This Prospectus relates to (i) 1,086,921 shares of common stock, $.01
par value (the "Common Stock"), of Country Star Restaurants, Inc., a Delaware
corporation (the "Company"), held by, and which may be offered from time to time
by, a number of persons and entities (collectively the "Selling Stockholders"),
and offered from time to time by certain of the Selling Stockholders, and (ii)
an indeterminate number of shares (approximately 16,153,846) of Common Stock
presently issuable upon conversion of the outstanding principal amount of
certain Convertible Notes, plus accrued and unpaid interest, held by certain of
the Selling Stockholders (the "Notes"). See "Selling Stockholders and Plan of
Distribution." The Common Stock being offered hereby includes 6,153,846 shares
issuable upon conversion of certain Convertible Notes held by Dan J. Rubin,
President, Chairman of the Board of Directors, Chief Executive Officer and a
Director of the Company, and these shares constitute Mr. Rubin's entire equity
interest in the Company. The shares of Common Stock registered hereunder are
sometimes referred to as the "Securities." All costs in connection with the
registration of the Securities are being borne by the Company. The Company will
not receive any of the proceeds from the sale of the Securities pursuant to this
Prospectus. The shares of Common Stock registered hereunder are sometimes
referred to as the "Common Stock" or the "Securities."


         The Common Stock is quoted on the OTC Bulletin Board under the symbol
"CAFE." The closing bid and asked price of the Common Stock on April 1, 1998
were $.19 and $.20, per share, respectively.


                THE SECURITIES OFFERED HEREBY ARE SPECULATIVE AND
             INVOLVE A HIGH DEGREE OF RISK AND IMMEDIATE SUBSTANTIAL
                DILUTION AND SHOULD NOT BE PURCHASED BY INVESTORS
             WHO CANNOT AFFORD THE LOSS OF THEIR ENTIRE INVESTMENT.
                    SEE "RISK FACTORS" COMMENCING ON PAGE 12

<PAGE>

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


             THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED
                BY THE SECURITIES AND EXCHANGE COMMISSION OR ANY
               STATE SECURITIES COMMISSION, NOR HAS THE SECURITIES
           AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
          PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
================================================================================
                         Price             Underwriting              Proceeds to
                           to              Discounts and               Selling
                         Public            Commissions(1)           Stockholders
- --------------------------------------------------------------------------------
Per Share............     $___                  N/A                     $___
================================================================================

- --------
(1)  Not Applicable.

                                      -2-
<PAGE>

         The Selling Stockholders Shares may be offered and sold from time to
time as market conditions permit in the over-the-counter market, or otherwise,
at prices and terms then prevailing or at prices related to the then current
market price, or in negotiated transactions. To the extent required, the number
of Securities to be sold, the respective purchase price and public offering
price, the name of any agent, dealer or underwriter and any applicable
commissions or discounts with respect to a particular offer will be set forth in
and accompanied by a Prospectus Supplement. See "Selling Stockholders Plan of
Distribution."

         Any agents, dealers or underwriters that participate with the Selling
Stockholders in the distribution of the shares of Common Stock may be deemed to
be "underwriters" within the meaning of the Securities Act of 1933, as amended
(the "Securities Act"), and any commissions received by them and any profits on
the resale of the Selling Stockholders' shares, may be deemed to be underwriting
commissions or discounts under the Securities Act. Under applicable rules and
regulations promulgated under the Securities Exchange Act of 1934, as amended
(the "Exchange Act"), including without limitation Regulation M, any person
engaged in a distribution of securities may not simultaneously engage in
market-making activities with respect to such securities for a period beginning
on the later of five business days, or such other period as may be required by
Regulation M, prior to the determination of the offering price or such time that
a person becomes engaged in the distribution and ending when the distribution is
completed (for a selling security holder) or when any other person's
participation has been distributed. In addition to, and without limiting the
foregoing, each of the Selling Stockholders and any other person participating
in a distribution will be subject to the applicable provisions of the Exchange
Act and the rules and regulations thereunder, including, without limitation,
Regulation M, which provisions may limit the timing of purchases and sales of
any of the Securities by each of the Selling Stockholders or any such other
person. All of the foregoing may affect the marketability of the Securities.


                  The date of this Prospectus is July ___, 1998.


                                      -3-
<PAGE>


                              AVAILABLE INFORMATION

         The Company is subject to the informational requirements of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), and the rules
and regulations promulgated thereunder, and in accordance therewith files
periodic reports, proxy statements and other information with the Securities and
Exchange Commission (the "Commission"). Such reports, proxy statements and other
information filed by the Company can be inspected and copied at the public
reference facilities maintained by the Commission at Room 1024, 450 Fifth
Street, NW, Washington, D.C. 20549, as well as at the following regional
offices: Northeast Regional Office, 7 World Trade Center, Suite 1300, New York,
New York 10048 and Midwest Regional Office, 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661. Copies of such material can be obtained from the Public
Reference Section of the Commission, 450 Fifth Street, N.W., Washington, D.C.
20549 at prescribed rates. The Commission maintains an Internet Web-Site that
contains reports, proxy and information statements and other information
regarding issuers that file electronically with the Commission. The address of
that site is http://www.sec.gov.

         The Company has filed with the Commission a Registration Statement on
Form SB-2 (together with all amendments and exhibits thereto, the "Registration
Statement") under the Securities Act of 1933, as amended (the "Securities Act"),
with respect to the Securities offered hereby. This Prospectus does not contain
all the information set forth in the Registration Statement, certain parts of
which are omitted in accordance with the rules and regulations of the
Commission. For further information, reference is made to the Registration
Statement and the exhibits thereto, copies of which may be obtained from the
Public Reference Section of the Commission at Room 1024, 450 Fifth Street, NW,
Washington, D.C. 20549, upon payment of the fees prescribed by the Commission.
Statements contained in this Prospectus as to the contents of any contract or
other document are not necessarily complete and in each instance reference is
made to the copy of such contract or other document filed as an exhibit to the
Registration Statement for a full statement of the provisions thereof, each such
statement contained herein is qualified in its entirety by such reference.

                                       -4-
<PAGE>


                               PROSPECTUS SUMMARY

         The following summary is qualified in its entirety by the more detailed
descriptions and financial information and statements appearing elsewhere in
this Prospectus and the documents incorporated herein by reference. All
information concerning the Company's issued and outstanding Common Stock and all
financial information presented on a per share basis reflects a one-for-ten
reverse stock split effective February 12, 1998.

         This Prospectus contains forward looking statements that involve risks
and uncertainties. The Company's actual results may differ materially from the
results discussed in the forward looking statements. Factors that might cause
such a difference include, but are not limited to, those discussed in "Risk
Factors."

THE COMPANY

         The Company, Country Star Restaurants, Inc., develops, constructs, owns
and operates country theme restaurants combining high quality, moderately priced
food with a casual, family oriented environment. The Company currently operates
two restaurants, located in Hollywood, California and Las Vegas, Nevada.


         The Company was formed in May of 1993 and, prior to the opening of the
initial Country Star Restaurant on April 2, 1994, did not generate any revenue.
The Company had revenues from Country Star Hollywood in 1995, its first full
calendar year of operations, of approximately $5,200,000. During 1996, the
Company had revenues of approximately $4,200,000 from Country Star Hollywood and
approximately $3,850,000 from its other restaurants, for total revenues of
approximately $8,050,000. During 1997, the Company had revenues of approximately
$3,318,000 from Country Star Hollywood, approximately $2,686,000 from Country
Star Las Vegas, and total revenues of approximately $6,279,000. Total operating
expenses increased from approximately $11,850,000 in 1995, to approximately
$27,637,000 in 1996 and to approximately $24,574,000 in 1997. The increase in
operating expenses during 1996 and 1997 could not be funded by the increase in
revenues. The Company's net loss for 1996 and 1997 was $16,780,382 and
$17,246,290, respectively. The Company closed its Atlanta restaurant in 1997.
The Company continued to fund its operations by the private sale of the
Company's equity securities. The Company anticipates that it will continue to
have substantial capital needs of approximately $500,000 to $1,000,000 for 1998
that would not be funded from operations and would continue to need to raise
capital through equity or debt financings.


         In recent years theme restaurants have gained increasing popularity, as
a number of such restaurants featuring a variety of different themes have
opened. Two popular and well known restaurants of this genre are Planet
Hollywood(R) and Hard Rock

                                      -5-
<PAGE>

Cafe(R), both of which combine an entertainment component with a casual dining
atmosphere. Aside from enhancing the dining experience, the entertainment
component also provides an additional revenue stream, predominantly from
merchandise sales. Patrons of theme restaurants have evidenced a willingness to
purchase souvenir T-shirts, hats, mugs, and other items bearing the logo and
reflecting the lifestyle of the particular theme restaurant. These retail sales
are typically at higher profit margins than food sales, inclusive of labor
costs.

         The Company believes that its country theme provides a distinctly
American experience which, combined with its casual, high-quality dining in a
state-of-the-art multimedia environment, is a format with wide demographic
appeal. The Company believes that the country theme is an under-exploited
segment of quality dining in the restaurant industry and will fill a niche in
the casual dining segment of the restaurant industry, and therefore represents
an attractive opportunity for the Company.

         The Company has no present expansion plans, although the Company may
explore non-capital intensive ways of promoting the Company's business, such as
licensing agreements, joint ventures and other opportunities. Such expansions
may include off-site catering of parties and at music venues or the
establishment of limited menu restaurants in food courts located throughout the
United States and in foreign locations. The Company may seek to pay for its
portion of any such expansion by issuing shares of its Common Stock. It is
anticipated that any of the future Country Star Restaurants, although modeled
after its flagship Country Star Restaurants, will be smaller and less expensive
to construct. The Company will seek to leverage the recognition and publicity
achieved by its flagship Country Star Restaurants to support its smaller Country
Star Restaurants. The Company believes that the reduced scale of these smaller
Country Star Restaurants will result in lower overall costs to develop,
construct and open.

         One of the Company's key priorities in the near term is to inject new
excitement into the Company's restaurant business in order to stimulate greater
customer traffic. The Company plans to increase the frequency of celebrity
events and promotions and broaden the number of celebrities associated with the
Company, with an emphasis on new, up-and-coming stars. In addition, the Company
is taking steps to broaden the appeal of its restaurants through menu revisions,
the acceptance of reservations in certain markets and greater promotion of group
sales, in order to attract more local residents to augment the Company's
primarily tourist customer base.

         The Company is presently exploring a number of potential opportunities
to increase revenues at the Las Vegas restaurant, including targeted advertising
and promotions directed to guests staying in hotels without significant on-site
restaurant

                                      -6-
<PAGE>

capacity, the possibility of serving as a venue for a dinner show and/or
cocktail show, and the development of more substantial business through the
Company's existing contacts in the tour and travel industry. The Company is also
seeking to increase its name brand recognition and establish a secondary meaning
in the marketplace for Country Star Restaurants.

         The Company's principal offices are located at 4929 Wilshire Boulevard,
Suite 428, Los Angeles, California 90010, and its telephone number is
213/634-5588.

                                      -7-
<PAGE>

                                  THE OFFERING


Securities offered(1).............          Approximately 17,240,767 Shares of
                                            Common Stock.

Common Stock to be Outstanding
  After this Offering. ...........          24,779,231 shares of Common Stock.

Use of Proceeds ..................          The Company will not receive any of
                                            the proceeds from the sale of the
                                            Securities pursuant to this
                                            Prospectus. 

Risk Factors .....................          An investment in the Securities
                                            offered hereby involves a high
                                            degree of risk and should be made
                                            only by investors who can afford the
                                            loss of their entire investment. See
                                            "Risk Factors."

NASDAQ Symbols ...................          Common Stock -- CAFE


(1)      16,153,849 shares of the securities offered hereby will be issued to
         repay the loans in the principal amount of $2,100,000 from Dan Rubin
         and a pension trust controlled by the father of Dan Rubin. The loans
         are evidenced by a convertible note which is convertible into that
         number of shares of Common Stock determined by dividing the principal
         amount of the loan by the lesser of (i) $13.30; or (ii) 80% of the
         average closing bid price of the Common Stock for the five consecutive
         trading days preceding the date of conversion. See "Risk Factors."



                                      -8-
<PAGE>

<TABLE>
<CAPTION>
                         SUMMARY SELECTED FINANCIAL DATA


                                                        Year Ended December 31
                                                 -----------------------------------
                                                     1997                   1996
- ------------------------------------------------------------------------------------
<S>                                              <C>                    <C>         
                                                              (Audited)
STATEMENT OF OPERATIONS DATA

  Food and Beverage .......................      $  5,744,789           $  7,048,023
  Merchandise .............................           534,273              1,011,392
                                                 ------------           ------------

                                                    6,279,062              8,059,415
COST AND EXPENSE:
Cost of revenues:
 Food and beverage ........................         1,924,113              2,222,506
 Merchandise ..............................           451,942                656,760
Labor .....................................         2,650,871              3,917,988
Rent ......................................         2,465,450              1,275,860
Other restaurant operating ................         1,273,895              1,967,020
Selling general and administrative ........         3,590,291              8,801,764
Depreciation and amortization .............         1,058,608              1,210,658
Settlement of stockholders' claims ........           980,384              2,000,000
Loss on disposal of assets ................        10,178,560                     --
Impairment of long-lived assets ...........                --              5,584,458
                                                 ------------           ------------

                                                   24,574,114             27,637,041
LOSS FROM OPERATIONS ......................       (18,295,052)           (19,577,626)
                                                 ------------           ------------
OTHER INCOME (EXPENSE):
 Interest income ..........................             7,254                302,626
 Interest expense .........................          (410,281)              (375,936)
 Embedded interest expense ................        (2,346,286)                    --
                                                 ------------           ------------
MINORITY INTEREST                                   2,124,446              2,870,554
EXTRAORDINARY ITEM --
 SETTLEMENT OF TRADE PAYABLES                       1,673,629                     --
                                                 ------------           ------------

NET LOSS ..................................      $(17,246,290)          $(16,780,382)
                                                 ============           ============

 Net loss per common share ................      $      (5.38)          $     (15.54)
                                                 ============           ============

BASIC AND DILUTED WEIGHTED AVERAGE
NUMBER OF COMMON SHARES OUTSTANDING .......         3,208,465              1,107,481
                                                 ============           ============
</TABLE>

                                       -9-
<PAGE>
<TABLE>
<CAPTION>
STATEMENT OF OPERATIONS DATA:

                                                     For The Quarter Ended March 31,
                                                     -------------------------------
                                                           1998           1997
                                                     -------------    --------------
                                                              (Unaudited)
<S>                                                    <C>            <C>
REVENUES:
  Food and beverage                                    $   845,778       $ 2,027,617
  Merchandise                                               43,482           236,858
                                                       -----------       -----------
                                                           889,260         2,264,475
                                                       -----------       -----------
COST AND EXPENSES:
  Cost of revenues:
    Food and beverage                                      293,532           730,615
    Merchandise                                             39,492           189,821
  Labor                                                    453,599           940,143
  Rent                                                      81,629           676,175
  Other restaurant operating                               187,064           476,074
  Selling, general and administrative                      547,813         1,401,356
  Depreciation and amortization                            148,349           385,522
                                                       -----------       -----------
                                                         1,751,478         4,799,706
                                                       -----------       -----------
LOSS FROM OPERATIONS                                      (862,218)       (2,535,231)
                                                       -----------       -----------

OTHER INCOME (EXPENSE):
  Interest income                                               --             2,447
  Interest expense                                         (30,876)          (70,204)
  Embedded interest expense                               (212,500)       (1,009,662)
                                                       -----------       -----------
                                                          (243,376)       (1,077,419)
                                                       -----------       -----------

LOSS BEFORE MINORITY INTEREST AND EXTRAORDINARY ITEM    (1,105,594)       (3,612,650)

MINORITY INTEREST                                               --           413,050
                                                       -----------       -----------
LOSS BEFORE EXTRAORDINARY ITEM                          (1,105,594)       (3,199,600)

EXTRAORDINARY ITEM - SETTLEMENT OF NOTES PAYABLE,
  NET OF 0 TAXES                                         1,527,890                --
                                                       -----------       -----------

NET INCOME (LOSS)                                      $   422,296       $(3,199,600)
                                                       ===========       ===========

BASIC AND DILUTED INCOME (LOSS) PER COMMON SHARE:
  Loss before extraordinary item                       $     (0.13)      $     (2.18)
  Extraordinary item                                          0.18                --
                                                       -----------       -----------

  Net income (loss) per common share                   $      0.05       $     (2.18)
                                                       ===========       ===========


BASIC AND DILUTED WEIGHTED AVERAGE NUMBER
OF COMMON SHARES OUTSTANDING                             8,493,113         1,470,800
                                                       ===========       ===========


                                                   December 31, 1997      March 31, 1998
                                                   -----------------    -----------------
                                                       (Audited)           (Unaudited)

BALANCE SHEET DATA:
Working Capital (deficit)                                 (353,050)       (2,397,763)
Total Assets                                             7,094,159         5,856,897
Total Liabilities                                        5,138,772         2,949,214
Shareholders' Equity                                     1,955,387         2,907,683
</TABLE>

                                         -10-
<PAGE>

                                  RISK FACTORS

         Investment in the Company's securities involves a high degree of risk.
In addition to the other information in this Prospectus, the following risk
factors should be considered carefully by prospective investors in evaluating
the Company and its business before purchasing the Shares.

         CONTINUING LOSSES; GOING CONCERN QUALIFICATION. The Company opened its
first Country Star Restaurant in August, 1994 and two more restaurants in 1996.
The Company has continued to incur operating losses. During 1997, the Company
permanently closed one of its restaurants. For the fiscal year ended December
31, 1997, the Company had a net loss of $17,246,000. The Company's independent
certified public accountants have rendered a going concern qualification to
their opinion on the Company's 1997 financial statements and stated that the
Company has experienced significant losses in 1996 and 1997, and is experiencing
cash flow shortages and that these factors "raise substantial doubt about the
Company's ability to continue as a going concern."

         IMMEDIATE NEED FOR ADDITIONAL CAPITAL AND ADDITIONAL FINANCING. The
Company's ability to generate operating and net income in the future will depend
on the success of its operating restaurants. There can be no assurance that the
Company will be profitable in the future. The Company experienced a loss of over
$34,000,000 for the two year period ended December 31, 1997 and its cash balance
at March 25, 1998 was less than $10,000. During 1997 the Company continued to
fund its operations by the private sale of the Company's equity securities. The
Company anticipates that it will continue to have substantial capital needs that
cannot be funded completely from operations and will be required to raise
additional capital through equity or debt financings. Such sources of financing,
if available, may include bank financing, third party equity investors, capital
leases, private limited partnerships, joint venture financing and sale leaseback
arrangements. The Company has a line of credit in the amount of $3,500,000 of
which approximately $1,900,000 is currently outstanding; however, the Lenders
are under no obligation to make additional advances under the line of credit and
all such advances are in the discretion of the Lenders. The Company has no other
current arrangement with respect to, or potential sources of, additional
financing. Consequently, there can be no assurance that any additional financing
will be available to the Company when needed, on commercially reasonable terms,
or at all. Any inability to obtain additional financing when needed would have a
material adverse effect on the Company. In addition, any additional equity
financing may involve substantial dilution to the interests of the Company's
then existing stockholders. See "Use of Proceeds," "Capitalization" and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources."

                                      -11-
<PAGE>

         UNCERTAIN FUTURE OPERATING RESULTS. The Company's future profitability
will depend upon, among other things, the Company's ability to generate a level
of revenues sufficient to offset its cost structure in addition to reducing its
operating costs on a per location basis. There can be no assurance that the
Company will achieve significantly increased revenues or maintain profitable
operations.

         LIMITED RESTAURANT BASE; DEPENDENCE UPON TWO PRINCIPAL RESTAURANTS;
HIGH RESTAURANT FAILURE RATE. All of the Company's revenues are presently
derived from only two restaurants. One other restaurant was recently closed and
never achieved profitable operations. The Company's Las Vegas restaurant lease
will terminate on September 30, 1998 unless the lessor and the Company mutually
agree to extend the lease on a month-to-month basis. There can be no assurance
that any new restaurants will be opened or if opened will be successful or
operate profitably. The lack of success or closing of any of the Company's
existing restaurants, or the unsuccessful operation of any new restaurant, would
have a material adverse effect upon the financial condition and results of
operations of the Company. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and "Business."

         CONTROL BY MANAGEMENT. Dan Rubin is the Chief Executive Officer and
President of the Company and a Director of the Company. Dan Rubin is in control
of the management and the day to day operations of the Company. In addition, he
claims the right to appoint three members of the Board of Directors of the
Company, constituting a majority of and control of the Board of Directors. This
right was granted by the Company to Cameron Capital Ltd. and assigned by it to
Dan Rubin in connection with the February 12, 1997 Financing and Change in
Control. This control may have the effect of discouraging certain types of
transactions involving an actual or potential change of control of the Company,
including transactions in which holders of Common Stock might otherwise receive
a premium for their shares over then current market prices. See "Risk Factors -
Potential Conflict of Interest of Dan Rubin."


         DEPENDENCE UPON CHIEF EXECUTIVE OFFICER. Dan Rubin is the Chief
Executive Officer and President of the Company. Mr. Rubin is the only employee
of the Company who also serves as an executive officer. The Company is dependent
upon Dan Rubin and his managerial efforts for the conduct and supervision of the
management and day to day operations of the Company. Dan Rubin has no prior
experience in managing or operating any business comparable to the Company.
There is no written agreement relating to the employment of Dan Rubin by the
Company and such employment is terminable at will at any time by either Dan
Rubin or the Company. If Dan Rubin were to resign, there is no assurance the
Company would be able to retain another chief executive officer or chief
operating officer and the inability to do so could materially adversely effect
the Company and its business. See "Management - Certain Transactions."


                                      -12-
<PAGE>

         POTENTIAL CONFLICT OF INTEREST OF DAN RUBIN. Dan Rubin has a security
interest in all the assets of the Company to secure his line of credit to the
Company in the aggregate amount of $3,500,000 of which approximately $800,000
has been loaned to the Company to date. In addition, on February 18, 1998, a
pension trust controlled by the father of Dan Rubin loaned $1,300,000 to the
Company and received convertible notes which are also secured by all the assets
of the Company. There may be a conflict of interest between a creditor and stock
investors in a company. A creditor may have incentive to conduct the Company's
affairs so as to maximize his claims against the Company's assets and his
security interest may insulate him from the Company's negative performance.
There can be no assurance that future transactions or arrangements between the
Company and Dan Rubin will be advantageous to the Company, that conflicts of
interest will not arise with respect thereto, or that if conflicts do arise,
they will be resolved in a manner favorable to the Company. See "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
"Management - Certain Transactions."

         POTENTIAL ADVERSE EFFECT OF SALE OF SHARES OF COMMON STOCK OFFERED BY
SELLING STOCKHOLDERS. The Company currently has 8,625,385 shares outstanding,
the Selling Stockholders may sell up to 17,240,767 shares pursuant to this
Offering. The sale, or availability for sale, of substantial amounts of shares
of Common Stock pursuant to this Offering could materially adversely affect the
market price of the Securities and could impair the Company's ability to raise
additional capital through the sale of its equity securities or debt financing.
See "The Offering."

         CONTRACTOR LITIGATION IN ATLANTA; ATLANTA AND LAS VEGAS LIEN CLAIMS. On
February 3, 1998, Pacific Southwest Design, Inc. filed a suit in Atlanta against
the Company claiming damages of $597,659 for failure to pay amounts due for
services rendered. The Company intends to vigorously defend against this action
and has counterclaimed for damages in an undetermined amount for the
contractor's breach of contract and failure to perform work which caused the
Company to lose its Atlanta lease. In addition, certain contractors have filed
claims of lien against the Company's Atlanta and Las Vegas restaurants that have
not been cleared by the posting of a bond or any payment. Such claims of lien
total approximately $1,200,000. While management believes

                                      -13-
<PAGE>

that the probable resolution of the litigation matters described above will not
materially affect the consolidated financial position or results of operations
of the Company, there can be no assurance that the Company will prevail in these
litigations. See "Business - Legal Proceedings."

         NASD DELISTING OF COMMON STOCK. The National Association of Securities
Dealers, Inc. (the "NASD") delisted the Company's Common Stock from the NASD
National Market system on March 10, 1998. The Company's Common Stock is
currently listed in the NASDAQ's OTC Bulletin Board. If the Company is unable to
satisfy the NASDAQ requirements for continued trading in the NASDAQ's OTC
Bulletin Board, the liquidity of the Company's Common Stock could be impaired.

         SITE LOCATIONS. The choice of site location for each Country Star
Restaurant is extremely important to the potential success of the particular
establishment. The Company will be competing with a wide range of establishments
in attempting to identify and secure desirable locations. Although the Company
believes that it will be able to locate additional suitable sites, there can be
no assurance that such sites will be available or viable or on economic terms
acceptable to the Company.

         RISKS RELATING TO ANY EXPANSION. The Company is currently considering a
strategy to expand its operations and may seek to open additional restaurants.
There can be no assurance that the Company will be successful in opening any
restaurants in a timely manner, or at all, or that, if opened, those restaurants
will operate profitably. See "Business -- Strategy."

         DEVELOPMENT AND CONSTRUCTION DELAYS. In connection with the development
and construction of any new Country Star Restaurants, a number of events over
which the Company will have no control could occur which might materially
adversely affect the costs and completion time of such projects. Such events
include governmental regulatory approvals, shortages of or the inability to
obtain labor and/or materials, inability of the general contractor or
subcontractors to perform under their contracts, strikes, adverse weather
conditions and acts of God, availability and cost of needed debt or lease
financing, and changes in Federal, state or local laws or regulations. In
addition, the Company will also be dependent on unaffiliated third parties to
complete the construction of its Country Star Restaurants. Accordingly, there
can be no assurance that the Company will be able to complete any Country Star
Restaurant in a timely manner or within its proposed budget.

         NEED FOR ADDITIONAL PERSONNEL. The Company's ability to successfully
open and operate additional Country Star Restaurants will depend upon the
Company's hiring and retaining additional personnel who are experienced in the
operation of casual dining

                                      -14-
<PAGE>

restaurants, of which there can be no assurance. The Company's failure to hire
additional experienced personnel will have a material adverse effect on the
ability of the Company to open and successfully operate Country Star Restaurants
and to expand its operations thereafter.

         SIGNIFICANT INDUSTRY COMPETITION; SPECIAL RESTAURANT INDUSTRY
CONSIDERATIONS. The restaurant industry is intensely competitive with respect to
price, service, location and food quality. There are many competitors of the
Company, such as Planet Hollywood(R) and Hard Rock Cafe(R), that are better
established, have substantially greater financial, marketing and other
resources, have been in existence for a substantially longer period of time and
have greater name brand recognition. Further, the restaurant industry is
significantly affected by many external factors, including changes in the
national economy or in regional or local economics, changes in the demographics
of areas in which restaurants are situated, changes in consumer preferences and
demands (including increased awareness of nutrition), and increases in the
number and density of restaurants in a particular locale. Factors such as
inflation and food costs may also affect the restaurant industry. There can be
no assurance that the Company will be able to success- fully compete in the
restaurant industry. Further, casinos in Las Vegas, in an attempt to attract
patrons, will often subsidize restaurants located on their premises. Country
Star Las Vegas will also have to compete with those restaurants which, because
they are subsidized by the casinos in which they are located, are able to offer
reduced prices. Nevertheless, the Company does not intend to adopt a special
pricing strategy for Country Star Las Vegas, as the Company does not believe
that the failure to do so will have a material adverse effect on the Company.

         INTELLECTUAL PROPERTY RIGHTS. The Company has made such appropriate
filings and registrations that it has deemed appropriate and sufficient in its
business judgment to protect the Company's name in all appropriate categories,
and taken such other actions necessary to obtain and protect all trademarks,
copyrights, tradenames, tradedress and all other intellectual property rights,
relating to its Country Star Restaurants, although there can be no assurance
that the Company will be able to effectively protect its rights. To date, the
Company has been issued a Federal registration by the United States Patent and
Trademark Office for the "Country Star" trademark for clothing and restaurant
services. Third parties may attempt to exercise alleged rights in any of the
trademarks, copyrights or other intellectual property rights or appropriate any
trademarks, copyrights, or other intellectual property rights established by the
Company, and the Company's failure or inability to establish appropriate
copyrights and trademarks, or to adequately protect any of its intellectual
property rights, may have a material adverse effect on the Company.

         NO DIVIDENDS WITH RESPECT TO COMMON STOCK. The Company has

                                      -15-
<PAGE>

not paid any dividends since inception and does not intend to pay dividends in
the foreseeable future with respect to its Common Stock.

         ANTI-TAKEOVER LAW: ISSUANCE OF OTHER STOCK. The Company is subject to
the provisions of Section 203 of the General Corporation Law of Delaware, an
anti-takeover statute enacted in 1988. In general, the statute prohibits a
publicly held Delaware corporation from engaging in a "business combination"
with an "interested stockholder" for a period of three years after the date that
the person became an interested stockholder unless (with certain exceptions) the
business combination of the transaction in which the person became an interested
stockholder is approved in a prescribed manner. Generally, a "business
combination" includes a merger, asset or stock sale, or other transaction
resulting in a financial benefit to the stockholder. Generally, an "interested
stockholder" is a person who, together with affiliates and associates, owns (or
within three years prior did own) 15% or more of a corporation's outstanding
voting stock. This provision may have the effect of delaying, deferring or
preventing a change in control of the Company without further action by the
stockholders. As a result of Section 203, potential acquirors of the Company may
be discouraged from attempting to effect acquisition transactions with the
Company, thereby possibly depriving holders of the Company's securities of
certain opportunities to sell or otherwise dispose of such securities at
above-market prices pursuant to such transactions.

         In addition, the board of directors of the Company (the "Board of
Directors") may issue one or more series of preferred stock or additional Common
Stock without any action on the part of the stockholders of the Company, the
existence and/or terms of which may adversely affect the rights of holders of
the Common Stock. In addition, the issuance of any such additional preferred
stock or Common Stock may be used as an "anti-takeover" device without further
action on the part of the stockholders. Issuance of additional preferred stock
or Common Stock, which may be accomplished through a public offering or a
private placement to parties favorable to current management, may dilute the
voting power of holders of Common Stock (such as by issuing preferred stock with
super voting rights) and may render more difficult the removal of current
management, even if such removal may be in the stockholders' best interests.

         INDEMNIFICATION AND EXCULPATION OF OFFICERS AND DIRECTORS. The
Company's Certificate of Incorporation provides for indemnification of officers
and directors to the fullest extent permitted by Delaware law. In addition,
under the company's Certificate of Incorporation, no director shall be liable
personally to the Company or its stockholders for monetary damages for breach of
fiduciary duty as a director, provided that the Certificate of Incorporation
does not eliminate the liability of a director for (i) any breach of the
director's duty of 

                                      -16-
<PAGE>

loyalty to the Company or its stockholders; (ii) acts or omissions not in good
faith or which involve intentional misconduct or a knowing violation of law;
(iii) acts or omissions in respect of certain unlawful dividend payments or
stock redemptions or repurchases; or (iv) any transaction from which such
director derives improper personal benefit. As a result of such provisions in
the Certificate of Incorporation and the By-Laws of the Company, stockholders
may be unable to recover damages against the directors and officers of the
Company for actions taken by them which constitute negligence, gross negligence
or a violation of their fiduciary duties, which may reduce the likelihood of
stockholders instituting derivative litigation against directors and officers
and may discourage or deter stockholders from suing directors, officers,
employees and agents of the Company for breaches of their duty of care, even
though such an action, if successful, might otherwise benefit the Company and
its stockholders.

         GOVERNMENT REGULATION. The Company is subject to various Federal, state
and local laws affecting its business. Each of the Company's restaurants will be
subject to licensing regulation by numerous governmental authorities, which may
include alcohol beverage control, building, health and safety, and fire agencies
in the state or municipality in which the restaurant is located. Difficulties in
obtaining or failure to obtain the necessary licenses or approvals could delay
or prevent the development of a new restaurant in an area.

         Alcoholic beverage control regulations in each state require that the
Company's restaurants apply to the specific state authority and, in certain
locations, county and municipal authorities for a license or permit to sell
alcoholic beverages on the premises and to provide service for extended hours
and on Sundays. Typically, an alcoholic beverage license must be renewed
annually and may be revoked or suspended for cause at any time. Alcohol beverage
control regulations relate to numerous aspects of the daily operations of the
Company's restaurants, including minimum age of patrons and employees, hours of
operation, advertising, wholesale purchasing, inventory control and handling,
and storage and dispensing of alcoholic beverages. The failure of a restaurant
to obtain or retain a liquor or food service license would adversely affect the
particular restaurant's operations.

         Restaurants in most states are subject to "dram shop" laws and
legislation, which imposes liability on licensed alcoholic beverage servers for
injuries or damages caused by their negligent service of alcoholic beverages to
a visibly intoxicated person or to a minor, if such service is the proximate
cause of the injury or damage and such injury or damage is reasonably
foreseeable. The Company maintains liquor liability insurance as part of its
existing comprehensive general liability insurance, which it believes to be
adequate to protect against such 

                                      -17-
<PAGE>

liability, although there can be no assurance that it will not be subject to a
judgment in excess of such insurance coverage or that it will be able to
continue to maintain such insurance coverage at reasonable costs or at all. The
imposition of a judgment substantially in excess of the Company's insurance
coverage would have a material adverse effect on the Company. In the event that
such insurance coverage were to become unavailable in the future, it could
materially and adversely affect the Company.

                                      -18-
<PAGE>

                            PRICE RANGE OF SECURITIES

         Commencing on December 15, 1993, the date of the Company's initial
public offering, through April 21, 1995, the Company's Common Stock, par value
$.01 per share (the "Common Stock") and redeemable warrants (the "Redeemable
Warrants") were quoted on the NASDAQ SmallCap Market. On April 21, 1995, the
Redeemable Warrants were redeemed by the Company and delisted from the NASDAQ
SmallCap Market. From November 10, 1995 through May 10, 1997, the Company's 6%
Series A Cumulative Convertible Preferred Stock (the "Preferred Stock"), was
quoted on the NASDAQ National Market. On May 10, 1997 the Convertible Preferred
Stock was automatically converted into Common Stock. This automatic conversion
occurred pursuant to the terms and privileges of the Preferred Stock as adopted
by the Board of Directors of the Company. From November 10, 1995 through March
10, 1998 the Common Stock was quoted on the NASDAQ National Market. From March
11, 1998 to date the Common Stock was quoted on the OTC Bulletin Board. The high
and low bid quotations, on a quarterly basis, for the Common Stock for calendar
years 1996 and 1997 is set forth below. The prices for the Common Stock are
adjusted to reflect a one-for-ten reverse split which became effective February
12, 1998 and all of the prices set forth below reflect inter-dealer prices,
without retail mark up, mark down or commission and may not reflect actual
transactions:

1997                                        Common Stock
- ----                                        ------------
                                            Quoted Bid Price
                                            ----------------
                                            High         Low
                                            ----         ---

First Quarter                              15 5/8      4 11/16
Second Quarter                             7  3/16     3 3/4
Third Quarter                              5  5/8      1 1/4
Fourth Quarter                             1  9/16       5/32 

1996                                        Common Stock
- ----                                        ------------
                                            Quoted Bid Price
                                            ----------------
                                            High         Low
                                            ----         ---

First Quarter                              37 1/2       18 3/4
Second Quarter                             54 3/8       30
Third Quarter                              45 5/8       21 1/4
Fourth Quarter                             25 5/8       2  3/16


         On April 1, 1998, the closing bid and asked prices of the Common Stock
as reported on the OTC Bulletin Board were $.19 and $.20, respectively. On April
1, 1998, there were 280 holders of record of Common Stock and approximately
6,650 beneficial owners of Common Stock.

         On March 10, 1998, the National Association of Securities Dealers, Inc.
(the "NASD") delisted the Company's Common Stock

                                      -19-
<PAGE>

from the NASDAQ National Market because of the Company's failure to meet listing
requirements concerning minimum bid price and market value of public float and
advised the Company its securities may be eligible to trade on the OTC Bulletin
Board. The Company will take all actions reasonably necessary for there to be an
active trading market for its outstanding Common Stock.

DIVIDENDS

         No cash dividends have been paid on the Common Stock by the Company and
management does not anticipate paying cash dividends in the foreseeable future.



                                      -20-
<PAGE>

                      MANAGEMENT'S DISCUSSION AND ANALYSIS


         The following discussion of the Company's financial condition and
results of operations should be read in conjunction with the Financial
Statements and the Notes thereto appearing elsewhere in this Prospectus.

INTRODUCTION


         The Company was formed in May of 1993 and, prior to the opening of the
initial Country Star Restaurant on April 2, 1994, did not generate any revenue.
The Company had revenues from Country Star Hollywood in 1995, its first full
calendar year of operations, of approximately $5,200,000. During 1996, the
Company had revenues of approximately $4,200,000 from Country Star Hollywood and
approximately $3,850,000 from its other restaurants, for total revenues of
approximately $8,050,000. During 1997, the Company had revenues of approximately
$3,318,000 from Country Star Hollywood, approximately $2,686,000 from Country
Star Las Vegas, and total revenues of approximately $6,279,000. Total operating
expenses increased from approximately $11,850,000 in 1995, to approximately
$27,637,000 in 1996 and to approximately $24,574,000 in 1997. The increase in
operating expenses during 1996 and 1997 could not be funded by the increase in
revenues. The Company's net loss for 1996 and 1997 was $16,780,382 and
$17,246,290, respectively. The Company continued to fund its operations by the
private sale of the Company's equity securities. As of December 31, 1997, the
Company anticipated that it would continue to have substantial capital needs
that would not be funded from operations and would continue to need to raise
capital through equity or debt financings.

         New management has been implementing operational changes since February
12, 1997, that it believes will help the Company realize income from operations.
These operational changes include methods of revenue enhancement and reduction
of direct operating costs and corporate overhead. Methods of revenue enhancement
adopted by Management include (i) licensing of the Las Vegas Restaurant to
private parties after the close of regular business hours, (ii) hosting of live
vents at both the Hollywood and Las Vegas Restaurants, (iii) development of
wholesale business by finding customers in the tour and travel business, and
(iv) modifications in the Company's advertising program in order to target
likely customers. The new plans and policies implemented by Management to reduce
expenses included the establishment of direct corporate supervision over the
purchase of food, beverage and other items used in the operation of the
Company's restaurants. This resulted in the Company eliminating certain vendors
and adding other vendors in order to achieve the best possible cost for the
Company's purchases. These actions have resulted in reductions in the Company's
food and beverage costs. In addition, the Company has established direct
corporate supervision over staffing in the restaurants in order to achieve the
lowest possible personnel costs in light of the Company's business. The impact
of these changes will not be realized until the second quarter of calendar year
1998 and subsequent periods. The Company believes that it will need additional
capital to fund operations until it can obtain profitability. Lenders have
indicated to Management that they will make discretionary advances needed to
fund cash flow deficiencies for the balance of 1998.



RESULTS OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1997


         For the year ended December 31, 1997, revenues of the Company decreased
from approximately $8,059,000 to approximately $6,279,000. The decrease was
attributable primarily to two factors. First, the closing of the Atlanta
restaurant in early 1997 caused a decrease in revenues of approximately $400,000
from 1996. Second, revenues at the Hollywood and Las Vegas restaurants decreased
by approximately $1,400,000 from 1996 to 1997. The decrease in revenues of the
Hollywood and Las Vegas restaurants was attributable primarily to the Company's
inability during 1997 to expend significant sums on advertising and promotional
activities, resulting in reduced customer volume.


                                      -21-
<PAGE>


         For the year ended December 31, 1997, the Company had a net loss of
approximately $17,246,000. The Company believes that the loss was attributable
to the Company's inability to overcome the factors that resulted in the
Company's 1996 loss of approximately $16,780,000. These factors include the
failure of the Company to realize chances for increasing revenues because of
inadequate entertainment and a lack of management supervision at the Restaurant
sites. These factors also include a lack of direct management supervision over
selling, general and administrative expenses in relation to overall revenues and
a lack of direct management supervision over food and beverage, merchandise and
labor purchasing.

         During 1997 the Company expended substantial sums on activities
relating to the possible reopening of the Atlanta restaurant. Ultimately, the
Company determined that it would not be possible to reopen the Atlanta
restaurant on a profitable basis. Costs and expenses for 1997 include a loss on
disposal of assets of approximately $10,179,000 related to the closure of the
Atlanta restaurant and the lease modification of the Las Vegas restaurant.

         The Company recognized a loss on disposal of assets at its Las Vegas
restaurant because of a lease modification, even though the Company continues to
operate this Restaurant. The Company anticipates a contribution to results of
operations for 1998 from the Las Vegas restaurant.



REVENUE

         FOOD AND BEVERAGE

         For the year ended December 31, 1997 food and beverage revenues were
$5,745,000 representing approximately 91% of total revenue.

         MERCHANDISE

         For the year ended December 31, 1997 merchandise revenues were
$534,000, representing approximately 9% of total revenue.

OPERATING EXPENSES

         FOOD AND BEVERAGE COST OF SALES

         Food and beverage cost of sales for the year ended December 31, 1997
were $1,924,000, representing approximately 33% of food and beverage revenue.

         MERCHANDISE COST OF SALES

         Merchandise cost of sales for the year ended December 31, 1997 were
$452,000, which represented 85% of merchandise revenue. Management is in the
process of reducing sales of low margin merchandise in order to reduce
merchandise costs as a percentage of merchandise sales. In addition, the Company
has introduced merchandise in the Las Vegas restaurant that emphasizes Las Vegas
oriented themes in addition to the country theme.

         PAYROLL AND RELATED TAXES

         Payroll and related taxes at Country Star Hollywood were $2,651,000,
representing approximately 42% of total revenues for the year ended December 31,
1997. Management believes the levels of labor costs were the result of
inadequate controls and has taken steps to reduce labor costs as a percentage of
total revenues for 1998. Such steps have included the termination of certain
personnel and the reassignment of other personnel.

                                      -22-
<PAGE>

         RENT

         Rent expenses were $2,465,000 for the year ended December 31, 1997,
representing approximately 39% of total revenue for year ended December 31,
1997. Rent expenses include amortization of total base rentals over a
straight-line basis. Consequently, $798,000 of deferred rent expenses are
included in 1997 rent expenses.

         OTHER OPERATING COSTS

         Other operating costs for the year ended December 31, 1997 were
$1,274,000, representing approximately 20% of total revenue for the year ended
December 31, 1997. Other operating costs consist primarily of repair and
maintenance, restaurant supplies, restaurant entertainment, insurance, credit
card fees, utilities and management fees.

INTEREST EXPENSE

         Interest expense was $410,000, and embedded interest expense was
$2,346,000. Embedded interest expense arises from the discount feature of the
convertible debt instruments and line of credit advances issued by the Company.

SELLING, GENERAL AND ADMINISTRATIVE

         Selling, general and administrative expenses for the year ended
December 31, 1997 were $3,590,000. Selling, general and administrative expenses
include corporate salaries of $786,000 including related payroll taxes and
employee benefits, advertising and corporate promotions of $402,000, legal and
professional fees of $1,124,000, insurance expense of $118,000, travel related
costs of $63,000 and office rent of $80,000. The Company believes that it has
taken sufficient steps to reduce selling, general and administrative expenses to
a level commensurate with current sales levels.

RESULTS OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1996

         For the year ended December 31, 1996, revenues from Country Star
Hollywood decreased from approximately $5,200,000 to $4,200,000. Revenues from
the Company's two other restaurants commenced in 1996 and totaled approximately
$3,850,000.

         For the year ended December 31, 1996, the Company had a net loss of
approximately $16,780,000. Current management, which took over the Company on
February 12, 1997, believes that the net loss is a result of (i) the failure of
the Company to realize opportunities for increasing revenues because of
inadequate ongoing entertainment and attractions and a lack of supervision of
the Company's restaurant sites, (ii) lack of control over selling, general and
administrative expenses in relation to

                                      -23-
<PAGE>

revenues, (iii) lack of control over food and beverage, merchandise and labor
costs in relation to customer volume, (iv) substantial cost overruns in the
construction of Country Star Las Vegas and Country Star Atlanta and (v)
pre-opening costs in Atlanta running substantially over budget because of
construction delays. Costs and expenses for 1996 include a charge of
approximately $5,600,000 for impairment of long-lived assets. This represents
primarily a write down of the book value of leasehold improvements based on
construction cost overruns for the restaurants.

REVENUE

         FOOD AND BEVERAGE

         For the year ended December 31, 1996 food and beverage revenues were
$7,048,000 representing approximately 87% of total revenue

         MERCHANDISE

         For the year ended December 31, 1996 merchandise revenues were
$1,011,000, representing approximately 13% of total revenue.

OPERATING EXPENSES

         FOOD AND BEVERAGE COST OF SALES

         Food and beverage cost of sales for the year ended December 31, 1996
were $2,223,000, representing approximately 32% of food and beverage revenue.

         MERCHANDISE COST OF SALES

         Merchandise cost of sales for the year ended December 31, 1996 were
$657,000, which represented 65% of merchandise revenue. Current management is in
the process of reducing sales of low margin merchandise in order to reduce
merchandise costs as a percentage of merchandise sales.

         PAYROLL AND RELATED TAXES

         Payroll and related taxes were $3,918,000, representing approximately
49% of total revenues for the year ended December 31, 1996. Current management
believes the levels of labor costs were the result of inadequate controls and
has taken steps to reduce labor costs as a percentage of total revenues.

         RENT

         Rent expenses were $1,276,000 for the year ended December 31, 1996,
representing approximately 16% of total revenue for the year ended December 31,
1996. Rent expenses include amortization

                                      -24-
<PAGE>

of total base rentals over a straight-line basis. Consequently, $227,000 of
deferred rent expenses are included in 1996 rent expenses.

         OTHER OPERATING COSTS

         Other operating costs for the year ended December 31, 1996 were
$1,967,000, representing approximately 24% of total revenue for the year ended
December 31, 1996. Other operating costs consist primarily of repair and
maintenance, restaurant supplies, restaurant entertainment, insurance, credit
card fees, utilities and management fees.

INTEREST EXPENSE

         Interest expense was $376,000. Of this amount, $274,000 represents
negotiated interest on Series B Preferred Stock issued and converted in the
fourth quarter of 1996. Interest liability was satisfied by the issuance of
36,565 common shares on February 12, 1997 valued at $7.50 per share.

SELLING, GENERAL AND ADMINISTRATIVE

         Selling, general and administrative expenses for the year ended
December 31, 1996 were $8,802,000 which exceeds total revenue for the year ended
December 31, 1996. Selling, general and administrative expenses include
corporate salaries of $1,502,000 including related payroll taxes and employee
benefits, advertising and corporate promotions of $1,782,000, legal and
professional fees of $627,000, insurance expense of $219,000, travel related
costs of $120,000, office rent of $116,000, cost overruns for restaurant
construction of $928,000, and the write off of certain pre-opening costs at
Atlanta and Las Vegas that were in excess of budget of $2,080,000, and
$1,429,000 of other costs.

IMPAIRMENT OF LONG-LIVED ASSETS

         Statement of Financial Accounting, Standards (SFAS) No. 121, whose
provisions were adopted by the Company in 1996, requires impairment losses to be
recorded on long-lived assets used in operations when indicators of impairment
are present and undiscounted cash flows estimated to be generated by those
assets are less than the assets' carrying amount. Construction costs overruns
and continuing operating losses were indicators of potential impairment of the
Company's three restaurants.

         The impaired assets, primarily leasehold improvements, were written
down by $5,584,458. This non-cash charge to operations increased the 1996 loss
by $5.04 per share.

                                      -25-
<PAGE>

SETTLEMENT OF STOCKHOLDERS' CLAIMS

         See "Management's Discussion and Analysis - Liquidity and Capital
Resources."

RESULTS OF OPERATIONS FOR THE QUARTER ENDED MARCH 31, 1998

         Three months ended March 31, 1998 compared to three months ended March
31, 1997

Revenues.

         Total revenues decreased to $889 thousand for the three months ended
March 31, 1998, compared with $2.264 million for the three months ended March
31, 1997, a decrease of $1.375 million or 60%, partially due to the closing of
Country Star Atlanta. Same store revenues decreased 49% in Hollywood and 62% in
Las Vegas. The decreases were due to the Company's limited advertising budget
and customer resistance to changes in food preparation and presentation. Steps
are being taken which management believes will increase sales at each
restaurant.

Costs and expenses.


         Cost of revenues decreased from $920 thousand for the three months
ended March 31, 1997 to $333 thousand for the three months ended March 31, 1998.
Cost of revenues as a percentage of revenues decreased from 41% to 37% primarily
due to the new plans and policies implemented by management. The new plans and
policies implemented by management to reduce expenses included the establishment
of direct corporate supervision over the purchase of food, beverage and other
items used in the operation of the Company's restaurants. This resulted in the
Company eliminating certain vendors and adding other vendors in order to achieve
the best possible cost for the Company's purchases. The Company has also adopted
a new menu which eliminates certain unprofitable items. These actions have
resulted in reductions in the Company's food and beverage costs. In addition,
the Company has established direct corporate supervision over staffing in the
restaurants in order to achieve the lowest possible personnel costs in light of
the Company's business volume.


         Operating expenses decreased from $2.092 million for the three months
ended March 31, 1997 to $722 thousand for the three months ended March 31, 1998.
As a percentage of revenues, operating expenses decreased from 92% to 81%
primarily due to the new plans and policies implemented by management.

         General and administrative expenses decreased from $1.401 million for
the three months ended March 31, 1997 to 548 thousand for the three months ended
March 31, 1998. As a percentage of revenues, general and administrative expenses
were 62% of revenues for both periods.

         Depreciation and amortization decreased from $386 thousand for the
three months ended March 31, 1997 to $148 thousand for the three months ended
March 31, 1998, reflecting the decrease in the number of restaurants from three
to two. As a percentage of total revenues, depreciation and amortization were
17% of revenues for both periods.

         Interest expense decreased from $1.080 million to $243 thousand,
reflecting primarily the embedded interest expense associated with the
convertible debt financing arrangements entered into on February 12, 1997.

LIQUIDITY AND CAPITAL RESOURCES AS OF DECEMBER 31, 1997

GOING CONCERN

         The Company's independent certified public accountants included an
explanatory paragraph in their report for the years ended December 31, 1996 and
December 31, 1997, which indicated a substantial doubt as to the ability of the
Company to continue as a going concern due to significant losses in 1996 and
1997 and cash flow shortages (See Independent Certified Public Accountants'
Reports, pages F-2, and Note 6 of the Notes to Financial Statements.)

         At March 31, 1998 the Company had cash on hand of approximately
$10,000. For the year ended December 31, 1997, the Company has primarily funded
its capital requirements from proceeds from the issuance of debt and equity
securities.


                                      -26-
<PAGE>
CONVERTIBLE DEBT AND INSTITUTIONAL DEBT

         In the fourth quarter of 1994 and the first and second quarters of
1995, the Company issued an aggregate of $1,000,000 of debt in private
transactions, $500,000 of which represented convertible debt which bore interest
at the rate of eight percent (8%) per annum, and the balance of which
represented institutional debt borrowed from Steel Partners and Leslie Linton
Entertainment, Inc. which bore interest at the rate of nine percent (9%) per
annum. Mr. Robert E. Linton, a principal of Leslie Linton Entertainment, Inc.,
became a member of the Company's Board of Directors in March, 1996. The proceeds
from the convertible debt and institutional debt were used for entering into the
leases for, and commencing the development of, Country Star Las Vegas and
Country Star Atlanta. The convertible debt, which was initially due on February
21, 1995, and was convertible at any time, in whole or in part, into shares of
Common Stock at $4.00 per share, was extended a number of times. On August 1,
1995 the Company repaid $250,000 of principal of the Convertible Debt and the
balance of the principal, an additional $250,000, plus all accrued interest, was
repaid on November 14, 1995, the closing of the Company's secondary offering of
1,200,000 shares of Preferred Stock (the "Secondary Offering"). Similarly, all
principal and accrued interest with respect to the institutional debt was repaid
on the closing of the Company's Secondary Offering. The institutional debt was
due upon the earlier of (i) March 1996, one (1) year from issuance, and (ii) the
Company's raising of at least $5,000,000 in equity capital.

THE BRIDGE FINANCING

         On July 28, 1995, the Company completed an interim bridge financing
arranged by and sold through the representative of the underwriters of the
Company's Secondary Offering (the "Bridge Financing"). Pursuant to the Bridge
Financing, the Company sold 37 units (the "Units") to non-affiliated, accredited
investors, each Unit consisting of (i) a $50,000, 6% promissory note due the
earlier of twelve (12) months from the date of issuance or the Company's receipt
of at least $5,000,000 in gross proceeds from a public or private sale of its
securities, a joint venture or licensing agreement (collectively, the "Notes"),
(ii) 5,000 shares of Common Stock, and (iii) 3,000 warrants, each to purchase
one share of Common Stock, exercisable at a price per share equal to the
Conversion Price of the Company's Preferred Stock, which was $2.00. The net
proceeds from the Bridge Financing were approximately $1,650,000 (after
commissions and expenses) and in connection therewith the Company issued an
aggregate of 185,000 shares of Common Stock and 111,000 warrants. In connection
with the Bridge Financing pursuant to which the Company issued 6% promissory
notes in the aggregate principal amount of $1,850,000, 185,000 shares of common
Stock and 111,000 warrants, the Company recorded an original issue discount of
$665,518 based on the relative fair market value of the Notes, the Common Stock
and the warrants on the date of issuance. The Company also incurred
approximately $200,000 of offering costs related to the Bridge Financing, of
which $129,015 was recorded as a discount to the Notes with the remainder
recorded as a reduction to the paid-in capital of the Common Stock and warrants
issued in connection therewith. The original issue discount was amortized over
the term of the Notes as an interest expense. After the Secondary Offering, at
which time all of the institutional debt and the Notes were repaid with a
portion of the net proceeds, the Company took a non-recurring charge to interest
expense in an amount equal to the then remaining unamortized portion of the
original issue discount and offering costs of $866,666, which was charged to
interest expense for the year ended December 31, 1995. Under the terms of the
Bridge Financing, all 185,000 shares of Common Stock issued in the Bridge
Financing were automatically exchanged for an aggregate of 77,089 shares of
Preferred Stock upon the effective date of the Secondary Offering. The Company
used the net proceeds of the Bridge Financing to continue the development of
Country Star Las Vegas and Country Star Atlanta, to repay certain indebtedness,
and for working capital purposes.

                                      -27-
<PAGE>

SECONDARY OFFERING

         On November 10, 1995, the Company completed its Secondary Offering of
1,200,000 shares of 6% Cumulative Convertible Series A Preferred Stock. The net
proceeds to the Company from the Secondary Offering, after deducting commissions
and expenses, were approximately $11,200,000. The Company applied such net
proceeds towards the continued development of Country Star Las Vegas and Country
Star Atlanta, repayment of certain indebtedness, and working capital. The
Company's Preferred Stock paid a cumulative, quarterly dividend at the rate of
6% per annum of the Preferred Stock's liquidation value, which is $12.00 per
share, on each of December 31, March 31, June 30 and September 30 of each year
commencing December 31, 1995, when, as and if declared by the Board of Directors
out of funds legally available therefor. Dividends were payable in cash or
Common Stock at the Company's election. The Preferred Stock was convertible into
Common Stock commencing on February 8, 1996 at a conversion rate of 6 shares of
Common Stock for each share of Preferred Stock, subject to adjustment in certain
events (a "Conversion Price" of $2.00 per share). Unless previously converted or
redeemed, the Preferred Stock was automatically converted into Common Stock May
10, 1997. Each holder of shares of Preferred Stock were entitled to vote
together with, and on all matters submitted to, the holders of Common Stock on
an as-converted basis. Further, on or after May 8, 1996, in the event that the
Common Stock had a closing bid price that was at least 170% of the Conversion
Price for 20 out of 30 consecutive trading days ending within five (5) days of
the date of the notice of redemption, the Preferred Stock may have been redeemed
at the Company's option, in whole or in part, at $12.00 per share, plus any
declared but unpaid dividends to the date fixed for redemption. In addition, on
or after May 8, 1996, the Preferred Stock may be redeemed at the Company's
option, in whole or in part, at the following per share prices, plus any
declared but unpaid dividends:

         Period                         Redemption Price
         ------                         ----------------

May 8, 1996 - July 9, 1996                  $13.08
July 10, 1996 - January 9, 1997              12.72
January 10, 1997 - May 9, 1997               12.36

         The liquidation preference of the Preferred Stock was $12.00 per share,
plus any declared but unpaid dividends and in the event of liquidation,
dissolution or winding up of the Company is to be paid to holders of the
Preferred Stock before any distribution to holders of Common Stock or any other
class of capital stock junior to the Preferred Stock.

FEBRUARY 12, 1997 FINANCING AND CHANGE IN CONTROL

         On February 12, 1997, the Company entered into a secured loan agreement
with Dan Rubin  ("Rubin") and Cameron  Capital Ltd., an  institutional  investor
("Cameron").  

         Under the secured financing agreement, Rubin and institutional lenders
have made a $3,500,000 line of credit loan available to the Company, of which an
initial advance of $500,000 was committed at closing. Rubin, in his sole
discretion, may make additional advances to the Company under this line of
credit, but is not required to make any such additional advances. All advances
under the line of credit loan bear interest at the rate of prime plus four
percent (4%), payable semi-annually commencing December 31, 1997. The principal
balance of all line of credit advances are due and payable on October 9, 1999.
In consideration for the initial line of credit advance of $500,000, the Company
issued a warrant to acquire 16,667 shares of its common stock at an exercise
price of $6.25 per share.

         All additional line of credit advances have the same terms and
conditions as the initial line of credit advance. For each such additional
advance, the lender receives one (1) common stock purchase warrant for every $30
advanced. The exercise price for these warrants is $6.25 per share. All of the
warrants issued or to be issued to the lender will be subject to adjustment in
the event of stock splits, stock dividends, mergers, consolidations, or similar
corporate events.


FEBRUARY 18, 1998 FINANCIAL RESTRUCTURING

         Under the terms of the Settlement Agreement dated February 18, 1998
(the "Settlement Agreement"), Cameron Capital Ltd. ("Cameron") agreed to dismiss
its legal action against the Company and to accept as a full settlement of its
long term debt aggregate consideration consisting of a cash payment of

                                      -28-
<PAGE>

$1,300,000 payable at closing and the issuance of 670,000 shares of the
Company's Common Stock, par value $.01 per share. For a description of this
transaction see "Management - Certain Transactions."

PRIVATE PLACEMENTS DURING 1996 AND 1997

         On February 12, 1996, the Company sold 24,190 shares of Common Stock to
Dan Rubin, an individual, and Roy B. Rubin, M.D., P.C., M.P.P.P., a pension fund
(the "Pension Fund") for an aggregate purchase price of $635,000.

         On April 10, 1996, the Company sold 10,000 shares of Common Stock and
50,000 Warrants to Mr. Rex Licklider for an aggregate purchase price of
$300,000. On April 10, 1996, the Company sold 16,666 shares of Common Stock and
83,334 Warrants to the Licklider Living Trust Dated 5/2/86 (the "Trust") for an
aggregate purchase price of $500,000.

         On April 10, 1996, the Company also sold (i) 10,000 shares of Common
Stock and 50,000 Warrants to Bruce Sokoloff for an aggregate purchase price of
$300,000, (ii) 13,333 shares of Common Stock and 66,667 Warrants to Wisdom Tree
Associates for an aggregate purchase price of $400,000 and (iii) 25,000 shares
of Common Stock and 125,000 Warrants to Dan Rubin for an aggregate purchase
price of $750,000.

         On July 10, 1996, the Company sold 11,428 shares of Common Stock and
85,715 Warrants to Bruce Sokoloff for an aggregate purchase price of $400,000.

         On August 28, 1996, the Company sold 170,371 shares of Series A
Preferred Stock to Dan Rubin, an individual, Robert Lyszczarz, an individual and
Roy B. Rubin, M.D., P.C., M.P.P.P., a pension fund (the "Pension Fund") for an
aggregate purchase price of $2,280,000. The Series A Preferred Stock paid
cumulative dividends of 6% per annum, payable in cash or Common Stock. In
connection with the transaction, the Company issued an aggregate of 306,667
warrants.

         On September 16, 1996, the Company sold an aggregate of 10,000 shares
of Common Stock and 100,000 Warrants to the Alan & Coralie Goldsmith Trust and
the Alan J. Goldsmith Accountancy Corp. Defined Benefit Pension Trust for an
aggregate purchase price of $200,000.

         On October 10, 1996 the Company sold 4,000 shares of newly issued 7%
Convertible Preferred Stock, par value $.001 per share (the "Series B Preferred
Stock"). The sale was made to Cameron Capital Ltd., a foreign institutional
investor, for an aggregate purchase price of $4,000,000, or $1,000 per share. On
February 12, 1997, all of the outstanding shares of Series B Convertible
Preferred Stock was exchanged by the holder with the Company for a Convertible
Term Note in the principal amount of $4,000,000.

                                      -29-
<PAGE>

         On May 7, 1997, the Company sold pursuant to Regulation S under the
Securities Act of 1933, as amended (the "Act") 5% Convertible Debentures for
$700,000 to institutional investors abroad, convertible 41 days after closing at
a price equal to 70% of the average closing bid price during the 5 days
preceding the conversion date.

         On May 28, 1997, the Company sold pursuant to Regulation S under the
Act 5% Convertible Debentures for $500,000 to institutional investors abroad,
convertible 41 days after closing at a price equal to 70% of the average closing
bid price during the 5 days preceding the conversion date.

         On June 30, 1997, the Company issued warrants to acquire 150,000 shares
of its Common Stock at an exercise price of $2.10 per share to a private
investor. The warrants were exercised immediately and the Company issued 150,000
shares of its Common Stock to the private investors. The Company received net
proceeds from the exercise of the warrants of $315,000. No commissions or fees
were paid by the Company.

         During July/August 1997, the Company sold in a private offering an
aggregate of 357,857 shares of its Common Stock at a price of $2.80 per share,
for a total offering price of $1,002,000. Josephthal Lyon & Ross Inc. acted as
placement agent and received commissions of approximately $107,000. The net
proceeds received by the Company were approximately $895,000.


         During October, 1997 the Company issued 1,045,743 shares of Common
Stock to investors in consideration for a full release of alleged claims arising
out of securities sold to them by the Company from May, 1997 through August,
1997. These claims alleged that the securities sold had been unfairly priced and
the additional shares were issued to give the investors an overall price that
reflected the market value of the Common Stock at the time of settlement. The
investors who received the Common Stock included the investors who purchased the
5% Convertible Debentures from the Company on May 7, 1997 and May 28, 1997, the
investors who acquired warrants to acquire shares of the Company's Common Stock
on June 30, 1997 and the investors who purchased Common Stock in the private
offering made during July/August 1997.


         During December, 1997, the Company issued 225,000 shares of Common
Stock to Cirrus LLC in partial consideration for the Company's purchase of
Cirrus' interest in the limited liability company which owned the Company's
restaurant in Las Vegas.

         On February 12, 1997, all of the outstanding shares of Series B
Convertible Preferred Stock were exchanged by the holder, Cameron Capital Ltd.
for a Convertible Term Note ("Note") in the principal amount of $4,000,000. The
Note may be converted into common stock commencing ninety (90) days after the
date of closing of the financing. Upon conversion, the Company shall issue that
number of shares of its Common Stock obtained by dividing the principal amount
of the loan converted by the lesser of (i) $13.30, or (ii) 80% of the average
closing bid price of the Common Stock for the five (5) consecutive trading days
preceding the date of conversion. According to the Note

                                      -30-
<PAGE>

Agreement, the maximum number of shares into which the Note may be converted
shall not exceed 300,000. The maximum number of shares into which the note was
convertible has been amended without obtaining shareholder approval to a maximum
of 2,000,000 shares.

         As of December 31, 1997, Cameron had converted $1,004,643 principal
amount of its note into 1,505,000 shares. As of November 4, 1997, Rubin and the
other investors who received convertible notes in the aggregate principal amount
of $1,950,000 had converted the entire $1,950,000 principal amount into
1,780,000 shares of Common Stock plus an additional 300,000 shares of common
stock for interest and penalty.

SEASONALITY

         The Company does not believe that seasonality will have a material
impact on the Company's overall operations once it has fully established Country
Star Las Vegas. Country Star Hollywood is in a location that experiences
significantly higher traffic during the summer months due to its popularity as a
tourist destination.

NET OPERATING LOSS CARRYFORWARDS

         At December 31, 1997, the Company had a net operating loss carryforward
for Federal tax purposes of approximately $35,500,000 which, if unused to offset
future taxable income, will expire between 2008 and 2012, and approximately
$12,000,000 for state purposes which will expire if unused between 1998 and
2002. A valuation allowance has been recognized for 1997 and 1996 to offset the
related deferred tax assets due to the uncertainty of realizing any benefit
therefrom. During 1997, no changes occurred in the conclusions regarding the
need for a 100% valuation allowance in all tax jurisdictions.

         Under Section 382 of the Code ("Section 382"), the utilization of net
operating loss carryforwards is limited after an ownership change, as defined in
Section 382, to an annual amount equal to the market value of the loss
corporation's outstanding stock immediately before the date of the ownership
change multiplied by the highest Federal long-term tax exempt rate in effect for
any month in the three (3) calendar month period ending with the calendar month
in which the ownership change occurred. Due to the ownership change as a result
of the secondary offering completed in November, 1995, the Company is subject to
an annual limitation on the use of its pre-1996 net operating losses of
approximately $1,000,000 per year. Therefore, in the event that the Company
achieves profitability in excess of the annual limitation amount, such
limitation would have the effect of increasing the Company's tax liability and
reducing the net income and available cash resources of the Company in such
year. The determination of whether a change in

                                      -31-
<PAGE>

control has occurred can be a very complex and time consuming process. The
Company is not currently in a position to determine whether additional changes
in control might have occurred since November 1995.

IMPACT OF INFLATION

         Increases in food and labor costs and interest rates directly affect
the Company. Many of the Company's employees at Country Star Hollywood are paid,
and many of the Company's employees at Country Star Las Vegas will be paid at
hourly rates related to the Federal minimum wage. Any increases in the Federal
minimum wage in the future would further increase the Company's operating
expenses. In addition, the Company's leases at Country Star Hollywood and
Country Star Las Vegas require the Company, among other things, to pay taxes,
maintenance, insurance, repairs and utility costs, all of which are subject to
inflation, as well as percentage rent and periodic escalations of annual rents.
Any future leases that the Company may enter into with respect to any future
Country Star Restaurants may also contain similar provisions.

LIQUIDITY AND CAPITAL RESOURCES AS OF MARCH 31, 1998

         Net cash provided by financing activities for the three months ended
March 31, 1997 and used in the three months ended March 31, 1998 were $472
thousand and $450 thousand respectively, due to the borrowing and repayments of
the convertible debts in 1997 and 1998.

         Net cash used in operating activities for the three months ended March
31, 1997 and March 31, 1998 decreased from $996 thousand to $624 thousand due
primarily to the extraordinary gain of $1.5 million in 1998.


         The Company's historic liquidity problems arose primarily from the need
to finance construction of its restaurants before revenues from the restaurants
could be realized. There are currently no restaurants under construction and
Management believes that the operational changes it has implemented may lead to
positive cash flow by the end of 1998.

         The Company believes that decreases in its accounts payable may be an
indication of improvement in its liquidity condition. For the year ended
December 31, 1997, accounts payable decreased by approximately $506,000 compared
to an increase in accounts payable of approximately $2,955,000 during the year
ended December 31, 1996.

         The Company will need to raise additional capital before it can attain
profitability from operations. Management believes it can raise this capital
through private placements of equity and the granting by lenders of
discretionary advances under outstanding lines of credit. If the Company is not
able to raise capital through private placements of equity and the granting by
lenders of discretionary advances under outstanding lines of credit, the
Company's options will depend upon whether it continues to operate its Las Vegas
Restaurant after September 30, 1998. If it does not do so, the Company could
continue to operate its Hollywood restaurant and Management believes that it
would be in a position to do so without additional capital. If the Company
continues to operate the Las Vegas restaurant after September 30, 1998, the
Company would continue its program of expense and cost reduction and continue
its activities to develop additional business, which includes (i) licensing the
Las Vegas restaurant for private parties to a variety of groups after the close
of regular business hours, (ii) the hosting of live musical events at both
restaurants, (iii) the continued development of wholesale business through
existing and potential customers in the tour and travel business, and (iv)
modifications in the Company's advertising program to more directly target the
Company's likely customer base.



FORWARD LOOKING STATEMENTS

         Any statements that are not historical facts contained in this Report
are forward looking statements that involve risks and uncertainties, including
but not limited to those relating to demand for the Company's services, pricing,
market acceptance, competition, the effect of economic conditions, the results
of financing efforts, the Company's ability to complete proposed transactions
and negotiate terms with its creditors, and other risks.

CHANGES IN AND DISAGREEMENT WITH ACCOUNTANTS
ON ACCOUNTING AND FINANCIAL DISCLOSURE

         On January 5, 1996, the Company was informed by its independent
auditor, Ernst & Young, LLP ("E&Y") that E&Y had resigned as the Company's
independent auditor, effective immediately. Contemporaneously, the Company filed
a Current Report on Form 8-K relating to the resignation of E&Y. The Company had
retained E&Y to act as its independent auditor on March 2, 1994. For the period
beginning with the retention of E&Y and ending with the resignation of E&Y, the
reports of E&Y on the financial statements of the Company did not contain any
adverse opinion or disclaimer of opinion and were not qualified or modified as
to uncertainty, audit scope or accounting principles. Since initially retaining
E&Y, the Company has not had any disagreements with E&Y on any matter of
accounting principles or practices, financial statement disclosure, or auditing
scope or procedure.

         On March 18, 1996, the Company engaged BDO Seidman, LLP to

                                      -32-
<PAGE>

replace E&Y as the Company's independent auditor, effective immediately, and
contemporaneously filed a Current Report on Form 8-K relating thereto. On
November 12, 1996, the Company terminated the firm of BDO Seidman, LLP as
independent auditor, and contemporaneously filed a Current Report on Form 8-K
relating thereto. For the period beginning with the retention of BDO Seidman,
LLP and ending with its termination, its reports on the financial statements of
the Company did not contain any adverse opinion or disclaimer of opinion and
were not qualified or modified as to uncertainty, audit scope or accounting
principles. Since retaining BDO Seidman, LLP, the Company has not had any
disagreements with it on any matter of accounting principles or practices,
financial statement disclosure or auditing scope or procedure.

         On January 16, 1997, the Company engaged the services of Deloitte &
Touche LLP to serve as the Company's independent auditor, and contemporaneously
filed a Current Report on Form 8-K relating thereto. On March 29, 1997, the
Company terminated the firm of Deloitte & Touche LLP as its independent auditor.
For the period beginning with the retention of Deloitte & Touche LLP and ending
with its termination, Deloitte & Touche LLP did not prepare any reports or
render any adverse opinion or disclaimer of opinion on the financial statements
of the Company. Since initially retaining Deloitte & Touche LLP the Registrant
has not had any disagreements with it on any matter of accounting principles or
practices, financial statement disclosure or auditing scope or procedure.

         On March 29, 1997, the Company engaged the services of Cacciamatta
Accountancy Corporation to serve as the Company's independent auditor.
Contemporaneously with the dismissal of Deloitte & Touche LLP and the retention
of Cacciamatta Accountancy Corporation the Company filed a Current Report on
Form 8-K relating thereto.

                                    BUSINESS

GENERAL

   
         Country Star Restaurants, Inc., which was formed in May 1993, develops,
constructs, owns and operates country theme restaurants combining high quality,
moderately priced food with a casual, family-oriented environment. The Company
currently operates two restaurants, located in Hollywood, California and Las
Vegas, Nevada.
    


         In recent years theme restaurants have gained increasing popularity, as
a number of such restaurants featuring a variety of different themes have
opened. The two most popular and well known restaurants of this genre are Planet
Hollywood(R) and Hard Rock Cafe(R), both of which combine an entertainment
component with a casual dining atmosphere. Aside from enhancing the dining
experience, the entertainment component also provides an additional revenue
stream, predominantly from merchandise sales. 

                                      -33-
<PAGE>

Patrons of theme restaurants have evidenced a willingness to purchase souvenir
T-shirts, hats, mugs, and other items bearing the logo and reflecting the
lifestyle of the particular theme restaurant. These retail sales are typically
at higher profit margins than food sales, inclusive of labor costs.

         The Company believes that its country theme provides a distinctly
American experience which, combined with its casual, high-quality dining in a
state-of-the-art multimedia environment, is a format with wide demographic
appeal. The Company believes that the country theme is an under-exploited
segment of quality dining in the restaurant industry and will fill a niche in
the casual dining segment of the restaurant industry, and therefore represents
an attractive opportunity for the Company.

         The first Country Star(R) Restaurant opened in August 1994 in
Hollywood, California adjacent to Universal Studios Hollywood and the Universal
Citywalk development, a major tourist attraction. Country Star Hollywood
features an exciting, entertaining dining experience, including an extensive
display of country music memorabilia and artifacts, approximately 100 video
monitors, 10 audio listening posts, and a number of interactive audio-video
kiosks. The menu features moderately priced American and country-style food such
as ribs, chili, chicken, burgers, steaks, salad, pizza, fish and desserts, which
was developed to be consistently reproducible domestically and internationally.
Country Star Hollywood also sells a variety of merchandise with the Country Star
logo, including casual clothing, food products and other related items.

         The Company opened two additional flagship restaurants: Country Star
Las Vegas commenced operations in July, 1996 and Country Star Atlanta commenced
operations in October, 1996. Country Star Atlanta is now permanently closed and
no plans for opening any other restaurants have been finalized.

         Unanticipated financial problems arose with respect to both the Las
Vegas and Atlanta restaurants. Operating expenses at both sites substantially
exceeded budget. In addition, the Atlanta restaurant suffered from substantial
construction cost overruns and a delayed opening which prevented the restaurant
from operating during the 1996 Summer Olympics, which were held in Atlanta. By
early 1997, as a result of the mounting losses at the Las Vegas and Atlanta
restaurants, the Company determined that a major overhaul of corporate strategy
was required.

         The most significant step taken was a change of management effected on
February 12, 1997, in which Dan Rubin, an investor in the Company, became Chief
Executive Officer and President. Immediately prior to Mr. Rubin assuming office,
a new Board of Directors was appointed to manage the Company. (See "Management -
Certain Transactions - February 12, 1997 Financing and Change in Control," for a
description of the change in management and

                                      -34-
<PAGE>

the financial terms under which Mr. Rubin made an additional investment in the
Company.)

         In order to stem the rising operating losses and put the Company on a
financially solvent course, new management has taken certain interim and
permanent measures.

         First, management permanently closed the Atlanta restaurant and removed
some of its furniture and fixtures during January 1998, with the balance to be
removed on or about May 1998. Although the restaurant was completed and fully
staffed in late 1996, the restaurant has realized extremely limited customer
revenues. Management determined that the continued operation of the restaurant
as an under utilized and unprofitable establishment would only hurt the
Company's opportunities for long term success. (See "Business - Country Star
Atlanta.")

   
         Second, the Company entered into a series of transactions involving the
Las Vegas Restaurant. As a result of these transactions the Company received net
proceeds of $1,350,000, a 100% interest in the Las Vegas Restaurant and entered
into a new lease. (See "Business - Country Star Las Vegas").
    

THE COMPANY'S STRATEGY

         The Company has no present expansion plans, although the Company may
explore non-capital intensive ways of promoting the Company's business, such as
licensing agreements, joint ventures and other opportunities. Such expansions
may include off-site catering of parties and at music venues or the
establishment of limited menu restaurants in food courts located throughout the
United States and in foreign locations. The Company may seek to pay for its
portion of any such expansion by issuing shares of its Common Stock. It is
anticipated that any of the future Country Star Restaurants, although modeled
after its flagship Country Star Restaurants, will be smaller and less expensive
to construct. The Company will seek to leverage the recognition and publicity
achieved by its flagship Country Star Restaurants to support its smaller Country
Star Restaurants. The Company believes that the reduced scale of these smaller
Country Star Restaurants will result in lower overall costs to develop,
construct and open.

         Management has determined that the best strategy for any potential
expansion will be through joint ventures and licensing arrangements under which
additional Country Star Restaurants could be opened without the Company being
required to incur expensive construction, development and pre-opening costs.
Management is seeking to identify publicly held and private

                                      -35-
<PAGE>

companies that may be interested in working with the Company on a joint venture
or licensing basis.

         One of the Company's key priorities in the near term is to inject new
excitement into the Company's restaurant business in order to stimulate greater
customer traffic. The Company plans to increase the frequency of celebrity
events and promotions and broaden the number of celebrities associated with the
Company, with an emphasis on new, up-and-coming stars. In addition, the Company
is taking steps to broaden the appeal of its restaurants through menu revisions,
the acceptance of reservations in certain markets and greater promotion of group
sales, in order to attract more local residents to augment the Company's
primarily tourist customer base.

         The Company is presently exploring a number of potential opportunities
to increase revenues at the Las Vegas restaurant, including targeted advertising
and promotions directed to guests staying in hotels without significant on-site
restaurant capacity, the possibility of serving as a venue for a dinner show
and/or cocktail show, and the development of more substantial business through
the Company's existing contacts in the tour and travel industry.

         The Company is seeking to increase its name brand recognition and
establish a secondary meaning in the marketplace for Country Star Restaurants.
The Company believes that this will have a favorable impact on the Company's
business operations, particularly with respect to merchandise sales and may open
up the opportunity for sale of certain food products for distribution to
customers through retail channels as well as at restaurant sites. By emphasizing
the high quality of its food and offering an exciting entertainment dining
experience, the Company believes that it will be able to appeal to a broad
consumer base, and specifically those individuals who patronize theme
restaurants.

         In light of the Company's personnel reduction, particularly in its
corporate office, the elimination of costs associated with the Atlanta
restaurant, and management's belief that the marketing initiatives described
above represent the best way to increase customer traffic at the lowest possible
cost, management believes that the Company can attain profitable operations.

SETTLEMENT OF TRADE CLAIMS

         Management determined that the Company would not be able to pay
existing trade creditors of the Company in full and also realize its strategic
goals. Accordingly, starting in March 1997 the Company made offers to all
creditors to settle their outstanding claims by accepting forty cents for every
dollar owed. Management pointed out to its creditors that the settlement was far
more favorable to them than the alternative of

                                      -36-
<PAGE>

the Company filing a voluntary bankruptcy proceeding.

         The Company was successful in settling the majority of the trade
claims, including the claims of the then landlord of the Las Vegas facility and
the claims of the general contractor and certain subcontractors relating to the
construction of the Las Vegas facility. In some instances, the Company paid off
trade debt through the issuance of common stock.

         The only trade creditor holding a claim in excess of $25,000 with whom
the Company has not reached a settlement is Pacific Southwest Development, Inc.
("PSD"). (See "Business - Litigation.")

         During 1997, the Company recognized extraordinary gains totaling
$1,673,629 on the settlement of trade claims in exchange for discounted cash
payments and common stock issuances.

         The Company's trade claims settlement has not materially affected the
Company's ability to obtain supplies at reasonable prices and on reasonable
terms. The Company has selected new suppliers when appropriate and has worked
out acceptable credit and payment terms with existing suppliers for them to
continue doing business with the Company.

COUNTRY STAR HOLLYWOOD

         Country Star Hollywood is approximately 18,000 square feet in size,
4,000 of which is a partially enclosed outdoor patio, and has approximately 325
seats inside the restaurant and approximately 150 seats outside on the patio.
One of Country Star Hollywood's dining areas also features a fully operational
stage which is prewired for stage monitors and microphones, has theatrical
lighting and two television cameras. Country Star Hollywood offers a wide range
of moderately priced food in the Company's distinctive, exciting, interactive
country music environment. Entrance to Country Star Hollywood is through a
forty-two foot-high computer-driven electronic sign in the form of a jukebox in
front of which the Country Star line dancers regularly perform. Country Star
Hollywood's menu features basic, but varied, American fare, such as ribs, chili,
chicken, burgers, steaks, salad, pizza, fish and desserts and has a separate bar
area and a number of separate dining areas, all of which feature full waiter and
bar service and revolve around various country music artifacts and/or artists.
Country Star Hollywood is designed to allow diners to be surrounded by the
various artifacts, memorabilia, photographs and audio-visual materials. Country
Star Hollywood's extensive display of artifacts relating to country music and
its heritage is combined with a state-of-the-art multimedia environment.

         The Company has recently completed the construction of a dance floor
and bar in its patio area. The Company expects the

                                      -37-
<PAGE>

patio area to serve as a venue for country music promotions, parties sponsored
by local radio station KZLA and other events.

         Country Star Hollywood features interactive audio-visual kiosks, which
can be accessed by a touchscreen, offering short biographies, specially recorded
video interviews and fan club information with respect to country celebrities.
Country Star Hollywood also features approximately 100 video monitors and 10
audio listening posts located throughout the restaurant. The audio listening
posts, which can be accessed by listening to an attached headset, are dedicated
to different record labels and feature a recently released country music CD by a
recording artist who is signed to the particular label.

         Country Star Hollywood also has a merchandise store that sells a
variety of casual clothing such as T-shirts, sweat shirts, jackets and baseball
caps bearing the Country Star Restaurant logo, other Country Star logo
merchandise such as coffee mugs, belt buckles, tote bags, pins, the Company's
food products and other selected merchandise. The Company has begun to emphasize
the sale of higher volume and higher gross profit merchandise.

COUNTRY STAR LAS VEGAS

         Country Star Las Vegas opened on the "Strip" in Las Vegas in July,
1996, and is one of the largest free standing upscale dining establishments in
Las Vegas. The restaurant is an approximately 20,000 square foot, 500 seat,
facility located in Las Vegas near the intersection of Las Vegas Boulevard South
and Harman Avenue. The site is situated between the Boardwalk Hotel and Casino
development, and the Mirage Resorts, Incorporated's Bellagio Hotel and Casino
development, presently under construction and scheduled to open in 1998. Within
the immediate area of Country Star Las Vegas there are over 30,000 hotel rooms.

   
         Country Star Las Vegas, although based on the Country Star Hollywood
model, has more advanced technology for video and audio presentations and
productions. This location has also enjoyed more appearances by country music
and rodeo celebrities than the Los Angeles restaurant. Since the installation of
new management on February 12, 1997, Country Star Las Vegas has undergone an
overhaul of restaurant management and operating procedures. All costs,
including, but not limited to event labor, management labor, food and
merchandise purchasing, have been put under strict control, and brought within
acceptable industry standards.
    

   
         In December 1997, the Company entered into a series of transactions
involving the Las Vegas Restaurant. Prior to these transactions, the Company
held a majority interest in and managed a limited liability company which leased
the restaurant from the owner and operated the restaurant. As a result of these
transactions, the Company itself directly entered into a new lease, and received
net proceeds of $1,350,000. The new lease grants to the Company as lessee, the
same rights, with certain modifications, previously granted to the limited
liability company as lessee under the prior lease. The modifications in the
lease include a reduction in the base rent payable from $83,334 per month to an
amount equal to one-half (1/2) of the Company's positive cash flow from
operating the restaurant (with no reduction for the Company's corporate overhead
expenses other than for salary and employee related expenses for 1/2 of an
accounts payable employee, 1/2 of a payroll employee and 1/2 of an executive
chef). The new lease terminates on September 30, 1998, unless the landlord and
the Company mutually agree in writing to extend the lease on a month-to-month
basis.
    

   
         From inception, the Country Star Las Vegas restaurant was owned by a
Nevada limited liability company (the limited liability company as an entity is
referred to herein as the "Restaurant Operator"). The Company was the manager of
and held the majority interest in the Restaurant Operator. The other members of
the Restaurant Operator were Cirrus, Cirrus LLC ("Cirrus"), a Delaware limited
liability company and NevStar LLC ("NevStar"), a Nevada limited liability
company. NevStar was also the landlord of the restaurant's leased facility.
    

         The restaurant suffered operating losses since its opening primarily as
a result of customer revenues falling below expectations and unanticipated
expenses.

         The Company was in arrears in the payment of October, November and
December, 1997 rent due under the lease.

                                      -38-
<PAGE>

         NevStar, as Landlord of the restaurant facility served a notice which
purported to terminate the lease as of December 22, 1997 for non-payment of
rent. The Landlord agreed not to take any actions to terminate the lease prior
to December 24, 1997. Management of the Company negotiated with NevStar as
Landlord for an agreement under which the Landlord would buy out the remaining
term of the lease.

         Management was unable to reach an agreement with NevStar as Landlord
regarding a buy out of the lease and NevStar as Landlord would not agree to
delay its termination of the lease beyond December 24, 1997. The Company then
commenced a federal bankruptcy proceeding against the Restaurant Operator in
order to preserve the remainder of the lease and the rights thereunder as an
asset of the Restaurant Operator. Such a bankruptcy proceeding had to be
commenced before the legal termination of the lease in order for the lease and
the rights thereunder to remain an asset of the Restaurant Operator.

         The Company, NevStar as Landlord and the other members of the
Restaurant Operator reached a settlement of their disputes and the bankruptcy
proceeding. Under the terms of the settlement, all of the following transactions
closed simultaneously.

         The Company purchased the interest of Cirrus in the Restaurant Operator
for aggregate consideration of $200,000 cash and 225,000 shares of the Company's
common stock. The Company agreed to file a registration statement permitting the
resale of the shares.

         (Prior to the settlement, Mirage Resorts, Inc. ("Mirage") a Nevada
corporation, through an affiliate, Restaurant Ventures of Nevada, Inc. ("RVNI")
purchased NevStar from its owners, thereby acquiring NevStar's interests as
Landlord of the restaurant facility and as a member of the Restaurant Operator.)

         The Company sold all of its interest in the Restaurant Operator,
including the interest purchased from Cirrus, to Mirage for consideration of
$1,550,000 cash. Mirage became the holder of all of the interests in the
Restaurant Operator. The Company agreed to pay when due all of the trade
payables of the Restaurant Operator and resigned as manager of the Restaurant
Operator.

         RVNI agreed to a new lease of the restaurant facility directly to the
Company. The new lease took effect on February 8, 1998 upon dismissal of the
bankruptcy proceeding commenced by the Restaurant Operator. The new lease
includes the provisions of the prior lease to Restaurant Operator with certain
modifications. The modifications include a reduction in the base rent payable
from $83,334 per month to an amount equal to one-half (1/2) of the Company's
positive cash flow from operating the

                                      -39-
<PAGE>


   
restaurant (with no reduction for the Company's corporate overhead expenses
other than for salary and employee related expenses for 1/2 of an accounts
payable employee, 1/2 of a payroll employee and 1/2 of an executive chef). All
arrearages currently due under the prior lease will be waived. The new lease
shall terminate on September 30, 1998, unless RVNI and the Company mutually
agree in writing to extend the lease on a month-to-month basis. The Company now
has a 100% interest as lessee in the leasehold rights in the restaurant
facility. The overall effect of the transaction was that the Company received
$1,350,000 in cash and a 100% interest in the lease rights to the facility.
    

         The Company, Mirage and the Restaurant Operator jointly sought the
dismissal of the Restaurant Operator's bankruptcy proceeding. The proceeding was
dismissed on February 8, 1998.

         The Company used the net proceeds from the sale of its interest in the
Restaurant Operator to Mirage for working capital and repayment of indebtedness.

       

COUNTRY STAR ATLANTA

         The Company's restaurant in Atlanta was the subject of litigation with
the Landlord of the facility since April 1997. In this litigation, the Landlord
sought to have the restaurant turned over to it on the grounds that the Company
was holding over in the premises beyond the term for which they were leased. The
Company defended the action vigorously. The Company contended that many of the
Landlord's allegations of default were false, that others which were not false
have been cured and that others were directly caused by the Landlord's bad faith
in performing its obligations under the lease. The Company also contended that
the Notice which purported to terminate the Lease was defective. Rental payments
under the lease had been prepaid through December 31, 1997. Additional rent in
the amount of $62,500 per month were due and payable commencing January 1, 1998.
The Company did not have the cash available to make the January rental payment.

         In light of the defaults alleged in the litigation and the imminent
default of the payment of the January 1998 rent, the Company determined to agree
to a settlement of the dispute with the Landlord of the Atlanta facility. Under
the terms of the settlement, the Company removed some of its fixtures and

                                      -40-
<PAGE>

equipment from the premises during January 1998 with the balance to be removed
on or about May 1998. The Landlord forgave all past due rents and additional
rent. Under the terms of the settlement, the Landlord and the Company will
pursue claims against the architect and construction company that designed and
built the restaurant facility for negligent design and construction, and related
causes of action. The Landlord will advance the legal fees required to pursue
these actions.

         In taking these actions, Management of the Company has recognized that
the development, completion and opening of the Atlanta restaurant as envisioned
by prior management was an unsound business decision. The restaurant never
realized the revenues necessary to support its operations. Under the terms of
the settlement, Management will no longer be required to spend valuable assets
trying to establish a facility that had been performing poorly since it
commenced operations. Moreover, the plan to bring legal actions against the
construction company and the architect who designed the facility for major
construction defects could eventually result in a recovery of damages for the
Company. (See "Business - Litigation - Atlanta Default.")

RESTAURANT OPERATING SYSTEMS

         To ensure the quality and consistency of the Company's food items, the
Company has an executive chef who has oversight responsibility for the menu and
has taken measures to distinguish and ensure the high quality of the food served
at the Company's restaurants. For example, to ensure the high quality and
consistency of the Company's various barbecued rib entrees, the Company has
developed its own line of barbeque sauces which is produced at a centralized
location and purchases all of its ribs from one quality Midwestern packing
house. The Company negotiates directly with large, centralized suppliers of
various food and beverage products to ensure consistent quality, freshness and
to obtain competitive prices. Kitchens in the Country Star Restaurants are
designed for efficiency of work flow and to minimize the amount of kitchen space
required.

         The Company's sophisticated, state-of-the-art multimedia systems
located throughout its restaurants are operated by the Company's specialized
software, which can be replicated readily for other Country Star Restaurants.

         The Company has a training program for all Country Star Restaurant
personnel and a uniform standard of operations relating to food and beverage
preparation, maintenance of facilities and conduct of personnel.

SITE SELECTION

         The choice of site location for each Country Star Restaurant is
extremely important to the potential success of the particular


                                      -41-
<PAGE>


establishment. As a consequence, prior management used to devote a significant
amount of time and capital in analyzing each prospective site. A variety of
factors were considered in the site selection process, including, but not
limited to, local demographics, tourism, site visibility and accessibility,
pedestrian and vehicular traffic flow, proximity to significant generators of
potential customers, such as retail centers, convention centers, office
complexes, hotels and entertainment facilities, such as stadiums, arenas and
theaters.

         Present management may rely on third parties and commissioned brokers
for site recommendations.

ARTIFACTS AND MEMORABILIA

         The Company independently acquires and/or leases artifacts and
memorabilia relating to country music and its heritage from a variety of
sources, such as country music artists and clothing designers, which are
currently on display at the Company's restaurants.

The Company has been able to readily locate and obtain country music artifacts
and memorabilia at a reasonable expense from a variety of sources, including
recording companies, artists and others involved in country music and is not
dependent on any one source for locating and obtaining country music artifacts
and memorabilia. The Company believes this will continue to be true for the
foreseeable future.

COMPETITION

         The casual dining restaurant industry is intensely competitive with
respect to price, service, location, themes and food quality. There are many
casual theme dining restaurant competitors of the Company, such as Planet
Hollywood(R), Hard Rock Cafe(R) and the Rain Forest Cafe, that are better
established and have substantially greater financial and other resources than
the Company. Similarly, the restaurant field is quite broad and many of the
Company's other competitors have been in existence for a substantially longer
period of time and may be better established in those markets where the Company
intends to open restaurants. Additionally, the restaurant business is often
affected by changes in consumer taste, national, regional and local economic
conditions, demographic trends, traffic patterns, and the number and location of
competing restaurants. In addition, there are factors that are not within the
Company's or any competitor's control, such as inflation and increased food,
labor and benefit costs, which may have an impact on the restaurant industry in
general and the Company in particular. There can be no assurances that the
Company will be able to withstand the competitive and other external pressures
of the restaurant business.


                                      -42-
<PAGE>


         The Company also competes with a wide range of establishments in
attempting to identify and secure desirable locations. The Company presently
intends to lease all of its sites. Although the Company believes that it will be
able to locate additional suitable sites, there can be no assurance that such
sites will be available or viable or on economic terms acceptable to the
Company.

GOVERNMENT REGULATION

         The Company is subject to various Federal, state and local laws
affecting its business. Each of the Company's restaurants will be subject to
licensing regulation by numerous governmental authorities, which may include
alcohol beverage control, building, health and safety, and fire agencies in the
state or municipality in which the restaurant is located. Difficulties in
obtaining or failures to obtain the necessary licenses or approvals could delay
or prevent the development of a new restaurant in an area.

         Alcoholic beverage control regulations in each state require that the
Company's restaurant apply to the specific state authority and, in certain
locations, county and municipal authorities for a license or permit to sell
alcoholic beverages on the premises and to provide service for extended hours
and on Sundays. Typically, an alcoholic beverage license must be renewed
annually and may be revoked or suspended for cause at any time. Alcohol beverage
control regulations relate to numerous aspects of the daily operations of the
Company's restaurants, including minimum age of patrons and employees, hours of
operation, advertising, wholesale purchasing, inventory control and handling,
and storage and dispensing of alcoholic beverages. The failure of a restaurant
to obtain or retain a liquor or food service license would adversely affect that
particular restaurant's operations.

         Restaurants in most states are subject to "dram shop" laws and
legislation, which typically impose liability on licensed alcoholic beverage
servers for injuries or damages caused by their negligent service of alcoholic
beverages to a visibly intoxicated person or to a minor, if such service is the
proximate cause of the injury or damage and such injury or damage is reasonably
foreseeable. The Company maintains liquor liability insurance as part of its
existing comprehensive general liability insurance, which it believes to be
adequate to protect against such liability, although there can be no assurance
that it will not be subject to a judgment in excess of such insurance coverage
or that it will be able to continue to maintain such insurance coverage or that
it will be able to continue to maintain such insurance coverage at reasonable
costs. The imposition of a judgment substantially in excess of the Company's
insurance coverage would have a material adverse effect on the Company. In the
event that such insurance coverage were to


                                      -43-
<PAGE>


become unavailable in the future, it could materially and adversely affect the
Company.

         The Company does not presently intend to install and operate any slot
machines for its own account in Country Star Las Vegas. In the event the Company
were to decide in the future to install and operate any slot machines in Country
Star Las Vegas for its own account, it would first be required to obtain the
necessary gaming approvals from the appropriate regulatory authorities in the
State of Nevada. The ownership and operation of casino gaming facilities and
slot machine routes in Nevada and the manufacture and distribution of gaming
devices in Nevada are subject to licensing and regulatory control by the Nevada
State Gaming Control Board (the "Nevada Board"), the Nevada Gaming Commission
(the "Nevada Commission") and various local, city and county regulatory agencies
(collectively, the "Nevada Gaming Authorities"). Obtaining the necessary
approvals, of which there can be no assurance, is a lengthy and costly process.

INTELLECTUAL PROPERTY RIGHTS

         The Company has made such appropriate filings and registrations that it
has deemed appropriate and sufficient in its business judgment to protect the
Company's name in all appropriate categories, and taken such other actions
necessary to obtain and protect all trademarks, copyrights, tradenames,
tradedress and all other intellectual property rights relating to its Country
Star Restaurants, although there can be no assurance that the Company will be
able to effectively protect its rights. To date, the Company has been issued a
Federal registration for the "Country Star" trademark for clothing and
restaurant services by the United States Patent and Trademark Office. Third
parties may attempt to exercise alleged rights in any of the trademarks,
copyrights or other intellectual property rights, or appropriate any trademarks,
copyrights, or other intellectual property rights established by the Company,
and the Company's failure or inability to establish appropriate copyrights and
trademarks, or to adequately protect any of its intellectual property rights,
may have a material adverse effect on the Company.

EMPLOYEES

         As of March 31, 1998, the Company had 83 full-time employees, 13 of
whom were employed in executive and management capacities, 2 in sales and
marketing, 8 in general and administrative capacities, and 60 as restaurant
staff. The Company also employs an additional 61 part-time employees as
restaurant staff. The Company believes that its relations with its employees are
satisfactory.

INDUSTRY SEGMENT INFORMATION

         The Company is engaged in one industry segment.


                                      -44-
<PAGE>


PROPERTIES

         The Company leases its executive offices of approximately 3,833 square
feet at 4929 Wilshire Boulevard, Suite 428, Los Angeles, California 90010 for a
five year term commencing July 1, 1997. The Company's rent is $5,175 per month
for the first three years of the lease and $5,558 per month for the last two
years of the lease.


         The Company presently leases an approximately 18,000 square foot
restaurant (inclusive of an approximately 4,000 square foot enclosed patio that
is contiguous to the restaurant) in Universal City, which is the site of Country
Star Hollywood. Pursuant to this lease, the Company is obligated to pay minimum
rental payments of $250,000 per annum payable in equal monthly installments,
$50,000 per year in parking assessments and $12,000 per year in marketing
expenses and percentage rent ranging from 6% to 10% of the annual sales volume
of Country Star Hollywood; PROVIDED, HOWEVER, that such percentage rent payments
do not commence until such time as the Company has recouped all sums that it has
expended in connection with leasehold improvements made by the Company with
respect to the premises. Management is currently in the process of determining
with the landlord the amount of leasehold improvements which may be recouped
before percentage rent is payable and the amount, if any, of percentage rent
that has been forgone. The lease, which was entered into in January of 1994, had
an initial term of three years and three five-year options, and is subject to
termination by the landlord at any time after May 31, 1997 on nine months'
notice, provided that the lease cannot be terminated by the landlord if the
subsequent tenant is another restaurant or like type user of the premises. The
Company has exercised the first five-year option extending the term trough May
31, 2002, and subject to the foregoing termination right, the Company has the
right to extend the lease beyond May 31, 2002 for two consecutive five-year
terms. Country Star Hollywood seats approximately 475 people, inclusive of the
approximately 150 seats on the partially enclosed patio.


         In February 1995, the Company entered into a ten (10) year lease for an
approximately two (2) acre site located near the intersection of Las Vegas
Boulevard South and Harmon Avenue, for Country Star Las Vegas. The Company's
annual base rent was to be $1,200,000 per annum. The annual rent was to be
increased to $1,400,000 for the third year. For the remaining seven (7) year
term of the lease, the annual rent was to be subject to increases based upon a
cost of living increase; PROVIDED, HOWEVER, that notwithstanding the foregoing,
the annual rent was to be increased during such seven (7) year period by not
less than four percent (4%) and not more than six percent (6%) per year on a
compounded basis.

   
         During December, 1997 the Company entered into a series of transactions
under which the Company entered into a new lease of the Restaurant. The new
lease took effect on February 8, 1998.
    


                                      -45-
<PAGE>


   
The new lease provides for base rent payable in an amount equal to one-half
(1/2) of the Company's positive cash flow from operating the restaurant (with no
reduction for the Company's corporate overhead expenses other than for salary
and employee related expenses for 1/2 of an accounts payable employee, 1/2 of a
payroll employee and 1/2 of an executive chef). The new lease terminates on
September 30, 1998, unless the landlord and the Company mutually agree in
writing to extend the lease on a month-to-month basis.
    

LEGAL PROCEEDINGS


         ATLANTA AND LAS VEGAS LIEN MATTERS. Certain contractors have filed
claims of lien against the Company's Atlanta and Las Vegas restaurants that have
not been cleared by the posting of a bond or any payment. Such claims of lien
total approximately $1,200,000. The Company is pursuing its rights and remedies
against contractors whom it believes have filed invalid lien claims.


         CONTRACTOR LITIGATION IN ATLANTA. On February 3, 1998, Pacific
Southwest Design, Inc. ("PSD") filed a suit in Atlanta against the Company
claiming damages of $597,659 for failure to pay amounts due for services
rendered. The Company intends to vigorously defend against this action and has
counterclaimed for damages in an undetermined amount for the contractor's breach
of contract and failure to perform workmanlike work which caused the Company to
lose its Atlanta lease.

         ATLANTA LEASE DEFAULT. The Company's restaurant in Atlanta was the
subject of litigation with the Landlord of the facility since April 1997. In
this litigation, the Landlord sought to have the restaurant turned over to it on
the grounds that the Company was holding over in the premises beyond the term
for which they were leased. The Company defended the action vigorously. The
Company contended that many of the Landlord's allegations of default were false,
that others which were not false have been cured and that others were directly
caused by the Landlord's bad faith in performing its obligations under the
lease. The Company also contended that the Notice which purported to terminate
the Lease was defective. Rental payments under the lease had been prepaid
through December 31, 1997. Additional rent in the amount of $62,500 per month
were due and


                                      -46-
<PAGE>


payable commencing January 1, 1998. The Company did not have the cash available
to make this January rental payment.

         In light of the defaults alleged in the litigation and the imminent
default of the payment of the January 1998 rent, the Company determined to agree
to a settlement of the dispute with the Landlord of the Atlanta facility. Under
the terms of the settlement, the Company removed some of its fixtures and
equipment from the premises during January 1998 with he balance to be removed on
or about May 1998. The Landlord forgave all past due rents and additional rent.
Under the terms of the settlement, the Landlord and the Company will pursue
claims against the architect and construction company that designed and built
the restaurant facility for negligent design and construction, and related
causes of action. The Landlord will advance the legal fees required to pursue
these actions.

         TRADE CLAIM LITIGATIONS. A number of creditors have filed actions
against the Company for amounts allegedly owed for services provided or for
goods delivered by such creditors. Such lawsuits seek monetary damages ranging
from approximately $1,700 to approximately $52,000 and approximately $125,000 in
the aggregate. The Company disputes certain of those claims and will contest
them. The Company is attempting to settle those claims it does not dispute.

         EDWARD TECHNOLOGIES, INC. V. COUNTRY STAR RESTAURANTS, INC. AND ROBERT
SCHUSTER. On or about March 18, 1997, Edwards Technologies, Inc. filed an action
in Superior Court, Los Angeles County against the Company and Mr. Schuster
seeking monetary damages in the amount of approximately $318,000 in respect of
equipment sold to the Company for which the Company had allegedly not paid. On
April 7, 1997, Edwards Technologies, Inc., pursuant to a settlement agreement
with the Company, dismissed the action as against the Company in exchange for
payment of $132,000. Edwards Technologies, Inc. reserved the right to continue
to pursue its claims against Mr. Schuster. The Company may be obligated to
indemnify Mr. Schuster against any judgment obtained by Edwards Technologies,
Inc.


         COUNTERCLAIM OF JOE BULAT. The Company commenced an action against Joe
Bulat to terminate its agreement with Mr. Bulat under which he was to provide
parking services for the Atlanta restaurant and to recover damages for breaches.
Mr. Bulat has counterclaimed for damages of $110,000 based on alleged breaches
of the agreement by the Company.



                                      -47-
<PAGE>


                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

         The names and ages of the directors and executive officers of the
Company continuing in office, and of executive officers who held office during
1997 are set forth below.

     NAME                           AGE             POSITION HELD

Dan J. Rubin                        26         President, Chief Executive
                                                 Officer and Director

Robert A. Nardone, Jr.              31         Director

Darren C. Rice                      28         Director

Robert L. Davidson                  46         Secretary

Robert J. Schuster(1)               53         Formerly Chairman of the Board
                                                 of Directors, Chief Executive
                                                 Officer and Secretary

         Mr. Nardone and Mr. Rice serve on the Audit Committee and Compensation
Committee of the Company's Board of Directors.

         Set forth below is biographical information for each director of the
Company.

         DAN RUBIN, age 26, became Chief Executive Officer, President and a
director of the Company on February 12, 1997. He has been a private investor
during the past five years. He is the President and Chief Executive Officer of
Rubin Investment Group, a private investment company which makes equity and debt
investments in private and publicly held companies. Prior to joining the
Company, Mr. Rubin had no experience in managing or supervising the operations
of a business comparable to the Company.

         ROBERT A. NARDONE, JR., age 31, became a Director of the Company on
February 12, 1997. He has been a senior loan officer of Summit Bank since
November, 1992.

         DARREN C. RICE, age 28, became a Director of the Company on February
12, 1997. He has been President of Cornerstone Financial, Inc., a mortgage
banking company since October, 1995. 

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

(1)  ROBERT J. SCHUSTER was Chairman of the Board, Chief Executive Officer and
     Secretary of the Company from its inception to February, 1997.


                                      -48-
<PAGE>


From November, 1992 to October, 1995 he was a mortgage sales representative for
Norwest Mortgage, Inc.

         EXECUTIVE COMPENSATION

         The following table sets forth the compensation paid by the Company to
the Chief Executive Officer and executive officers of the Company whose total
annual salary and bonus exceeded $100,000 for the years ended December 31, 1995,
1996 and 1997.


                                      -49-
<PAGE>


<TABLE>
<CAPTION>
                                                    SUMMARY COMPENSATION TABLE
                                                                                     LONG-TERM COMPENSATION
                                                                                     ----------------------
                                  ANNUAL COMPENSATION                           AWARDS                 PAYOUTS
                                  -------------------                           ------                 -------
                                                                                     SECURITIES
                                                             OTHER ANNUAL RESTRICTED UNDERLYING             ALL OTHER
     NAME AND                                                   COMPEN-     STOCK     OPTIONS/     LTIP       COMPEN-
PRINCIPAL POSITION         YEAR     SALARY($)       BONUS      SATION($)   AWARDS($)   SARS(#)   PAYOUTS($)  SATION($)
- ------------------         ----     ---------       -----      ---------   ---------   -------   ----------  ---------
<S>                        <C>    <C>             <C>           <C>         <C>        <C>         <C>         <C>    
Dan Rubin                  1997   $    42,769(1)  $ 35,000(2)        --          --         --          --          --
  President and            1996            --           --           --          --         --          --          --
  Director                 1995            --           --           --          --         --          --          --
Robert J. Schuster         1997   $    31,250           --           --          --         --          --          --
  Former Chief Executive   1996   $   250,000     $ 40,000      $     0     $     0         --(1)  $     0     $     0
  Officer, Secretary and   1995   $   250,000     $      0      $     0     $     0    $     0     $     0     $     0
  Director
</TABLE>


- ----------------------
(1)  Mr. Rubin's compensation is payable at the rate of $20,000 per month. To
     date, Mr. Rubin has received $42,769 of his 1997 salary from the Company
     and the balance of $170,000 has been accrued.

(2)  Mr. Rubin's bonus was paid by the issuance of 37,000 shares of Common Stock
     of the Company, valued at $35,000.


                                      -50-
<PAGE>


1997 OPTION GRANTS

         The following table shows information regarding grants of stock options
in 1997 to the executive officers named in the Summary Compensation Table.

<TABLE>
<CAPTION>
                                INDIVIDUAL GRANTS
- --------------------------------------------------------------------------------------------
      (a)                       (b)            (c)                 (d)                (e)

                            Number of     % of Total
                            Securities    Options
                            Underlying    Granted to           Exercise
                            Options       Employees            or Base
Executive Officer           Granted       In Fiscal Year       Price ($/Sh)        Exp. Date
- -----------------           ----------    --------------       ------------        ---------

<S>                           <C>              <C>                 <C>                 <C>
Dan Rubin                     ---              ---                 ---                 ---

Robert J. Schuster            ---              ---                 ---                 ---
</TABLE>


                                      -51-
<PAGE>


1997 OPTION EXERCISES AND YEAR-END VALUES

         The following table shows information regarding the exercise of stock
options during 1997 by the executive officers named in the Summary Compensation
Table and the number and value of any unexercised stock options as of December
31, 1997.

<TABLE>
<CAPTION>
    (a)                    (b)              (c)            (d)                  (e)

                                                         Number of
                                                         Securities           Value of
                                                         Underlying           Unexercised
                                                         Unexercised          In-The-Money
                          Shares                         Options at           Options at
                          Acquired                       FY-End (#)           FY-End ($)
                          on               Value         Exercisable/         Exercisable/
Executive Officer         Exercise (#)     Realized ($)  Unexercisable        Unexercisable
- -----------------         ------------     ------------  -------------        -------------

<S>                           <C>              <C>                 <C>            <C>
Dan Rubin                     ---              ---                 ---            ---

Robert J. Schuster            ---              ---                 ---            ---
</TABLE>


                                      -52-
<PAGE>


SECURITY OWNERSHIP OF MANAGEMENT; PRINCIPAL STOCKHOLDERS

         The following table shows as of April 9, 1998 the beneficial ownership
of Common Stock by any holder of more than five percent (5%) of the outstanding
shares, each nominee, by each of the incumbent executive officers and directors,
and such directors and executive officers as a group.

                                                      COMMON STOCK
                                                      ------------

                                               AMOUNT AND NATURE OF
                                               BENEFICIAL OWNERSHIP(1)

                                                        EXERCISABLE    PERCENT
       NAME AND ADDRESS OF                     DIRECTLY   OPTIONS        OF
       BENEFICIAL OWNER                          OWNED   AND NOTES      TOTAL
       -------------------                     -------- -----------    -------

Dan J. Rubin                                      ---    5,041,667     36.9%
c/o Country Star Restaurants, Inc. 
4929 Wilshire Boulevard, Suite 428
Los Angeles, California 90010

Robert A. Nardone, Jr                             ---          ---      ---
c/o Country Star Restaurants, Inc. 
4929 Wilshire Boulevard, Suite 428
Los Angeles, California 90010

Darren C. Rice                                    ---          ---      ---
c/o Country Star Restaurants, Inc. 
4929 Wilshire Boulevard, Suite 428
Los Angeles, California 90010

Cameron Capital Ltd.                          749,589          ---      9.1%
10 Cavendish Road
Hamilton HM 19, Bermuda

All incumbent officers, directors                 ---          ---     36.9%
and director nominees as a
group

- ----------
(1)  The shares of Common Stock owned by each person or by the group, and the
     shares included in the total number of shares of Common Stock outstanding,
     have been adjusted in accordance with Rule 13d-3 under the Securities Act
     of 1934, as amended, to reflect the ownership of shares issuable upon
     exercise of outstanding options, warrants, convertible debt or other common
     stock equivalents which are exercisable within 60 days. As provided in such
     Rule, such shares issuable to any holder are deemed outstanding for the
     purpose of calculating such holder's beneficial ownership but not any other
     holder's beneficial ownership.


                                      -53-
<PAGE>


INDEMNIFICATION AND EXCULPATION PROVISIONS

         The Company's Certificate of Incorporation provides for indemnification
of officers and directors to the fullest extent permitted by Delaware law. In
addition, under the Company's Certificate of Incorporation, no director shall be
liable personally to the Company or its stockholders for monetary damages for
breach of fiduciary duty as a director; provided that the Certificate of
Incorporation does not eliminate the liability of a director for (i) any breach
of the director's duty of loyalty to the Company or its stockholders; (ii) acts
or omissions not in good faith or which involve intentional misconduct or a
knowing violation of law; (iii) acts or omissions in respect of certain unlawful
dividend payments or stock redemptions or repurchases; or (iv) any transaction
from which such director derives improper personal benefit. Insofar as
Indemnification for liabilities under the Securities Act of 1933, as amended
(the "Securities Act") may be permitted to directors, officers or persons
controlling the Company pursuant to the foregoing provisions, the Company has
been informed that in the opinion of the Securities and Exchange Commission,
such indemnification is against public policy as expressed in the Securities Act
and is therefore unenforceable.

                              CERTAIN TRANSACTIONS

PRIVATE PLACEMENTS DURING 1996

         On February 12, 1996, the Company sold 24,190 shares of Common Stock to
Dan Rubin, now President and Chief Executive Officer of the Company, and Roy B.
Rubin, M.D., P.C., M.P.P.P., a pension fund (the "Pension Fund") for an
aggregate purchase price of $635,000. Mr. Rubin and the Pension Fund, both of
whom are affiliates of the Rubin Investment Group, also received certain
piggyback and demand registration rights with respect to the shares they
acquired.

         On April 10, 1996, the Company sold (i) 13,333 shares of Common Stock
and 66,667 Warrants to Wisdom Tree Associates for an aggregate purchase price of
$400,000 and (ii) 25,000 shares of Common Stock and 125,000 Warrants to Dan
Rubin for an aggregate purchase price of $750,000. Each Warrant entitles the
holder to acquire one (1) share of Common Stock of the Company at an exercise
price of $30 per share. The purchasers received certain demand and piggyback
registration rights with respect to the securities they acquired.

         On August 28, 1996, the Company sold 17,037 shares of Series A
Preferred Stock to Dan Rubin, an individual, Robert Lyszczarz, an individual and
Roy B. Rubin, M.D., P.C., M.P.P.P., a pension fund (the "Pension Fund") for an
aggregate purchase price of 


                                      -54-
<PAGE>



$2,280,000. The Series A Preferred Stock paid cumulative dividends of 6% per
annum, payable in cash or Common Stock. In connection with the transaction, the
Company issued an aggregate of 306,667 warrants. Each warrant entitles the
holder to acquire one (1) share of Common Stock of the Company at a purchase
price of $22.50 per share. Mr. Rubin and the Pension Fund, both of whom are
affiliates of the Rubin Investment Group, and Mr. Lyszczarz, also received
certain demand registration rights with respect to the Shares they acquired.


         On October 10, 1996 the Company sold 4,000 shares of newly issued 7%
Convertible Preferred Stock, par value $.001 per share (the "Series B Preferred
Stock"). The sale was made to Cameron Capital Ltd., a foreign institutional
investor, for an aggregate purchase price of $4,000,000, or $1,000 per share. On
February 12, 1997, all of the outstanding shares of Series B Convertible
Preferred Stock was exchanged by the holder with the Company for a Convertible
Term Note in the principal amount of $4,000,000.

         All of the proceeds received by the Company from each of the
aforementioned private placements is for further development of the Company's
Country Star Restaurants and for working capital purposes.


         Management believes that all transactions between the Company and
affiliated parties were on no less favorable terms than if the transaction had
been negotiated between the Company and unaffiliated third parties.



FEBRUARY 12, 1997 FINANCING AND CHANGE IN CONTROL

         On February 12, 1997, the Company entered into a secured loan agreement
with Dan Rubin ("Rubin") and Cameron Capital Ltd., an institutional investor
("Cameron").

         The secured loan agreement provides that Cameron has the fully
assignable right to name three (3) members of the Board of Directors of the
Company and that the Board of Directors shall not consist of more than five (5)
members. Cameron assigned this right to Rubin as its agent. Immediately after
the closing of the secured financing, Rubin's nominees, Darren Rice, William Wei
and Robert Nardone were elected to the Board of Directors of the Company. The
Board then elected Rubin to fill the last seat on the Board of Directors. The
stockholders of the Company did not approve the granting of the security
interests to Rubin or Cameron or the grant of the right to approve three members
of the Board.

         The Board then elected Dan Rubin as Chief Executive Officer and
President, and Robert L. Davidson as Secretary of the Company. Mr. Rubin assumed
control of day-to-day operations of the Company. Mr. Rubin is being compensated
at the rate of $20,000 per month, payable in cash or common stock of the
Company, valued at market value at the time of issuance. Mr. Rubin's employment
is terminable at will.

         Under the secured financing agreement, Rubin has made a $3,500,000 line
of credit loan available to the Company, of which an initial advance of $500,000
was committed at closing. Rubin, in his sole discretion, may make additional
advances to the 


                                      -55-
<PAGE>


Company under this line of credit, but is not required to make any such
additional advances. All advances under the line of credit loan bear interest at
the rate of prime plus four percent (4%), payable semi-annually commencing
December 31, 1997. The principal balance of all line of credit advances are due
and payable on October 9, 1999. In consideration for the initial line of credit
advance of $500,000, the Company issued a warrant to acquire 16,667 shares of
its common stock at an exercise price of $6.25 per share.

         All additional line of credit advances shall have the same terms and
conditions as the initial line of credit advance. For each such additional
advance, Rubin shall receive one (1) common stock purchase warrant for every $30
advanced. The exercise price for these warrants shall be $6.25 per share. All of
the warrants issued or to be issued to Rubin shall be subject to adjustment in
the event of stock splits, stock dividends, mergers, consolidations, or similar
corporate events.

         Cameron exchanged its 4,000 shares of Series B Convertible Preferred
Stock of the Company, with an aggregate liquidation preference of $4,000,000,
for a convertible term note in the principal amount of $4,000,000. The
convertible term note bears interest at the rate of seven percent (7%) per
annum, payable semi-annually commencing December 31, 1997. The principal balance
is due and payable on October 9, 1999. Any portion or all of the principal
amount of the note outstanding may be converted into common stock of the Company
commencing ninety (90) days after the date of closing of the financing. Upon
conversion, the Company shall issue that number of shares of its common stock
obtained by dividing the principal amount of the loan converted by the lesser of
(i) $13.30; or (ii) 80% of the average closing bid price of the common stock for
the five (5) consecutive trading days preceding the date of conversion. The
maximum number of shares into which the convertible note may be converted shall
not exceed 2,000,000. The conversion formula is subject to adjustment in the
event of stock splits, stock dividends, mergers, consolidations, or similar
transactions.

         In connection with the commitment to make the line of credit loan,
Rubin and other investors in the Company agreed to settle certain claims against
the Company for the amount of $1,950,000, plus $50,000 in fees and expenses. The
Company has issued its convertible term notes in the aggregate amount of
$1,950,000 and agreed to pay $50,000 to Rubin and these investors, in settlement
of their claims. These convertible term notes contain the same terms and
conditions as the convertible term note issued to Cameron, except that the
holders of these convertible term notes may exercise their conversion feature at
any time following the closing. The issuance was in settlement of claims arising
out of the sale by the Company to Dan Rubin and other investors of 170,371
shares of Series A Preferred Stock and 30,667 shares of Common Stock Purchase
Warrants for aggregate consideration of $2,300,000. The claims related to
alleged misrepresentations of 


                                      -56-
<PAGE>


the financial condition of the Company and alleged misrepresentations concerning
the Company's proposed future sales of equity. The amount of damages was
determined as the difference between the aggregate purchase price of the
securities paid by Mr. Rubin and the investors and the aggregate consideration
of $350,000 received upon the sale of the securities.

         The line of credit advances by Rubin, Cameron's convertible term note
and the convertible term notes issued in settlement of claims were all secured
by a lien on substantially all of the tangible and intangible assets of the
Company. In the event of default, the secured parties shall participate in the
proceeds of the collateral in proportion to their outstanding debt.

FEBRUARY 18, 1998 FINANCIAL RESTRUCTURING

         Cameron Capital, Ltd. ("Cameron"), an institutional investor, had
originally held $4,000,000 of convertible long term debt due on October 9, 1999
and bearing interest at the rate of seven percent (7%) per annum. Cameron had
converted approximately $1,000,000 principal amount of the debt into Common
Stock of the Company, leaving a balance due of approximately $3,000,000. A
dispute between the Company and Cameron had arisen regarding the proper use of
the proceeds realized by the Company from the agreements dated December 30,
1997, it had entered into regarding the modification of the lease of its Las
Vegas facility. Cameron contended that the Company was obligated to use the
proceeds to prepay its debt; the Company believed that the proceeds were needed
for working capital and the repayment of other debt. Cameron had commenced legal
action against the Company on February 13, 1998 in United States District Court
for the Northern District of Illinois in which it sought recovery of the full
$1,550,000 received by the Company in connection with the lease modification.
Cameron had obtained a temporary restraining order which prohibited the Company
from using any of the proceeds of the lease modification until the dispute could
be resolved. The Company and Cameron agreed to settle Cameron's legal action in
order to avoid the uncertainty of litigation and the expense of proceeding
through discovery and trial.

         Under the terms of the Settlement Agreement dated February 18, 1998
(the "Settlement Agreement"), Cameron agreed to dismiss its legal action against
the Company and to accept as a full settlement of its long term debt aggregate
consideration consisting of a cash payment of $1,300,000 payable at closing and
the issuance of 670,000 shares of the Company's Common Stock, par value $.01 per
share. Cameron does not have any registration rights with respect to the Common
Stock but is eligible to resell certain amounts immediately pursuant to the
provisions of Rule 144 under the Securities Act of 1933, as amended. The
Settlement Agreement provides for mutual releases of all claims held by the
Company against Cameron and by Cameron against the Company and 


                                      -57-
<PAGE>


Dan Rubin, its Chief Executive Officer and President.

         The Company was able to fund the cash payment of the Agreement with
Cameron with the proceeds it received from a $1,300,000 line of credit loan to
the Company made by an institutional investor (the "Lender"). The institutional
investor is a pension trust controlled by Dan Rubin's father. This sum was lent
to the Company pursuant to the terms and conditions of the Loan and Security
Agreement dated February 12, 1997 between the Company, Cameron and various
lenders. This loan is due on October 9, 1999 and bears interest at the rate of
prime plus four percent (4%). The Lender also received warrants to acquire
43,333 shares of the Company's Common Stock at an exercise price of $6.25 per
share. Any portion or all of the principal amount of the line of credit advance
made by Lender outstanding may be converted into Common Stock of the Company.
Upon conversion, the Company shall issue that number of shares of its Common
Stock obtained by dividing the principal amount of the loan converted by the
lesser of (i) $13.30, or (ii) 80% of the average closing bid price of the Common
Stock for the five (5) consecutive trading days preceding the date of
conversion. The conversion formula is subject to adjustment in the event of
stock splits, stock dividends, mergers, consolidations, or similar transactions.
The Loan and Security Agreement was also amended to provide for immediate
repayment of the loan in the event of any change in control of the Company.

                          DESCRIPTION OF CAPITAL STOCK

         The authorized capital of the Company consists of (i) 250,000,000
shares of common stock, par value $.01 per share (the "Common Stock"), 8,633,15
shares of which were outstanding as of April 1, 1998; and (ii) 2,000,000 shares
of "blank check" preferred stock, par value $.001 per share ("Preferred Stock"),
none of which is outstanding.

COMMON STOCK

         Each share of Common Stock is entitled to one vote, either in person or
by proxy, on all matters that may be voted upon by the owners thereof at a
meeting of the stockholders, including the election of directors. The holders of
Common Stock (i) have equal, ratable rights to dividends from funds legally
available therefor, when, as and if declared by the Board of Directors of the
Company; (ii) are entitled to share ratably in all of the assets of the Company
available for distribution to holders of Common Stock upon liquidation,
dissolution or winding up of the affairs of the Company; (iii) do not have
preemptive or redemption provisions applicable thereto; and (iv) are entitled to
one noncumulative vote per share on all matters on which stockholders may vote
at all meetings of stockholders.

         All shares of Common Stock issued and outstanding are, and 


                                      -58-
<PAGE>


those offered hereby, when issued, will be fully paid and non-assessable, with
no personal liability attaching to the ownership thereof.

6% CUMULATIVE CONVERTIBLE SERIES A PREFERRED STOCK

         The Company's outstanding shares of Cumulative Convertible Series A
Preferred Stock have been automatically converted in accordance with the
Company's Certificate of Incorporation into shares of Common Stock as of May 10,
1997 (the "Conversion Date"). Each outstanding share of Series A Preferred Stock
was converted into six (6) shares of Common Stock on the Conversion Date. Former
holders of Series A Preferred Stock have no rights as preferred shareholders
except to receive certificates for their Common Stock upon delivery of their
certificates for Series A Preferred Stock to the Company's transfer agent.

OTHER PREFERRED STOCK

         As of the date hereof, there are no shares of preferred stock
outstanding. The Company's Certificate of Incorporation authorizes the issuance
of "blank check" preferred stock in one or more classes or series with such
designations, rights, preferences and restrictions as may be determined from
time to time by the Board of Directors. Accordingly, the Board of Directors may,
without prior stockholder approval, issue preferred stock with dividend,
liquidation, conversion, voting or other rights which could adversely affect the
relative voting power or other rights of the holders of Common Stock. Preferred
Stock could be used, under certain circumstances, as a method of discouraging,
delaying or preventing a change in control of the Company. Although the Company
has no present intention of issuing any shares of preferred stock, there can be
no assurance that it will not do so in the future. If the Company issues
preferred stock, such issuance may have a dilutive effect upon both the
preferred and common stockholders.

DELAWARE ANTI-TAKEOVER LAW

         The Company is subject to certain anti-takeover provisions under
Section 203 of the Delaware General Corporation Law. In general, under Section
203, a Delaware corporation may not engage in any business combination with any
"interested stockholder" (a person that owns, directly or indirectly, 15% or
more of the outstanding voting stock of a corporation or is an affiliate of a
corporation and was the owner of 15% or more of the outstanding voting stock),
for a period of three years following the date such stockholder became an
interested stockholder, unless (i) prior to such date the board of directors of
the corporation approved either the business combination or the transaction
which resulted in the stockholder becoming an interested stockholder, or (ii)
upon consummation of the transaction which resulted in the stockholder becoming
an interested stockholder, the 


                                      -59-
<PAGE>


interested stockholder owned at least 85% of the voting stock of the corporation
outstanding at the time the transaction commenced, or (iii) on or subsequent to
such date, the business combination is approved by the Board of Directors and
authorized at an annual or special meeting of the stockholders by at least
66-2/3% of the outstanding voting stock which is not owned by the interested
stockholder. The restrictions imposed by section 203 will not apply to a
corporation if the corporation's initial certificate of incorporation contains a
provision expressly electing not to be governed by this section or the
corporation by this section or the corporation by action of its stockholders
holding a majority of outstanding stock adopts an amendment to its certificate
of incorporation or by-laws expressly electing not to be governed by Section
203.

         The Company has not elected out of Section 203. This statutory
provision could have the effect of discouraging, delaying or preventing a
takeover of the Company, which could otherwise be in the best interests of the
Company's stockholders, and have an adverse effect on the market price for the
Company's Common Stock.

TRANSFER AGENT

         The transfer agent and registrar for the Common Stock is Continental
Stock Transfer & Trust Company, located at Two Broadway, New York, New York
10004.


                                      -60-
<PAGE>


                  SELLING STOCKHOLDERS AND PLAN OF DISTRIBUTION

         The Company has agreed to register the public offering of the Selling
Stockholders' Shares under the Securities Act concurrently with this offering.
An aggregate of 17,240,767 Selling Stockholders' Shares may be offered and sold
pursuant to this Prospectus by the Selling Stockholders. Except as otherwise
noted, none of the Selling Stockholders has ever held any position as officer,
director or affiliate of the Company. The Company will not receive any of the
proceeds from the sale of the Selling Stockholders' Shares by the Selling
Stockholders. The following table sets forth certain information with respect to
the Selling Stockholders:

<TABLE>
<CAPTION>
                                                                               Number of     Number of
                                                                               Shares        Warrants
                                        Number of    Number of                 Beneficially  Beneficially
                                        Shares Owned Warrants      Number of   Owned         Owned
                                        Prior to     Owned Prior   Shares to   After this    After this
Name And Address                        Offering     to Offering   Be Offered  Offering(1)   Offering
- ----------------                        --------     -----------   ----------  -----------   --------

<S>                                       <C>            <C>        <C>           <C>           <C>
Zeek Family Trust                         56,000        -0-         56,000       -0-           -0-
16410 S. 37th
Phoenix, AZ 85044

Canine, Ltd.                             100,000        -0-        100,000       -0-           -0-
Genesis Building
P.O. Box 1
Jacksonville, VT 05342

Boaz and Susan Ben-Moshe                  40,000        -0-         40,000       -0-           -0-
as JT/WROS
12 The Glenadon
Roslyn, NY 11576

James A. Rexrode                          20,000        -0-         20,000       -0-           -0-
14703 Oak Bend
Houston, TX 77079

Princeton Otolaryngology                  16,000        -0-         16,000       -0-           -0-
Assoc 
P.A. Retirement Trust
457 North Harrison Street
Princeton, NJ 08540

Stan Wallace                              20,000        -0-         20,000       -0-           -0-
305 West Baker
Apartment 1801
Baytown, TX 77521

Richard G. Morris                         40,000        -0-         40,000       -0-           -0-
105 Branchwood Trail
Coppell, TX 75019
</TABLE>


                                      -61-
<PAGE>


<TABLE>
<CAPTION>
                                                                               Number of     Number of
                                                                               Shares        Warrants
                                        Number of    Number of                 Beneficially  Beneficially
                                        Shares Owned Warrants      Number of   Owned         Owned
                                        Prior to     Owned Prior   Shares to   After this    After this
Name And Address                        Offering     to Offering   Be Offered  Offering(1)   Offering
- ----------------                        --------     -----------   ----------  -----------   --------

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

Morris Mitchell                          20,000          -0-        20,000        -0-           -0-
3706 East Creek Club Drive
Missouri City, TX 77459

Stanley Katz                             22,400          -0-        22,400        -0-           -0-
10 Bonnie Drive
Northpoint, NY 11768

Esther Purjes                            40,000          -0-        40,000        -0-           -0-
285 Central Park West, Apt. 2S
New York, NY 10024

Fredda Sheib                             16,000          -0-        16,000        -0-           -0-
680 West End Avenue
New York, NY 10025

Maple Partners Ltd.                      22,400          -0-        22,400        -0-           -0-
345 N. Maple Drive, Ste 358
Beverly Hills, CA 90210

JLA Partners Ltd.                        22,400          -0-        22,400        -0-           -0-
345 N. Maple Drive, Ste 358
Beverly Hills, CA 90210

David Weiner                             40,000          -0-        40,000        -0-           -0-
10 Iron Canyon Ct.
Park City, UT 04060

First Comet Corp.                        60,000          -0-        60,000        -0-           -0-
330 Perimeter Drive
Green Acres, FL 33467

Vermont Museum of                        60,000          -0-        60,000        -0-           -0-
Natural History
P.O Box 1
Jacksonville, VT 05342

Felix Kaufman                            22,400          -0-        22,400        -0-           -0-
32 Spring Valley Road
Morristown, NJ 07960

Holistica Int'l Ltd.                     40,000          -0-        40,000        -0-           -0-
c/o Appleby Spurling & Kempe
Attn:  Ruth Campbell
41 Cedar Avenue
Hamilton HM EX Bermuda
</TABLE>


                                      -62-
<PAGE>


<TABLE>
<CAPTION>
                                                                               Number of     Number of
                                                                               Shares        Warrants
                                        Number of    Number of                 Beneficially  Beneficially
                                        Shares Owned Warrants      Number of   Owned         Owned
                                        Prior to     Owned Prior   Shares to   After this    After this
Name And Address                        Offering     to Offering   Be Offered  Offering(1)   Offering
- ----------------                        --------     -----------   ----------  -----------   --------

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


Keyring Ltd.                             20,000          -0-         20,000       -0-           -0-
c/o Appleby Spurling & Kempe
Attn:  Ruth Campbell
41 Cedar Avenue
Hamilton HM EX Bermuda

Omotsu Holdings Ltd.                     64,000          -0-         64,000      -0-            -0-
15 Don Street
P.O. Box 302
St. Heller Jersey
  Channel Islands

Natper Ltd.                              40,000          -0-         40,000      -0-            -0-
c/o Eurocanadian Bank
Attn:  Russel Barnett
Marlborough Street
P.O. Box N3742
Nassau Bahamas

Mark Anderson                            20,000          -0-         20,000      -0-            -0-
10219 Burgoyne
Houston, TX 77042

Dan Purjes                               60,648          -0-         60,648      -0-            -0-
c/o Josephthal Lyon
  & Ross, Inc. 
200 Park Avenue, 25th Floor
New York, New York 10166

Lawrence Rice                             5,855          -0-          5,855      -0-            -0-
c/o Josephthal Lyon
  & Ross, Inc. 
200 Park Avenue, 25th Floor
New York, New York 10166

Charles Roden                             4,145          -0-          4,145      -0-            -0-
c/o Josephthal Lyon
  & Ross, Inc. 
200 Park Avenue, 25th Floor
New York, New York 10166

Matthew Balk                             40,649          -0-         40,649      -0-            -0-
c/o Josephthal Lyon
  & Ross, Inc. 
200 Park Avenue, 25th Floor
New York, New York 10166
</TABLE>


                                      -63-
<PAGE>

<TABLE>
<CAPTION>
                                                                               Number of     Number of
                                                                               Shares        Warrants
                                        Number of    Number of                 Beneficially  Beneficially
                                        Shares Owned Warrants      Number of   Owned         Owned
                                        Prior to     Owned Prior   Shares to   After this    After this
Name And Address                        Offering     to Offering   Be Offered  Offering(1)   Offering
- ----------------                        --------     -----------   ----------  -----------   --------

<S>                                       <C>            <C>        <C>           <C>           <C>
Michael Loew                              6,295          -0-          6,295      -0-            -0-
c/o Josephthal Lyon
  & Ross, Inc. 
200 Park Avenue, 25th Floor
New York, New York 10166

Scott A. Weisman                         32,049          -0-         32,049      -0-            -0-
c/o Josephthal Lyon
  & Ross, Inc. 
200 Park Avenue, 25th Floor
New York, New York 10166

Paul Fitzgerald                           5,801          -0-          5,801      -0-            -0-
c/o Josephthal Lyon
  & Ross, Inc. 
200 Park Avenue, 25th Floor
New York, New York 10166

Sherwood P. Larkin                        2,777          -0-          2,777      -0-            -0-
c/o Josephthal Lyon
  & Ross, Inc. 
200 Park Avenue, 25th Floor
New York, New York 10166

Richard Sichenzio                         2,102          -0-          2,102      -0-            -0-
c/o D.H. Blair & Co. 
44 Wall Street
New York, New York 10005

Gary Bielfeldt                           75,000          -0-         75,000      -0-            -0-
Bielfeldt & Company
4700 N. Prospect Road
Peoria, Illinois 61614

Linda Bielfeldt                          25,000          -0-         25,000      -0-            -0-
c/o Bielfeldt & Company
4700 N. Prospect Road
Peoria, Illinois 61614

David Bielfeldt                          25,000          -0-         25,000      -0-            -0-
c/o Bielfeldt & Company
4700 N. Prospect Road
Peoria, Illinois 61614
</TABLE>


                                      -64-
<PAGE>


<TABLE>
<CAPTION>
                                                                               Number of     Number of
                                                                               Shares        Warrants
                                        Number of    Number of                 Beneficially  Beneficially
                                        Shares Owned Warrants      Number of   Owned         Owned
                                        Prior to     Owned Prior   Shares to   After this    After this
Name And Address                        Offering     to Offering   Be Offered  Offering(1)   Offering
- ----------------                        --------     -----------   ----------  -----------   --------

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

Dan J. Rubin(2)                       6,153,846          -0-      6,153,846      -0-            -0-
c/o Country Star
  Restaurants, Inc. 
4929 Wilshire Boulevard
Suite 428
Los Angeles, CA 90010

Roy B. Rubin, M.D.(3)                10,000,000          -0-     10,000,000      -0-            -0-
 P.C., M.P.P.P.
9 Amherst Place
Woodland CA  95695

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

TOTAL                                17,240,767          -0-     17,240,767      -0-            -0-
</TABLE>


- ----------------------
(1)  Assumes all shares of Common Stock being offered pursuant to this
     Prospectus are sold by the Selling Stockholders.

(2)  Mr. Dan Rubin is President, Chief Executive Officer and a Director of the
     Company. Mr. Roy B. Rubin is the father of Dan Rubin.

(3)  Maximum number of shares presently issuable upon conversion of the Note
     held by Selling Stockholder. The number of shares issuable upon conversion
     of the Note is subject to certain limitations which may be adjusted by
     agreement between the Company and Selling Stockholder. The number of shares
     issuable upon conversion of the Note is determined by dividing the
     principal amount of the Note and all accrued and unpaid interest due
     thereon by the lesser of (i) $1.33, or (ii) Eighty Percent (80%) of the
     average closing bid price of the Common Stock for the five (5) consecutive
     trading days immediately prior to the date of conversion.


                                      -65-
<PAGE>


         The Selling Stockholders' Shares may be offered and sold from time to
time as market conditions permit in the over-the-counter market, or otherwise,
at prices and terms then prevailing or at prices related to the then current
market price, or in negotiated transactions. The Selling Stockholders' Shares
may be sold by one or more of the following methods, without limitation: (i) in
a block trade in which a broker or dealer so engaged will attempt to sell the
shares as agent but may position and resell a portion of the block as principal
to facilitate the transaction; (ii) purchases by a broker or dealer as principal
and resale by such broker or dealer for its account pursuant to this Prospectus;
(iii) ordinary brokerage transactions and transactions in which broker solicits
purchases; and (iv) transactions between sellers and purchasers without a
broker/dealer. In effecting sales, brokers or dealers engaged by the Selling
Stockholders may arrange for other brokers or dealers to participate. Such
brokers or dealers may receive commissions or discounts from selling
Stockholders in amounts to be negotiated. Such brokers and dealers and any other
participating brokers and dealers may be deemed to be "underwriters" within the
meaning of the Securities Act, in connection with such sales. Sales of any
shares of Common Stock by the Selling Stockholders may depress the price of the
Common Stock in any market that may develop for the Common Stock.

         The Company will pay all of the expenses incident to the registration
of the shares of Common Stock other than any fees or expenses or any counsel
retained by the Selling Stockholders and any other out of pocket expenses
incurred by the Selling Stockholders in connection with the registration of the
shares, fees and expenses of compliance with state securities or blue sky laws
and commissions and discounts of underwriters, dealers or agents, if any. The
expenses payable by the Company are estimated to be $________.

                                  LEGAL MATTERS

         The validity of the shares of Common Stock offered by this Prospectus
will be passed upon for the Company by Wolf Haldenstein Adler Freeman & Herz
LLP, New York, New York.

                                     EXPERTS

         The financial statements of the Company for the years ended December
31, 1997 and December 31, 1996 included in this Prospectus have been so included
herein in reliance on the report of Cacciamatta Accountancy Corporation,
independent accountants, given upon the authority of that firm as experts in
auditing and accounting. Such report contains a qualification regarding
uncertainties as to the Company's ability to continue as a going concern.


                                      -66-
<PAGE>

                          INDEX TO FINANCIAL STATEMENTS


Report of Independent Certified Public Accountants ........................ F-2

Consolidated Balance Sheet as of December 31, 1997 ........................ F-3

Consolidated Statements of Operations for the Years Ended
         December 31, 1997 and 1996 ....................................... F-4

Consolidated Statements of Stockholders' Equity for the Years Ended
         December 31, 1997 and 1996 ....................................... F-5

Consolidated Statements of Cash Flows for the Years Ended
         December 31, 1997 and 1996 ....................................... F-6

Notes to Consolidated Financial Statements ................................ F-8

Consolidated Balance Sheet as of
         March 31, 1998 (Unaudited) ....................................... F-29

Consolidated Statement of Operations 
         for the Quarters Ended March 31, 1998 and 1997 (Unaudited) ....... F-30

Condensed Statements of Cash Flows for the Quarters
         Ended March 31, 1998 and 1997 (Unaudited)......................... F-31

Notes to Unaudited Consolidated Financial Statements ...................... F-32

                                      F-1
<PAGE>


               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


The Board of Directors and Stockholders
Country Star Restaurants, Inc.

We have  audited the  accompanying  consolidated  balance  sheet of Country Star
Restaurants,  Inc.  as  of  December  31,  1997  and  the  related  consolidated
statements of  operations,  stockholders'  equity and cash flows for each of the
two  years  ended  December  31,  1997.  These  financial   statements  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Country
Star  Restaurants,  Inc.  as of  December  31,  1997,  and the  results of their
operations  and their cash flows for each of the two years  ended  December  31,
1997 in conformity with generally accepted accounting principles.

The accompanying  consolidated  financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 6 to the
consolidated  financial  statements,  the  Company has  experienced  significant
losses in 1996 and 1997, and is experiencing cash flow shortages.  These factors
raise  substantial  doubt  about the  Company's  ability to  continue as a going
concern.  Management's  plans in regard to these  matters are also  described in
Note 6. The accompanying  consolidated  financial  statements do not include any
adjustments  relating  to the  recoverability  and  classification  of  recorded
assets,  or the  amounts  and  classifications  of  liabilities  that  might  be
necessary should the Company be unable to continue as a going concern.




                                 CACCIAMATTA ACCOUNTANCY CORPORATION
Irvine, California
April 8, 1998


                                      F-2
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                           Consolidated Balance Sheet
                               December 31, 1997

                                     ASSETS
CURRENT ASSETS:
  Cash and cash equivalents                                        $  1,218,845
  Inventories                                                           231,762
  Other                                                                 189,757
                                                                   ------------

    TOTAL CURRENT ASSETS                                              1,640,364
                                                                   ------------

PROPERTY AND EQUIPMENT AT COST, NET OF ACCUMULATED
  DEPRECIATION AND AMORTIZATION OF $1,061,470:
  Leasehold improvements                                              3,431,250
  Furniture and equipment                                             1,382,755
  Memorabilia                                                           372,367
                                                                   ------------

    TOTAL PROPERTY AND EQUIPMENT                                      5,186,372

OTHER                                                                   267,423
                                                                   ------------

                                                                   $  7,094,159
                                                                   ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Line of credit                                                   $    900,000
  Accounts payable                                                      375,988
  Accrued legal expenses                                                332,000
  Accrued salaries                                                      264,352
  Other accrued expenses                                                121,074
                                                                   ------------

    TOTAL CURRENT LIABILITIES                                         1,993,414

CONVERTIBLE DEBT                                                      3,145,358
                                                                   ------------

    TOTAL LIABILITIES                                                 5,138,772
                                                                   ------------

COMMITMENTS AND CONTINGENCIES                                                --

STOCKHOLDERS' EQUITY:
  PREFERRED STOCK, $0.001 par value, 2,000,000 shares authorized,
       no shares issued and outstanding                                      --
  COMMON STOCK,  $0.01 par value, 250,000,000 shares authorized,
       7,872,755 shares issued and outstanding                           78,728
  ADDITIONAL PAID-IN CAPITAL                                         47,201,242
  ACCUMULATED DEFICIT                                               (45,324,583)
                                                                   ------------

    NET STOCKHOLDERS' EQUITY                                          1,955,387
                                                                   ------------

                                                                   $  7,094,159
                                                                   ============


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


                                      F-3
<PAGE>
                         COUNTRY STAR RESTAURANTS, INC.
                      Consolidated Statements of Operations

<TABLE>
<CAPTION>
                                                          YEAR ENDED DECEMBER 31,
                                                       ----------------------------
                                                           1997            1996
                                                       ------------    ------------
<S>                                                    <C>             <C>         
REVENUES:
  Food and beverage                                    $  5,744,789    $  7,048,023
  Merchandise                                               534,273       1,011,392
                                                       ------------    ------------

                                                          6,279,062       8,059,415
                                                       ------------    ------------
COST AND EXPENSES:
  Cost of revenues:
    Food and beverage                                     1,924,113       2,222,506
    Merchandise                                             451,942         656,760
  Labor                                                   2,650,871       3,917,988
  Rent                                                    2,465,450       1,275,860
  Other restaurant operating                              1,273,895       1,967,020
  Selling, general and administrative                     3,590,291       8,801,764
  Depreciation and amortization                           1,058,608       1,210,685
  Settlement of stockholders' claims                        980,384       2,000,000
  Loss on disposal of assets                             10,178,560              --
  Impairment of long-lived assets                                --       5,584,458
                                                       ------------    ------------

                                                         24,574,114      27,637,041
                                                       ------------    ------------

LOSS FROM OPERATIONS                                    (18,295,052)    (19,577,626)
                                                       ------------    ------------

OTHER INCOME (EXPENSE):
  Interest income                                             7,254         302,626
  Interest expense                                         (410,281)       (375,936)
  Embedded interest expense                              (2,346,286)             --
                                                       ------------    ------------

                                                         (2,749,313)        (73,310)
                                                       ------------    ------------

LOSS BEFORE MINORITY INTEREST AND EXTRAORDINARY ITEM    (21,044,365)    (19,650,936)

MINORITY INTEREST                                         2,124,446       2,870,554
                                                       ------------    ------------

LOSS BEFORE EXTRAORDINARY ITEM                          (18,919,919)    (16,780,382)

EXTRAORDINARY ITEM - SETTLEMENT OF TRADE PAYABLES         1,673,629              --
                                                       ------------    ------------

NET LOSS                                               $(17,246,290)   $(16,780,382)
                                                       ============    ============

BASIC AND DILUTED LOSS PER COMMON SHARE:
  Loss before extraordinary item                       $      (5.90)   $     (15.54)
  Extraordinary item                                           0.52              --
                                                       ------------    ------------

  Net loss per common share                            $      (5.38)   $     (15.54)
                                                       ============    ============

BASIC AND DILUTED WEIGHTED AVERAGE NUMBER
OF COMMON SHARES OUTSTANDING                              3,208,465       1,107,481
                                                       ============    ============
</TABLE>

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


                                      F-4
<PAGE>
<TABLE>
<CAPTION>
                                              COUNTRY STAR RESTAURANTS, INC.
                                     Consolidated Statements of Stockholders' Equity
                                          Years Ended December 31, 1997 and 1996

                                                                 Preferred Stock                Preferred Stock         
                                                                   Series A                         Series B            
                                                          ----------------------------    ----------------------------  
                                                             Number                          Number                     
                                                            of Shares        Amount         of Shares        Amount     
                                                          ------------    ------------    ------------    ------------  
<S>                                                          <C>          <C>             <C>             <C>           
Balance, January 1, 1996                                     1,277,089    $      1,277              --    $         --  
Common stock issued in settlement of legal claim                    --              --              --              --  
Common stock issued in a private placement                          --              --              --              --  
Preferred stock converted to common                         (1,047,015)         (1,047)             --              --  
Common stock issued for dividends on preferred stock                --              --              --              --  
Common stock issued for the exercise of warrants                    --              --              --              --  
Common stock issued for payment of financing charges                --              --              --              --  
Issuance of preferred stock in a private placement             170,371             170              --              --  
Issuance of preferred stock in a private placement                  --              --           4,000               4  
Preferred stock converted to convertible debt                       --              --          (4,000)             (4) 
Unamortized stock option cost                                       --              --              --              --  
Amortization of stock option cost                                   --              --              --              --  
Net loss                                                            --              --              --              --  
                                                          ------------    ------------    ------------    ------------  
Balance, December 31, 1996                                     400,445             400              --              --  
Common stock issued for dividends on preferred stock                                                --              --  
Preferred stock converted to common                           (400,445)           (400)             --              --  
Common stock issued for the exercise of warrants                    --              --              --              --  
Common stock issued upon conversion of debt                         --              --              --              --  
Common stock issued in private placements
     net of issuance costs of $107,357                              --              --              --              --  
Common stock issued in settlement of trade payables                 --              --              --              --  
Common stock issued for purchase of CSLV interest                   --              --              --              --  
Common stock issued in settlement of claims                         --              --              --              --  
Additional paid-in capital related to embedded interest             --              --              --              --  
Common stock issued for officer bonus                               --              --              --              --  
Common stock issued for payment of financing charges                --              --              --              --  
Common stock issued for services                                    --              --              --              --  
Amortization of stock option cost                                   --              --              --              --  
Net loss                                                            --              --              --              --  
                                                          ------------    ------------    ------------    ------------  
Balance, December 31, 1997                                          --    $         --              --    $         --  
                                                          ============    ============    ============    ============  
</TABLE>
<TABLE>
<CAPTION>
                                                                     Common Stock               
                                                      ------------------------------------------
                                                                                Amount               Additional      Unamortized  
                                                        Number of   ----------------------------       Paid-in      Stock Option  
                                                         Shares       Per Share        Total           Capital          Cost      
                                                      ------------  ------------    ------------    ------------    ------------  
<S>                                                        <C>      <C>             <C>             <C>             <C>           
Balance, January 1, 1996                                   594,758  $         --    $      5,948    $ 29,454,152    $   (232,892) 
Common stock issued in settlement of legal claim             4,319  $      18.52              43          79,957              --  
Common stock issued in a private placement                 120,619  $20.00-35.00           1,206       3,406,051              --  
Preferred stock converted to common                        628,209                         6,282          (5,235)             --  
Common stock issued for dividends on preferred stock        20,082  $ 7.20-41.80             201         432,579              --  
Common stock issued for the exercise of warrants            24,200  $      20.93             242         506,258              --  
Common stock issued for payment of financing charges        36,565  $       7.50             366         273,873              --  
Issuance of preferred stock in a private placement              --            --              --       2,209,830              --  
Issuance of preferred stock in a private placement              --            --              --       3,667,496              --  
Preferred stock converted to convertible debt                   --            --              --      (3,667,496)             --  
Unamortized stock option cost                                   --            --              --         249,250        (249,250) 
Amortization of stock option cost                               --            --              --              --         336,935  
Net loss                                                        --            --              --              --              --  
                                                      ------------  ------------    ------------    ------------    ------------  
Balance, December 31, 1996                               1,428,752                        14,288      36,606,715        (145,207) 
Common stock issued for dividends on preferred stock         2,117  $       5.63              21          11,889              --  
Preferred stock converted to common                        240,267                         2,403          (2,003)             --  
Common stock issued for the exercise of warrants           200,000  $   .75-4.00           2,000         405,500              --  
Common stock issued upon conversion of debt              3,700,670  $   .25-2.84          37,007       4,117,635              --  
Common stock issued in private placements
     net of issuance costs of $107,357                     407,244  $   .62-2.80           4,072         973,209              --  
Common stock issued in settlement of trade payables        260,962  $  2.50-4.25           2,610         980,579              --  
Common stock issued for purchase of CSLV interest          225,000  $       1.44           2,250         322,750              --  
Common stock issued in settlement of claims              1,045,743  $        .94          10,457         969,927              --  
Additional paid-in capital related to embedded interest         --                            --       2,346,286              --  
Common stock issued for officer bonus                       37,000  $        .95             370          34,630              --  
Common stock issued for payment of financing charges       300,000  $   .88-2.80           3,000         325,000              --  
Common stock issued for services                            25,000  $       4.38             250         109,125              --  
Amortization of stock option cost                               --                            --              --         145,207  
Net loss                                                        --                            --              --              --  
                                                      ------------                  ------------    ------------    ------------  
Balance, December 31, 1997                               7,872,755                  $     78,728    $ 47,201,242    $         --  
                                                      ============                  ============    ============    ============  
</TABLE>
<TABLE>
<CAPTION>
                                                                           Total
                                                        Accumulated    Stockholders'
                                                         Deficit          Equity
                                                       ------------    ------------
<S>                                                    <C>             <C>         
Balance, January 1, 1996                               $(10,853,221)   $ 18,375,264
Common stock issued in settlement of legal claim                 --          80,000
Common stock issued in a private placement                       --       3,407,257
Preferred stock converted to common                              --              --
Common stock issued for dividends on preferred stock       (432,780)             --
Common stock issued for the exercise of warrants                 --         506,500
Common stock issued for payment of financing charges             --         274,239
Issuance of preferred stock in a private placement               --       2,210,000
Issuance of preferred stock in a private placement               --       3,667,500
Preferred stock converted to convertible debt                    --      (3,667,500)
Unamortized stock option cost                                    --              --
Amortization of stock option cost                                --         336,935
Net loss                                                (16,780,382)    (16,780,382)
                                                       ------------    ------------
Balance, December 31, 1996                              (28,066,383)      8,409,813
Common stock issued for dividends on preferred stock        (11,910)             --
Preferred stock converted to common                              --              --
Common stock issued for the exercise of warrants                 --         407,500
Common stock issued upon conversion of debt                      --       4,154,642
Common stock issued in private placements
     net of issuance costs of $107,357                           --         977,281
Common stock issued in settlement of trade payables              --         983,189
Common stock issued for purchase of CSLV interest                --         325,000
Common stock issued in settlement of claims                      --         980,384
Additional paid-in capital related to embedded interest          --       2,346,286
Common stock issued for officer bonus                            --          35,000
Common stock issued for payment of financing charges             --         328,000
Common stock issued for services                                 --         109,375
Amortization of stock option cost                                --         145,207
Net loss                                                (17,246,290)    (17,246,290)
                                                       ------------    ------------
Balance, December 31, 1997                             $(45,324,583)   $  1,955,387
                                                       ============    ============
</TABLE>

                                         F-5
<PAGE>


                         COUNTRY STAR RESTAURANTS, INC.
                      Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>

                                                                YEAR ENDED DECEMBER 31,
                                                             ----------------------------
                                                                 1997            1996
                                                             ------------    ------------
<S>                                                          <C>             <C>          
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                                   $(17,246,290)   $(16,780,382)
  Adjustments to reconcile net loss to net cash
    used by operating activities:
    Depreciation and amortization                               1,058,608       1,210,685
    Stock issued in settlement of legal claim                          --          80,000
    Embedded interest expense                                   2,346,286              --
    Stock issued for settlement of stockholders' claims           980,384       2,000,000
    Stock issued for services                                     109,375              --
    Stock issued for settlement of trade payables                 670,689              --
    Stock issued for financing charges                            328,000         274,239
    Stock issued for officer bonus                                 35,000              --
    Amortization of stock options cost                            145,207         336,935
    Loss on disposal of assets                                 10,178,560              --
    Impairment of long-lived assets                                    --       5,584,458
    Extraordinary gain on settlement of trade payables         (1,673,629)             --
    Minority interests                                         (2,124,446)     (2,870,554)
  Changes in assets and liabilities:
    Decrease (increase) in inventories                            512,845        (363,999)
    Decrease (increase) in preopening costs                            --        (300,000)
    Decrease (increase) in prepaid expenses and other             141,378        (467,830)
    Decrease (increase) in other non-current assets                45,901        (104,899)
    (Decrease) increase in accounts payable                      (506,086)      2,955,362
    Increase in accrued expenses                                  177,234         563,990
                                                             ------------    ------------

    Net cash used by operating activities                      (4,820,984)     (7,881,995)
                                                             ------------    ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of fixed assets                                             --     (15,109,955)
  Proceeds from disposal of assets                              1,550,000              --
  Proceeds received from minority interests                            --       4,500,000
                                                             ------------    ------------

    Net cash provided (used) by investing activities            1,550,000     (10,609,955)
                                                             ------------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from line of credit                                    900,000              --
  Proceeds from convertible debt                                1,350,000              --
  Net proceeds from issuance of common and preferred stock      1,384,781       9,791,257
  Capital lease payments                                          (94,157)       (110,777)
                                                             ------------    ------------

    Net cash provided by financing activities                   3,540,624       9,680,480
                                                             ------------    ------------

Net increase (decrease) in cash                                   269,640      (8,811,470)

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                      949,205       9,760,675
                                                             ------------    ------------

CASH AND CASH EQUIVALENTS, END OF YEAR                       $  1,218,845    $    949,205
                                                             ============    ============
 
                                                                               (continued)

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


                                      F-6
<PAGE>


                                     COUNTRY STAR RESTAURANTS, INC.
                           Consolidated Statements of Cash Flows (continued)

<TABLE>
<CAPTION>
                                                                              YEAR ENDED DECEMBER 31,
                                                                           -----------------------------
                                                                              1997               1996
                                                                           ----------         ----------   
<S>                                                                        <C>                <C>       
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND
  FINANCING ACTIVITIES:

  Equipment acquired with capital leases                                   $       --         $  288,474

  Common stock issued to settle capital lease obligations                     312,500                 --

  Common stock issued in acquisition of additional CSLV interest              325,000                 --

  Pre-development costs transferred to leasehold improvements                      --          1,142,012

  Investments in and advances to Las Vegas, LLC transferred
    to leasehold improvements                                                      --            852,488

  Note payable transferred to the equity in Las Vegas, LLC                         --            495,000

  Warrants given for promotional services to be provided
    in the future                                                                  --            249,250

  Common stock issued upon conversion of debt                               4,154,642                 --

  Conversion of preferred stock to convertible debt net of
    $332,500 of debt issuance costs                                                --          3,667,500

SUPPLEMENTAL DISCLOSURE:

  Cash paid during the year for interest                                   $   82,281         $   44,810
                                                                           ==========         ==========


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


                                                   F-7
<PAGE>


                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements


NOTE 1 - NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      BASIS OF PRESENTATION

      The accompanying consolidated financial statements include the accounts of
      Country Star Restaurants, Inc. and its majority owned subsidiary,  Country
      Star Las  Vegas,  LLC  (CSLV)  (collectively,  the  "Company").  Effective
      December 30,  1997,  as discussed in Note 3, the Company sold its interest
      in CSLV.  All material  intercompany  transactions  and accounts have been
      eliminated in consolidation.

      NATURE OF BUSINESS

      The  Company was formed for the  purpose of owning and  operating  country
      music,  theme-oriented,  casual dining  restaurants  in various  locations
      throughout the United States.  The restaurants are operated under the name
      "Country Star" followed by the name of the city.

      CASH AND CASH EQUIVALENTS

      Cash and cash  equivalents  includes cash on hand,  demand  deposits,  and
      short-term  investments with original  maturities of three months or less.
      At December 31, 1997, the Company had no cash  equivalents,  and virtually
      all demand deposits were with one financial  institution.  The Company has
      not experienced any losses in such accounts and believes it is not exposed
      to any significant credit risks.

      INVENTORIES

      Inventories,  consisting primarily of merchandise, are stated at the lower
      of cost (first-in, first-out) or market.

      PROPERTY AND EQUIPMENT


      SFAS 121, whose  provisions were adopted by the Company in 1996,  requires
      impairment  losses to be recorded on long-lived  assets used in operations
      when indicators of impairment are present and the undiscounted  cash flows
      estimated  to be  generated  by those  assets  are less  than the  assets'
      carrying  amount.  Construction  costs overruns and  continuing  operating
      losses were  indicators of potential  impairment  of the  Company's  three
      restaurants. Accordingly, the carrying values of these assets were written
      down to the  Company's  estimates  of fair  values.  Fair  value was based
      principally on a thorough  analysis of comparable  theme-based  restaurant
      assets and an appraisal of one of the Company's  restaurants.  The Company
      reviews its assets for impairment on an annual basis.



                                      F-8
<PAGE>


                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements


NOTE 1 - NATURE OF  BUSINESS  AND  SUMMARY OF  SIGNIFICANT  ACCOUNTING  POLICIES
         (CONTINUED)

      PROPERTY AND EQUIPMENT (CONTINUED)

      The impairment  recorded in 1996 by restaurant location and asset type was
      as follows:

                                LEASEHOLD        FURNITURE AND
                               IMPROVEMENTS        EQUIPMENT           TOTAL
                               ------------      -------------     ------------
Country Star Hollywood         $  1,307,363      $     365,063     $  1,672,426
Country Star Las Vegas            2,354,330                 --        2,354,330
Country Star Atlanta              1,557,702                 --        1,557,702
                               ------------      -------------     ------------

                               $  5,219,395      $     365,063     $  5,584,458
                               ============      =============     ============



      This non-cash  charge to  operations  increased the 1996 loss by $5.04 per
      share.

      Property and equipment are stated at cost, less accumulated  depreciation.
      Amortization  of leasehold  improvements  is provided  over the  estimated
      useful  life of the asset or the lease  term,  including  option  periods,
      whichever is shorter.  Depreciation  of  memorabilia  commences when it is
      placed in service upon its  installation at a unit location.  Depreciation
      is  provided  for by using the  straight-line  method  over the  following
      useful lives:

                                                                    YEARS
                                                                    -----
                  Furniture and equipment                           5 - 8
                  Memorabilia                                           5
                  Leasehold improvements                               18

      Expenditures for additions and  improvements  which extend the life of the
      assets are  capitalized.  Expenditures  for normal repairs and maintenance
      are charged to expense as incurred.

      INCOME TAXES

      The Company  accounts for income  taxes in  accordance  with  Statement of
      Financial  Accounting Standards (SFAS) 109, "Accounting for Income Taxes."
      Under the asset and liability  method of SFAS 109,  deferred  income taxes
      are  recognized  for the tax  consequences  of  temporary  differences  by
      applying  enacted  statutory  rates  applicable  to  future  years  to the
      difference  between the financial  statement  carrying amounts and the tax
      bases of existing assets and liabilities.


                                      F-9
<PAGE>


                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements


NOTE 1 - NATURE OF  BUSINESS  AND  SUMMARY OF  SIGNIFICANT  ACCOUNTING  POLICIES
         (CONTINUED)

      MINORITY INTERESTS

      Minority  interests  represent the  minorities'  equity in the earnings or
      losses in the entity which is majority owned by the Company.

      FOOD, BEVERAGE AND MERCHANDISE REVENUES

      Food, beverage and merchandise revenues are recognized as the products are
      sold to customers.

      STOCK-BASED COMPENSATION

      The Company  accounts for  compensation  costs  related to employee  stock
      options  and other  forms of employee  stock-based  compensation  plans in
      accordance with the requirements of Accounting Principles Board Opinion 25
      ("APB  25").   APB  25  requires   compensation   costs  for   stock-based
      compensation  plans  to be  recognized  based on the  difference,  if any,
      between  the fair  market  value of the stock on the date of grant and the
      option exercise price. In October 1995, the Financial Accounting Standards
      Board (the "FASB") issued Statement of Financial Accounting Standards 123,
      Accounting for Stock-Based Compensation ("SFAS 123"). SFAS 123 established
      a fair value-based  method of accounting for compensation costs related to
      stock options and other forms of stock-based  compensation plans. However,
      SFAS 123 allows an entity to continue to measure  compensation costs using
      the principles of APB 25 if certain pro forma  disclosures  are made. SFAS
      123 is effective for fiscal years  beginning  after December 15, 1995. The
      Company  adopted the provisions for pro forma  disclosure  requirements of
      SFAS 123 in fiscal 1996.  Options granted to non-employees  are recognized
      at their estimated fair value at the date of grant.

      ADVERTISING AND PROMOTIONAL COSTS

      Costs of advertising  and promotion are expensed either as incurred or the
      first-time advertising and promotion takes place. Such costs were $402,000
      in 1997 and $1,782,000 in 1996.


                                      F-10
<PAGE>


                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements


NOTE 1 - NATURE OF  BUSINESS  AND  SUMMARY OF  SIGNIFICANT  ACCOUNTING  POLICIES
         (CONTINUED)

      NET EARNINGS PER SHARE

      The Company  adopted  FASB  Statement  No. 128,  Earnings Per Share ("SFAS
      128"),  which is effective for all interim and annual periods ending after
      December 15, 1997. Those entities that have only common stock  outstanding
      are  required  to present  basic  earnings  per share  amounts.  All other
      entities  are  required to present  basic and  diluted per share  amounts.
      Diluted per share amounts assume the  conversion,  exercise or issuance of
      all potential  common stock  instruments  unless the effect is to reduce a
      loss or increase the income per common share from continuing operations.

      As required  by SFAS 128,  earnings  per share is computed  based upon the
      weighted  average  common shares  outstanding  for the year.  Earnings per
      share  excludes the effect of  outstanding  warrants and stock options and
      the conversion of convertible  debt because the effect of their  inclusion
      would be  antidilutive,  as defined in the Statement.  In conjunction with
      SFAS 128,  the Company has  restated the  accompanying  1996  consolidated
      financial statements for all per share data presented.

      USE OF ESTIMATES

      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  reported  amounts of revenues and expenses
      during the  reporting  period.  Actual  results  could  differ  from those
      estimates.

      FAIR VALUE OF FINANCIAL INSTRUMENTS

      The fair value of financial  instruments,  consisting  principally  of the
      line of credit and convertible  debt, is based on interest rates available
      to the Company and  comparison to quoted  prices.  The fair value of these
      financial instruments approximates carrying value.

      RECLASSIFICATIONS

      Certain   reclassifications  have  been  made  to  the  1996  consolidated
      financial statements to conform with the 1997 presentation.


                                      F-11
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements


NOTE 2 - CAPITAL AND FINANCING TRANSACTIONS

      REVERSE COMMON STOCK SPLIT

      On February  12, 1998 the  Company  effected a one for ten reverse  common
      stock  split.  Accordingly,  all  references  to number of common  shares,
      except shares authorized, and to per share information in the consolidated
      financial statements have been adjusted to reflect the reverse stock split
      on a retroactive basis.

      PREFERRED STOCK - SERIES A

      On November 10, 1995, the Company sold  1,200,000  shares of 6% Cumulative
      Convertible Series A Preferred Stock ("Series A") at $12.00 per share. The
      net proceeds totaled  $12,372,500 after expenses of $2,027,500.  Dividends
      are payable  quarterly in cash or common stock at the Company's  election.
      Liquidation  value  is  $12.00  per  share.  Each  share  of  Series  A is
      convertible  into .6  shares  of  common  stock  with  unconverted  shares
      automatically   converting  on  May  10,  1997.   The  Company  issued  to
      underwriters,  for nominal  consideration,  warrants  to purchase  120,000
      shares of Series A with an  exercise  price of  $14.40,  expiring  in five
      years.  No value was  assigned  to these  warrants.  These  warrants  were
      automatically  converted into warrants to purchase  72,000 of common stock
      at $24.00 per share on May 10, 1997 and remain outstanding at December 31,
      1997.  Concurrent  with this  offering,  18,500  shares  of  common  stock
      included  in units  sold in a  Private  Placement  on July 28,  1995  were
      converted into 77,089 shares of Series A.

      On August 28, 1996,  the Company  sold  170,371  shares of Series A to Dan
      Rubin,  the  pension  plan of Dr. Roy Rubin  (Dan's  father)  and  another
      individual  (collectively,  the  "Rubin  Group")  at $13.50  per share for
      aggregate proceeds of $2,210,000 after expenses of $90,000.  In connection
      with  this  transaction,  the  purchasers  received  30,667  common  stock
      purchase warrants exercisable at $22.50 per share, expiring in 5 years. No
      value was assigned to these warrants.  These warrants were  surrendered in
      conjunction with the February 12, 1997 settlement outlined below.

      All Series A shares were converted as follows:  1,047,015  shares in 1996,
      165,264  shares prior to May 10, 1997 and the remaining  235,181 shares on
      May 10, 1997.

      PREFERRED STOCK - SERIES B

      On October  10,  1996 the  Company  sold 4,000  shares of newly  issued 7%
      Convertible Preferred Stock, par value $.001 per share at $1,000 per share
      ("Series  B").  The sale was  made to  Cameron  Capital  Ltd.,  a  foreign
      institutional   investor  ("Cameron"),   for  aggregate  net  proceeds  of
      $3,667,500.  On February 12, 1997, all the outstanding  shares of Series B
      were  exchanged  for a Convertible  Term Note in the  principal  amount of
      $4,000,000, as outlined below.


                                      F-12
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements


NOTE 2 - CAPITAL AND FINANCING TRANSACTIONS (CONTINUED)

      FEBRUARY 12, 1997 - FINANCING AGREEMENTS AND SETTLEMENTS OF CLAIMS

      Following  the sale of the  Series B shares to  Cameron,  the Rubin  Group
      asserted claims against the Company relating to alleged misrepresentations
      of the  financial  condition of the Company and  concerning  the Company's
      proposed future sales of its equity instruments.  Negotiations ensued, and
      on February 12, 1997,  the Company  finalized the secured loan  agreements
      with Cameron and the Rubin Group described below.

      Cameron exchanged its 4,000 Series B shares purchased on October 10, 1996,
      with an aggregate liquidation preference of $4,000,000,  for a convertible
      term note in the principal amount of $4,000,000. The convertible term note
      bears  interest  at  the  rate  of 7%  per  annum,  payable  semi-annually
      commencing  December 31, 1997. The principal balance is due and payable on
      October 9, 1999.  Any portion or all of the  principal  amount of the note
      outstanding  may be converted into common stock of the Company  commencing
      90 days after February 12, 1997. Upon conversion,  the Company shall issue
      that  number  of shares of its  common  stock  obtained  by  dividing  the
      principal  amount of the loan  converted  by the lesser of (i) $13.30,  or
      (ii) 80% of the average closing bid price of the common stock for the five
      (5)  consecutive  trading  days  preceding  the  date  of  conversion.  In
      addition,  the Company  shall pay the lenders a premium of 3% per month of
      the outstanding  convertible note balance if it does not file the required
      Registration  Statement  with the SEC by May 1, 1997 or if such  filing is
      not  declared  effective  by  July  1,  1997.  Because  such  Registration
      Statement was not filed by May 1, 1997 and became  effective on August 20,
      1997,  the  Company  is liable for four  months of  premium,  or 12%.  The
      maximum number of shares into which the convertible note may be converted,
      which was initially set at 300,000, was ultimately increased to 2,000,000.
      The  conversion  formula is subject  to  adjustment  in the event of stock
      splits, stock dividends, mergers, consolidations, or similar transactions.
      The Company's recording of this exchange  transaction included a charge to
      debt issuance  costs of $332,500,  which were fully  amortized at February
      12, 1997.  In addition,  the Company  recorded  $1,000,000  as  additional
      paid-in capital for the discount  related to the embedded  interest in the
      convertible  debentures  and  amortized  this  expense  over 90 days  from
      February  12,  1997  to May 13,  1997,  when  the  debentures  were  first
      convertible.  This interest  expense is included in the caption  "Embedded
      interest  expense" in the accompanying  1997 statement of operations.  The
      exchange  of the  4,000  Series B shares  for  $4,000,000  debentures  was
      reflected in the December 31, 1996 balance sheet because substantially all
      the conditions  precedent to the occurrence of this  transaction and those
      described  below had taken  place as of the end of  fiscal  1996.  Cameron
      waived the 7% accrued  interest on the convertible  debt and the aggregate
      12%  premium  related  to the  timing of the  Registration  Statement  and
      converted  $1,004,642 of these  debentures into 1,505,000 shares of common
      stock in 1997.


                                      F-13
<PAGE>


                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements


NOTE 2 - CAPITAL AND FINANCING TRANSACTIONS (CONTINUED)

      FEBRUARY  12,  1997 -  FINANCING  AGREEMENTS  AND  SETTLEMENTS  OF  CLAIMS
      (CONTINUED)

      As part of the secured  financing  agreement,  the Rubin  Group  agreed to
      settle all claims  against the Company for  $2,000,000.  Accordingly,  the
      Company  issued   convertible  term  notes  in  the  aggregate  amount  of
      $1,950,000  and  agreed  to pay  $50,000  cash  to the  Rubin  Group.  The
      $2,000,000  charge to "Settlement of stockholders'  claims" is included in
      the 1996 statement of operations and the related liabilities are reflected
      in the December 31, 1996 balance sheet. The convertible term notes contain
      the same  terms and  conditions  as the  convertible  term note  issued to
      Cameron, except that the Rubin Group may convert at any time following the
      closing. The maximum number of shares into which the convertible notes may
      be converted is 2,350,000. The Company has recorded $487,500 as additional
      paid-in capital for the discount  related to the embedded  interest in the
      convertible  debentures  and fully  amortized  the expense on February 12,
      1997, when the debentures  became  convertible.  This interest  expense is
      included in the caption  "Embedded  interest  expense" in the accompanying
      1997  statement of  operations.  In October  1997,  the Board of Directors
      approved the issuance of 300,000  common  shares at a 20% discount in full
      payment of the 7% accrued  interest and the 12% accrued premium due to the
      Rubin Group.  Accordingly,  the Company has recorded $82,000 in additional
      paid-in capital and related  embedded  interest  expense for such discount
      feature.  During  1997 the Rubin  Group  converted  the entire  $1,950,000
      debentures into 1,780,000 shares of common stock.

      Also as part of the secured financing agreement,  the Rubin Group has made
      a  $3,500,000  line of credit  available  to the Company at prime plus 4%,
      payable semi-annually,  commencing on December 31, 1997, due on October 9,
      1999.  In  addition,  the Company  will issue one warrant to purchase  its
      common stock for each $30  advanced.  These  warrants are  exercisable  at
      $6.25 per share and expire on October 9, 1999.  As of December  31,  1997,
      there was $900,000  outstanding under the line of credit,  and the Company
      issued 30,000  warrants,  none of which has been exercised at December 31,
      1997. No value was assigned to these warrants.  In October 1997, the terms
      of this line of credit were amended to provide  that amounts  advanced may
      be converted to common  stock under the same terms and  conditions  as the
      convertible term notes issued to the Rubin Group. Accordingly, the Company
      recorded  $225,000 as additional  paid-in capital for the discount related
      to the  embedded  interest  in the  line  of  credit  advances  and  fully
      amortized the expense.  This  interest  expense is included in the caption
      "Embedded   interest  expense"  in  the  accompanying  1997  statement  of
      operations.


                                      F-14
<PAGE>


                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements


NOTE 2 - CAPITAL AND FINANCING TRANSACTIONS (CONTINUED)

      FEBRUARY  12,  1997 -  FINANCING  AGREEMENTS  AND  SETTLEMENTS  OF  CLAIMS
      (CONTINUED)

      The line of credit advances and all convertible  term notes are secured by
      a lien on substantially all of the assets of the Company.  In the event of
      default,  the secured  parties  shall  participate  in the proceeds of the
      collateral in proportion to their outstanding debt.  Cameron has the right
      to name  three of the five  members of the board.  Cameron  assigned  this
      right to the Rubin Group, as its agent, and immediately after the closing,
      Dan Rubin  was  elected  Chief  Executive  Officer  and  President  of the
      Company.

      MAY 1997 - CONVERTIBLE DEBT TRANSACTIONS

      In May 1997,  the Company sold pursuant to Regulation S of the  Securities
      Act of 1933 5%  Convertible  Debentures  for  $1,200,000 to  institutional
      investors  abroad,  convertible  41 days after closing at a price equal to
      70% of the  average  closing  bid price  during the 5 days  preceding  the
      conversion date. The Company has recorded  $514,286 as additional  paid-in
      capital  for  the  discount  related  to  the  embedded  interest  in  the
      convertible  debentures  and  amortized the expense over the 41 day period
      before  the  debentures  became  convertible.  This  interest  expense  is
      included in the caption  "Embedded  interest  expense" in the accompanying
      1997 statement of operations.  In October 1997, the Company issued 500,000
      shares of common  stock to these  investors  in  consideration  for a full
      release of claims arising out of the securities sold to them. These claims
      alleged that the securities  sold in May 1997 had been unfairly priced and
      the additional shares were issued to give the  institutional  investors an
      overall  price that  reflected the market value of the common stock at the
      time of settlement.  Accordingly, $468,750 has been charged to "Settlement
      of stockholders'  claims" in the accompanying 1997 statement of operations
      reflecting  the fair  value of the  common  stock  surrendered.  All these
      debentures were converted into 415,670 shares of common stock during 1997.

      OCTOBER 1997 - CONVERTIBLE DEBT TRANSACTIONS

      In  October  1997,  the  Company  sold  pursuant  to  Regulation  S of the
      Securities Act of 1993 5% Convertible  Debentures due January 31, 1998 for
      $150,000 to institutional investors abroad,  convertible immediately after
      closing at a price  equal to 80% of the average  closing bid price  during
      the 5 days preceding the conversion date. The Company has recorded $37,500
      as  additional  paid-in  capital for the discount  related to the embedded
      interest  in the  convertible  debentures  and  amortized  the  expense in
      October 1997,  when the debentures were first  convertible.  This interest
      expense is  included  in the caption  "Embedded  interest  expense" in the
      accompanying  1997  statement of  operations.  All these  debentures  were
      automatically converted as of January 31, 1998 into 461,504 shares.


                                      F-15
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements

NOTE 2 - CAPITAL AND FINANCING TRANSACTIONS (CONTINUED)

      FEBRUARY 18, 1998 - FINANCIAL RESTRUCTURING AND SETTLEMENT OF CLAIMS

      After Cameron had converted  $1,004,642 of its  $4,000,000 7%  convertible
      debt,  leaving a balance of  $2,995,358,  a dispute  arose  regarding  the
      proper use of the  proceeds  realized  from the sale of CSLV (See Note 3).
      Cameron  contended  that the Company was  obligated to use the proceeds to
      prepay its debt;  the Company  believed  that the proceeds were needed for
      working capital and the repayment of other debt.  Cameron  commenced legal
      action  against  the  Company  on  February  13,  1998 in which it  sought
      recovery of the full $1,550,000 received by the Company in connection with
      the sale of CSLV, and obtained a temporary  restraining  order prohibiting
      the Company from using the proceeds until the dispute was resolved.

      Under the terms of the  Settlement  Agreement  dated  February  18,  1998,
      Cameron  agreed to dismiss  its legal  action  against  the Company and to
      accept as payment in full of its  unconverted  debt $1,300,000 in cash and
      670,000  shares  of the  Company's  common  stock  with a market  value of
      $167,500.  Cameron does not have any  registration  rights with respect to
      the common  stock but is eligible to resell  certain  amounts  immediately
      pursuant to the  provisions of Rule 144 under the  Securities Act of 1933.
      The Settlement  Agreement  provides for mutual releases of all claims held
      by the Company  against Cameron and by Cameron against the Company and Dan
      Rubin.

      The Company funded  Cameron's  settlement with an advance of $1,300,000 on
      the Rubin Group's  $3,500,000 line of credit  described  above. The lender
      also received  warrants to acquire  43,333 shares of the Company's  common
      stock at an exercise  price of $6.25 per share.  No value was  assigned to
      these warrants.  The Company has recorded  $325,000 as additional  paid-in
      capital for the discount  related to the embedded  interest in the line of
      credit advances and fully amortized the expense on February 18, 1998.

      COMMON STOCK

      In 1996,  the Company sold shares of its common  stock in various  private
      placement  transactions as follows:

<TABLE>
<CAPTION>
          DATE                            COMMON STOCK                             WARRANTS
- -------------------------  ---------------------------------------  -----------------------------------
                                                           NET                       EXERCISE  TERMS IN
                                SHARES       PRICE       PROCEEDS         NUMBER      PRICE      YEARS
                           ---------------------------------------  -----------------------------------
<S>                                <C>      <C>        <C>                <C>        <C>          <C>         
February 12, 1996                  24,190   $ 26.25    $   635,000            --         n/a      n/a
March 28, 1996                     75,000     30.00      2,192,257        37,500     $ 30.00        5
July 10, 1996                      11,429     35.00        380,000         8,572       35.00        5
September 10, 1996                 10,000     20.00        200,000        10,000       20.00        5
                           --------------              -----------
                                  120,619              $ 3,407,257
                           ==============              ===========
</TABLE>

No value was assigned to these warrants.


                                      F-16
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements

NOTE 2 - CAPITAL AND FINANCING TRANSACTIONS (CONTINUED)

      COMMON STOCK (CONTINUED)

      During May through July 1997,  the Company  issued an aggregate of 260,962
      shares of its common  stock with a value of $983,189 to certain  creditors
      and vendors in full  settlement of their claims  against the Company.  The
      resulting extraordinary item is more fully described in Note 7.

      In June 1997, the Company issued warrants to acquire 150,000 shares of its
      common stock at an exercise price of $2.10 per share to private investors.
      The warrants were  exercised  immediately  and the Company  issued 150,000
      shares of its  common  stock,  receiving  net  proceeds  of  $315,000.  No
      commissions  or  fees  were  paid  by  the  Company  as  a  part  of  this
      transaction.  In October 1997 the Company  issued 102,000 shares of common
      stock to these  investors  in  consideration  for a full release of claims
      arising out of the securities sold to them.  These claims alleged that the
      securities  sold in June 1997 had been unfairly  priced and the additional
      shares were issued to give the investors an overall  price that  reflected
      the  market  value  of  the  common  stock  at  the  time  of  settlement.
      Accordingly,  $95,625 has been  charged to  "Settlement  of  stockholders'
      claims" in the accompanying  1997 statement of operations,  reflecting the
      fair value of the common stock surrendered.

      During July and August  1997,  the Company  sold in a private  offering an
      aggregate of 357,857 shares of its common stock at $2.80 per share for net
      proceeds of $894,643 after deducting expenses of $107,357. In October 1997
      the Company issued  443,743  shares of common stock to these  investors in
      consideration  for a full release of claims  arising out of the securities
      sold to them.  These claims alleged that the  securities  sold in July and
      August 1997 had been unfairly priced and the additional shares were issued
      to give the investors an overall price that  reflected the market value of
      the common stock at the time of settlement. Accordingly, $416,009 has been
      charged to "Settlement of stockholders'  claims" in the accompanying  1997
      statement  of  operations  reflecting  the fair value of the common  stock
      surrendered.

      In November 1997, the Company  granted a bonus of $35,000 to its President
      and CEO, in the form of 37,000 shares of its common stock.

      INCENTIVE STOCK OPTION PLAN

      In July 1993, the Company  adopted an Incentive Stock Option Plan covering
      10,000 shares of common stock.  In 1994,  9,000 options were granted at an
      exercise price of $40.00 per share.  During 1997, these 9,000 options were
      canceled.


                                      F-17
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements

NOTE 2 - CAPITAL AND FINANCING TRANSACTIONS (CONTINUED)

      NONQUALIFIED STOCK OPTION PLAN

      In January 1994, the Company  adopted the 1994  Nonqualified  Stock Option
      Plan ("NSOP")  covering 100,000 shares of common stock. The exercise price
      shall not be less than 100% of the fair market  value of the common  stock
      on the date of grant.  In April  1994,  the  Company  granted  options  to
      purchase 52,100 shares. During 1997, 48,850 of these options were canceled
      and the remaining 3,250 are outstanding,  with an exercise price of $20.00
      per share.

      OTHER OPTIONS

      In 1994, the Company  granted  options to purchase 46,700 common shares at
      $40.00 per share to certain non-employees for services to be performed. Of
      this amount,  35,000 options were granted to certain celebrities  pursuant
      to license  agreements  with such  celebrities.  The Company  recognized a
      charge  to  earnings  over  the  period  services  were  rendered  by  the
      non-employees  based on the fair  market  value of the options at the date
      granted.  The entire  amount has been  amortized  as of December 31, 1997.
      Options  totaling  36,250 were canceled in 1997 and 10,450 are outstanding
      at December 31, 1997.

      NON-EMPLOYEE WARRANTS

      The Company had 134,500 common stock purchase  warrants  outstanding as of
      January  1,  1996.  Of these,  10,000  issued as part of CSLV's  financing
      agreement were canceled in 1997, and 124,500 issued to underwriters remain
      outstanding.  In 1996, the Company  issued 5,000 warrants to  non-employee
      members of the Board of Directors, which were canceled in 1997, and 50,850
      warrants were issued to celebrities. Of these 17,000 were canceled in 1997
      and 33,850 remain outstanding.  An additional 127,238 warrants were issued
      in 1996 in conjunction  with various private  placement  transactions.  Of
      these, 20,000 were exercised in 1997, 86,238 were canceled, and 21,000 are
      outstanding at exercise  prices ranging from $20.00 to $40.00.  In 1997, a
      warrant to purchase 150,000 shares was granted and immediately  exercised,
      and warrants to acquire 30,000 shares at $6.25 were granted in conjunction
      with the line of credit advances described above.


                                      F-18
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements

NOTE 2 - CAPITAL AND FINANCING TRANSACTIONS (CONTINUED)

      NON-EMPLOYEE WARRANTS (CONTINUED)

      Combined  transactions in  non-employee  warrants for 1997 and 1996 are as
      follows:

<TABLE>
<CAPTION>
                                                     1997                          1996
                                         ----------------------------   ----------------------------
                                                           WEIGHTED                       WEIGHTED
                                            NUMBER OF      AVERAGE        NUMBER OF       AVERAGE
                                             SHARES    EXERCISE PRICE      SHARES     EXERCISE PRICE
                                         ----------------------------   ----------------------------
<S>                                          <C>            <C>            <C>             <C>      
Warrants outstanding January 1               317,588        $   24.40      134,500         $   24.00
Granted                                      180,000             2.44      183,088             24.70
Canceled                                    (118,238)           26.83           --                --
Exercised                                   (170,000)            2.24           --                --
                                         -----------        ---------   ----------         ---------

Warrants outstanding December 31             209,350        $   19.23      317,588         $   24.40
                                         ===========        =========   ==========         =========
</TABLE>

EMPLOYEE WARRANTS

Combined transactions in employee warrants for 1997 and 1996 are as follows:
<TABLE>
<CAPTION>
                                                     1997                            1996
                                         ----------------------------   ----------------------------
                                                           WEIGHTED                       WEIGHTED
                                            NUMBER OF      AVERAGE        NUMBER OF       AVERAGE
                                             SHARES    EXERCISE PRICE      SHARES     EXERCISE PRICE
                                         ----------------------------   ----------------------------
<S>                                          <C>            <C>          <C>               <C>      
Warrants outstanding January 1               151,900        $   21.58           --         $      --
Granted                                      105,000             1.25      151,900             21.58
Canceled                                     (96,500)           31.40           --                --
Exercised                                    (30,000)            0.90           --                --
                                         -----------        ---------   ----------         ---------

Warrants outstanding December 31             130,400        $    2.21      151,900         $   21.58
                                         ===========        =========   ==========         =========
</TABLE>

<TABLE>
<CAPTION>
The following information applies to employee warrants outstanding at December 31, 1997:

                                          WARRANTS OUTSTANDING                   WARRANTS EXERCISABLE
                            ----------------------------------------------  -----------------------------
                                             WEIGHTED
                                              AVERAGE          WEIGHTED                        WEIGHTED
                               NUMBER        REMAINING         AVERAGE          NUMBER          AVERAGE
                             OUTSTANDING    LIFE (YEARS)    EXERCISE PRICE  EXERCISABLE    EXERCISE PRICE
                            -------------  -------------    --------------  -----------    --------------
<S>                                <C>                 <C>  <C>                  <C>       <C>           
Range of exercise prices
           $1.25                   77,500              5    $         1.25       77,500    $         1.25
           $2.50                   50,000              4    $         2.50       50,000    $         2.50
          $20.00                    2,900              4    $        20.00        2,900    $        20.00
                            -------------  -------------    --------------  -----------    --------------

                                  130,400            4.5    $         2.21      130,400    $         2.21
                            =============  =============    ==============  ===========    ==============
</TABLE>

                                               F-19
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements

NOTE 2 - CAPITAL AND FINANCING TRANSACTIONS (CONTINUED)

      EMPLOYEE WARRANTS (CONTINUED)

      Statement  of  Financial   Accounting   Standards  123,   "Accounting  for
      Stock-Based  Compensation,"  encourages, but does not require companies to
      record  compensation cost for stock-based  employee  compensation plans at
      fair value.  The Company has chosen to continue to account for stock-based
      compensation  using the  intrinsic  value method  prescribed in Accounting
      Principles  Board Opinion 25,  "Accounting for stock Issued to employees,"
      and  related  interpretations.  Accordingly,  compensation  cost for stock
      options is measured as the excess,  if any, of the quoted  market price of
      the Company's  stock at the date of grant over the amount an employee must
      pay to acquire the stock.

      Had compensation cost for the plan been determined based on the fair value
      of the warrants at the grant dates consistent with the method of SFAS 123,
      the Company's net loss and loss per share would have been:

<TABLE>
<CAPTION>
                                                                       1997                   1996
                                                                  --------------         --------------
<S>                                                               <C>                    <C>           
               Net loss
                 As reported                                      $ (17,246,290)         $ (16,780,382)
                 Pro forma                                          (17,439,290)           (22,227,382)

               Basic and diluted earnings per share
                 As reported                                      $       (5.38)         $      (15.54)
                 Pro forma                                                (5.44)                (20.46)
</TABLE>


      These pro forma amounts may not be  representative  of future  disclosures
      because  they do not take  into  effect  pro  forma  compensation  expense
      related to grants made before 1995.  In addition,  potential  deferred tax
      benefits of approximately  $77,000 in 1997 and $1,852,000 in 1996 have not
      been  reflected  in the  pro  forma  amounts  due to  the  uncertainty  of
      realizing  any benefit.  The fair value of these  options was estimated at
      the date of grant using the  Black-Scholes  option-pricing  model with the
      following weighted average assumptions for 1997 and 1996:

                           Expected life (years)                         5
                           Risk-free interest rate                    6.00%
                           Volatility                             120%-200%

      The weighted fair value of warrants granted during 1997 and 1996 for which
      the  exercise  price  approximated  the market price on the grant date was
      $1.25 and $33.90, respectively.


                                      F-20
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements

NOTE 3 - LOSS ON DISPOSAL OF ASSETS

      COUNTRY STAR ATLANTA

      Pursuant to a  settlement  agreement  effective  as of  December  23, 1997
      between  the  Company and its  Atlanta  landlord,  the  Company  agreed to
      voluntarily  relinquish its rights, title, interest and possession to real
      property under the lease  agreement for the Atlanta  restaurant  facility.
      Accordingly,  as of that date,  the Atlanta lease ceased and expired.  See
      Note 5.

      Except  for  $320,000  of  furniture,  equipment  and  memorabilia  to  be
      relocated,  all property and equipment  associated  with this location has
      been  written  off in 1997.  The  write  off  amounted  to  $5,754,000  of
      leasehold improvements and $728,267 of furniture and equipment.

      COUNTRY STAR LAS VEGAS


      During 1996,  in  connection  with  certain  financing  arrangements,  the
      Company acquired a 50.05% ownership position in CSLV.  Pursuant to certain
      concurrent  agreements  concluded on December 30, 1997,  the Company first
      acquired  the  remaining  interest in CSLV not held by the  purchaser  for
      $200,000 cash and 225,000 shares of common stock valued at $325,000,  then
      sold its entire interest in CSLV for $1,550,000.  Accordingly, the Company
      surrendered its properties, interest and rights in CSLV and entered into a
      new lease as tenant to  operate  the  restaurant  facility,  as more fully
      disclosed  in Note 5.  The  Company  entered  into the new  lease  because
      Management  believed it could operate the restaurant  profitably  with the
      reduced rent under the new lease and wanted to maintain a Company facility
      in Las  Vegas.  In  conjunction  with the Las  Vegas  restaurant  facility
      transaction,  the minority  interests' equity in the 1997 loss of CSLV was
      limited to their capital balance of $2,124,446.


      Except for $268,000 of furniture, equipment and memorabilia still owned by
      the Company,  all property and equipment associated with this location has
      been  written  off in 1997.  The  write  off  amounted  to  $4,700,000  of
      leasehold improvements and $546,293 of furniture and equipment.

      The loss on disposal of the Atlanta and Las Vegas assets  reflected in the
      1997 consolidated statement of operations is as follows:

               Country Star Atlanta                         $      6,482,267
               Country Star Las Vegas                              5,246,293
               Sale of CSLV - gross proceeds                      (1,550,000)
                                                            ----------------

                                                            $     10,178,560
                                                            ================


                                      F-21
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements

NOTE 4 - INCOME TAXES

      A  reconciliation  between  the actual  income tax benefit and the federal
      statutory rate follows:

<TABLE>
<CAPTION>
                                            1997                          1996
                                 --------------------------    --------------------------
                                   AMOUNT            %           AMOUNT            %
                                 -----------    -----------    -----------    -----------
<S>                              <C>                     <C>   <C>                     <C>
Computed income tax benefit at
  statutory rate                 $ 5,863,000             34%   $ 5,705,000             34%
Operating loss with no current
  tax benefit                     (5,863,000)           -34%    (5,705,000)           -34%
                                 -----------    -----------    -----------    -----------
Income tax benefit               $        --              0%   $        --              0%
                                 ===========    ===========    ===========    ===========
</TABLE>

      At December 31, 1997,  the Company had a net operating  loss  carryforward
      for federal tax purposes of approximately  $35,500,000 which, if unused to
      offset  future  taxable  income,  will expire  between 2008 and 2012,  and
      approximately  $12,000,000  for state tax  purposes  which will  expire if
      unused  between 1998 and 2002. A valuation  allowance has been  recognized
      for 1997 and 1996 to offset  the  related  deferred  tax assets due to the
      uncertainty  of realizing any benefit  therefrom.  During 1997, no changes
      occurred  in the  conclusions  regarding  the  need  for a 100%  valuation
      allowance in all tax jurisdictions.

      Under Section 382 of the Internal  Revenue Code,  the  utilization  of net
      operating  loss  carryforwards  is limited after an ownership  change,  as
      defined,  to an  annual  amount  equal  to the  market  value  of the loss
      corporation's  outstanding  stock  immediately  before  the  date  of  the
      ownership  change  multiplied by the highest Federal  long-term tax exempt
      rate in effect for any month in the 3 calendar  month  period  ending with
      the calendar  month in which the  ownership  change  occurred.  Due to the
      ownership  change  as a result  of the  secondary  offering  completed  in
      November 1995, the Company's  utilization of pre-1996 net operating losses
      is limited to  approximately  $1,000,000  per year. The  determination  of
      whether a change in control has  occurred  can be a very  complex and time
      consuming process. The Company is not currently in a position to determine
      whether  additional  changes in control might have occurred since November
      1995.

      Significant  components  of  the  Company's  deferred  tax  assets  are as
      follows:

                                                    1997               1996
                                              --------------      -------------
         Net operating loss carryforwards     $   13,142,000      $   6,721,000
         Impairment of long-lived assets             618,000          2,066,000
         Other                                       199,000              5,000
                                              --------------      -------------

                                                  13,959,000          8,792,000
         Depreciation                               (265,000)           152,000
         Valuation allowance                     (13,694,000)        (8,944,000)
                                              --------------      -------------

         Net deferred tax assets              $           --      $          --
                                              ==============      =============


                                      F-22
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements

NOTE 5 - COMMITMENTS AND CONTINGENCIES

      LEASES

      As of December  31, 1997 the Company has lease  agreements  to operate its
      two restaurant  facilities in Hollywood,  California and Las Vegas, Nevada
      and for its corporate offices in Los Angeles, California.

      COUNTRY STAR HOLLYWOOD

      The  Hollywood   restaurant's   lease  was  extended   during  1997  under
      substantially  the same  terms  as the  prior  lease,  and  under  certain
      conditions,  is subject to two  additional  extensions of five years each.
      The lease requires annual minimum payments of $312,000,  subject to annual
      adjustment.  The adjusted amount was $318,800 for 1997. Additionally,  the
      lease requires  percentage rent to be paid,  ranging from 6%-10% of annual
      sales volume,  although such  percentage  rent payments will be forgone by
      the landlord until such time as the Company  recoups its investment in the
      leasehold improvements from amounts that would otherwise be payable to the
      landlord as percentage rent.

      COUNTRY STAR LAS VEGAS


      As  discussed  in Note 3, the prior  lease  for the Las  Vegas  restaurant
      facility  was  terminated  on December  30, 1997 and  replaced  with a new
      lease.  The new lease,  which is to terminate on September 30, 1998 unless
      mutually extended on a month-to-month  basis,  provides for the Company to
      pay a monthly base rent of 50% of positive  cash flow from  operating  the
      restaurant (with no reduction for the Company's  corporate overhead except
      for half the salary and related expenses for an accounts payable employee,
      a payroll  employee and an executive  chef).  The Company entered into the
      new lease  because  Management  believed it could  operate the  restaurant
      profitably  with the  reduced  rent  under  the new  lease  and  wanted to
      maintain a Company facility in Las Vegas.


      CORPORATE OFFICES

      The lease on the corporate  office expires in June 2002 and provides for a
      basic  rent of $5,175  per month  through  June 2000 and  $5,558 per month
      thereafter.

      The Company is subject to minimum annual lease payments as follows:

                   YEAR ENDING DECEMBER 31,                       AMOUNT
               ----------------------------------            --------------

                             1998                            $      380,809
                             1999                                   380,809
                             2000                                   349,851
                             2001                                   318,804
                             2002                                   318,804
                          Thereafter                              3,188,040
                                                             --------------

                                                             $    4,937,117
                                                             ==============


                                      F-23
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements

NOTE 5 - COMMITMENTS AND CONTINGENCIES (CONTINUED)

      LITIGATION

      ATLANTA AND LAS VEGAS LIEN MATTERS

      Certain  contractors  have  filed  claims of lien  against  the  Company's
      Atlanta  and Las  Vegas  restaurants  that  have not been  cleared  by the
      posting of a bond or any payment.  Such claims of lien total approximately
      $1,200,000.  Of  that  amount,  the  Company  believes  that  all  of  the
      $1,200,000  represent  invalid lien claims,  either because the contractor
      has already been paid, or because the  contractor  did not perform  agreed
      upon services or provide  agreed upon  materials or because the liens have
      been bonded. The Company is pursuing its rights and remedies against these
      contractors, whom it believes have filed invalid lien claims.

      CONTRACTOR LITIGATION IN ATLANTA

      On  February  3, 1998,  Pacific  Southwest  Design,  Inc.  filed a suit in
      Atlanta  against the Company  claiming  damages of $597,659 for failure to
      pay amounts due for services  rendered.  The Company intends to vigorously
      defend  against  this  action  and has  counterclaimed  for  damages in an
      undetermined amount for the contractor's breach of contract and failure to
      perform work which caused the Company to lose its Atlanta lease.

      Management believes that the probable resolution of the litigation matters
      described  above will not  materially  affect the  consolidated  financial
      position or results of operations of the Company.

NOTE 6 - GOING CONCERN

      The Company has  experienced a loss of over  $34,000,000  for the two year
      period  ended  December 31, 1997 and its cash balance at March 25, 1998 is
      less than $10,000.

      New  management  took over the Company on February 12, 1997 and determined
      that a major overhaul of corporate  strategy was required to deal with the
      Company's financial problems. Measures taken by new management include (i)
      the  permanent  closing of Country  Star  Atlanta  and the sale of CSLV in
      December 1997,  (ii) the expansion of the "country"  theme,  (iii) planned
      expansion  through  joint  ventures and  licensing  rather than  expensive
      construction of new restaurant facilities,  and (iv) settlement with trade
      creditors.

      Management  continues  to make  operational  changes to improve  revenues,
      control  operating costs, and limit corporate  overhead.  The Company will
      need to raise additional  capital before it can obtain  profitability from
      operations.  Management believes it can raise this capital through private
      placements of equity and the granting by lenders of discretionary advances
      under outstanding lines of credit.


                                      F-24
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements

NOTE 7 - EXTRAORDINARY ITEM

      During 1997, the Company recognized an extraordinary gain of $1,673,629 on
      the  settlement  of trade  payables  and capital  leases  whereby  certain
      vendors and lessors  accepted  cash  payments  and/or common stock for the
      full release of their claims.

<TABLE>
<CAPTION>
                                                                            Value of
                                       Recorded            Cash              Stock
                                       Liability         Payments            Issued             Gain
                                    ---------------  ----------------   ---------------   ---------------

<S>                                 <C>              <C>                <C>               <C>            
     Trade payables                 $     3,005,024  $        845,667   $       670,689   $     1,488,668
     Capital leases                         497,461                --           312,500           184,961
                                    ---------------  ----------------   ---------------   ---------------

                                    $     3,502,485  $        845,667   $       983,189   $     1,673,629
                                    ===============  ================   ===============   ===============
</TABLE>

NOTE 8 - BASIC AND DILUTED NET LOSS PER SHARE

      The  following   table   illustrates   the  required   disclosure  of  the
      reconciliation of the numerators and denominators of the basic and diluted
      loss per share computations:

<TABLE>
<CAPTION>
                                                                     1997                 1996
                                                            ------------------    --------------------
<S>                                                         <C>                   <C>                  
BASIC AND DILUTED LOSS PER SHARE:
  Numerator
    Loss before extraordinary item                          $      (18,919,919)   $        (16,780,382)
    Preferred dividend                                                 (11,910)               (432,780)
                                                            ------------------    --------------------
                                                                   (18,931,829)            (17,213,162)
    Extraordinary item                                               1,673,629                      --
                                                            ------------------    --------------------
                                                            $      (17,258,200)   $        (17,213,162)
                                                            ==================    ====================
  Denominator
    Basic and diluted weighted average number of
    common shares outstanding during the period                      3,208,465               1,107,481
                                                            ==================    ====================
Basic and diluted net loss per share:
  Loss before extraordinary item                            $            (5.90)   $             (15.54)
  Extraordinary item                                                      0.52                      --
                                                            ------------------    --------------------
    Net loss per common share                               $            (5.38)   $             (15.54)
                                                            ==================    ====================
</TABLE>

      Potential  common stock  instruments  at December 31, 1997,  which include
      13,700 options,  339,750 warrants,  convertible line of credit advances of
      $900,000,  and convertible debt of $3,145,358 are not included in the loss
      per share calculation because their inclusion would be anti-dilutive.


                                      F-25
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements

NOTE 9 - RECENT PRONOUNCEMENTS

      In June 1997, the FASB issued SFAS 130, "Reporting  Comprehensive Income",
      which established standards for the reporting and display of comprehensive
      income and its components (revenues, expenses, gains and losses). SFAS 130
      requires all items that are  required to be  recognized  under  accounting
      standards  as  components  of  comprehensive  income to be  reported  in a
      financial  statement that is displayed  with the same  prominence as other
      financial  statements.  SFAS 130  requires an  enterprise  to (a) classify
      items  of  other  comprehensive  income  by their  nature  in a  financial
      statement and (b) display the accumulated  balance of other  comprehensive
      income separately from retained earnings and additional paid-in capital in
      the equity  section of a  statement  of  financial  position.  SFAS 130 is
      effective for fiscal years beginning  after December 15, 1997.  Management
      has  determined  that the  adoption  of SFAS 130 will not have a  material
      impact on the Company's financial position or results of operations.

      In June 1997, the FASB issued SFAS 131,  "Disclosures about Segments of an
      Enterprise and Related Information" which established standards for public
      business  enterprises to report  information  about operating  segments in
      annual  financial  statements and requires that those  enterprises  report
      selected information about operating segments in interim financial reports
      issued  to  stockholders.   It  also  establishes  standards  for  related
      disclosures  about  products  and  services,  geographic  areas  and major
      customers.  SFAS 131 requires,  among other items,  that a public business
      enterprise  report a measure of segment profit or loss,  certain  specific
      revenue and expense items, segment assets,  information about the revenues
      derived from the  enterprise's  products or services and major  customers.
      SFAS 131 also requires that the enterprise report descriptive  information
      about the way that the operating segments were determined and the products
      and services provided by the operating segments. SFAS 131 is effective for
      financial statements for periods beginning after December 15, 1997. In the
      initial year of application,  comparative information for earlier years to
      be restated.  SFAS 131 need not be applied to interim financial statements
      in the  initial  year of  application,  but  comparative  information  for
      interim  periods in the initial year of  application  is to be reported in
      financial   statements   for  interim   periods  in  the  second  year  of
      application.  Management has determined that the adoption of SFAS 131 will
      not have a material impact on the Company's financial reporting.


                                      F-26
<PAGE>
                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements

NOTE 10 - REVISED QUARTERLY INFORMATION (UNAUDITED)

      The unaudited  financial  statements  included in the Company's 1997 Forms
      10-QSB did not include the additional  paid-in  capital and the equivalent
      charge to operations  resulting from the discount  related to the embedded
      interest in the  convertible  debentures  issued in February and May 1997.
      Accordingly,  the following table shows the pertinent  financial statement
      information as was originally  presented and as now revised. The revisions
      affect only equity and embedded interest expense.

<TABLE>
<CAPTION>
                                                  THREE MONTHS ENDED                   YEAR TO DATE
                                             ----------------------------    -------------------------------
                                              ORIGINALLY                      ORIGINALLY
                                                FILED           REVISED          FILED           REVISED
                                             ------------    ------------    -------------    -------------
      Q1 - MARCH 31, 1997
      -------------------
<S>                                             <C>             <C>              <C>              <C>      
      Preferred stock                        $        235    $        235
      Common stock                                 15,364          15,364
      Additional paid in capital               36,180,881      37,190,603
      Unamortized stock option cost              (136,579)       (136,579)
      Accumulated deficit                     (29,823,540)    (30,833,262)
                                             ------------    ------------

      Total stockholders' equity             $  6,236,361    $  6,236,361
                                             ============    ============

      Net loss                               $ (2,189,938)   $ (3,199,600)
                                             ============    ============

      Basic and diluted loss per common share
        Loss before extraordinary item       $      (1.49)   $      (2.18)
        Extraordinary item                             --              --
                                             ------------    ------------

        Net loss                             $      (1.49)   $      (2.18)
                                             ============    ============

      Weighted average number of shares         1,470,760       1,470,760
                                             ============    ============

      Q2 - JUNE 30, 1997
      -------------------

      Preferred stock                        $         --    $         --
      Common stock                                 23,619          23,619
      Additional paid in capital               38,156,860      40,158,646
      Unamortized stock option cost              (118,428)       (118,428)
      Accumulated deficit                     (30,002,625)    (32,004,411)
                                             ------------    ------------

        Total stockholders' equity           $  8,059,426    $  8,059,426
                                             ============    ============

      Net loss                               $   (179,084)   $ (1,171,148)   $  (2,369,022)   $  (4,370,808)
                                             ============    ============    =============    =============

      Basic and diluted loss per common share
        Loss before extraordinary item       $      (0.86)   $      (1.43)   $       (2.31)   $       (3.55)
        Extraordinary item                           0.76            0.76             0.84             0.84
                                             ------------    ------------    -------------    -------------

        Net loss                             $      (0.10)   $      (0.67)   $       (1.47)   $       (2.71)
                                             ============    ============    =============    =============

      Weighted average number of shares         1,752,408       1,752,408        1,612,239        1,612,239
                                             ============    ============    =============    =============
</TABLE>

                                                    F-27
<PAGE>
                         COUNTRY STAR RESTAURANTS, INC.
                   Notes to Consolidated Financial Statements

NOTE 10 - REVISED QUARTERLY INFORMATION (UNAUDITED) (CONTINUED)

<TABLE>
<CAPTION>
                                                  THREE MONTHS ENDED                   YEAR TO DATE
                                             ----------------------------    -----------------------------
                                              ORIGINALLY                      ORIGINALLY
                                                FILED           REVISED          FILED           REVISED
                                             ------------    ------------    -------------    ------------
<S>                                          <C>             <C>             <C>              <C>          
      Q3 - SEPTEMBER 30, 1997
      ----------------------------

      Preferred stock                        $         --    $         --
      Common stock                                 38,887          38,887
      Additional paid in capital               40,649,812      42,651,598
      Unamortized stock option cost              (100,276)       (100,276)
      Accumulated deficit                     (31,057,219)    (33,059,005)
                                             ------------    ------------

        Total stockholders' equity           $  9,531,204    $  9,531,204
                                             ============    ============

      Net loss                               $ (1,054,591)   $ (1,054,591)   $  (3,423,616)   $ (5,425,402)
                                             ============    ============    =============    ============

      Basic and diluted loss per common share
        Loss before extraordinary item       $      (0.45)   $      (0.45)   $       (2.44)   $      (3.39)
        Extraordinary item                           0.10            0.10             0.79            0.79
                                             ------------    ------------    -------------    ------------

        Net loss                             $      (0.35)   $      (0.35)   $       (1.65)   $      (2.60)
                                             ============    ============    =============    ============

      Weighted average number of shares         3,041,412       3,041,412        2,083,525       2,083,525
                                             ============    ============    =============    ============
</TABLE>


                                                   F-28

<PAGE>


                          COUNTRY STAR RESTAURANTS, INC.


                              Condensed Balance Sheet
                                  March 31, 1998
                                    (Unaudited)
<TABLE>
<CAPTION>

                                      ASSETS
<S>                                                                 <C>          
CURRENT ASSETS:
  Cash and cash equivalents                                         $     144,943
  Inventories                                                             183,194
  Other                                                                   223,314
                                                                    -------------
    TOTAL CURRENT ASSETS                                                  551,451
                                                                    -------------

PROPERTY AND EQUIPMENT AT COST, NET OF ACCUMULATED
  DEPRECIATION AND AMORTIZATION OF $861,758:
  Leasehold improvements                                                3,374,062
  Furniture and equipment                                               1,321,952
  Memorabilia                                                             345,507
                                                                    -------------
    TOTAL PROPERTY AND EQUIPMENT                                        5,041,521

OTHER                                                                     263,925
                                                                    -------------
                                                                    $   5,856,897
                                                                    =============

                            LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Line of credit                                                    $   1,750,000
  Accounts payable                                                        513,997
  Accrued legal settlements                                               332,000
  Accrued salaries                                                        100,000
  Other accrued expenses                                                  253,217
                                                                    -------------
    TOTAL CURRENT LIABILITIES                                           2,949,214
                                                                    -------------


STOCKHOLDERS' EQUITY:
  PREFERRED STOCK, $0.001 par value, 2,000,000 shares authorized,
       no shares issued and outstanding                                        --
                                                                    -------------
  COMMON STOCK,  $0.01 par value, 250,000,000 shares authorized,
       9,004,293 shares issued and outstanding                             90,043
  ADDITIONAL PAID-IN CAPITAL                                           47,719,927
  ACCUMULATED DEFICIT                                                 (44,902,287)
                                                                    -------------
    NET STOCKHOLDERS' EQUITY                                            2,907,683
                                                                    -------------
                                                                    $   5,856,897
                                                                    =============
</TABLE>

    The accompanying notes are an integral part of these financial statements.

                                      F-29
<PAGE>

                            COUNTRY STAR RESTAURANTS, INC.


                          Condensed Statements of Operations
                                     (Unaudited)
<TABLE>
<CAPTION>


                                                     For The Quarter Ended March 31,
                                                     -------------------------------
                                                           1998           1997
                                                     -------------    --------------
<S>                                                    <C>            <C>
REVENUES:
  Food and beverage                                    $   845,778       $ 2,027,617
  Merchandise                                               43,482           236,858
                                                       -----------       -----------
                                                           889,260         2,264,475
                                                       -----------       -----------
COST AND EXPENSES:
  Cost of revenues:
    Food and beverage                                      293,532           730,615
    Merchandise                                             39,492           189,821
  Labor                                                    453,599           940,143
  Rent                                                      81,629           676,175
  Other restaurant operating                               187,064           476,074
  Selling, general and administrative                      547,813         1,401,356
  Depreciation and amortization                            148,349           385,522
                                                       -----------       -----------
                                                         1,751,478         4,799,706
                                                       -----------       -----------
LOSS FROM OPERATIONS                                      (862,218)       (2,535,231)
                                                       -----------       -----------

OTHER INCOME (EXPENSE):
  Interest income                                               --             2,447
  Interest expense                                         (30,876)          (70,204)
  Embedded interest expense                               (212,500)       (1,009,662)
                                                       -----------       -----------
                                                          (243,376)       (1,077,419)
                                                       -----------       -----------

LOSS BEFORE MINORITY INTEREST AND EXTRAORDINARY ITEM    (1,105,594)       (3,612,650)

MINORITY INTEREST                                               --           413,050
                                                       -----------       -----------
LOSS BEFORE EXTRAORDINARY ITEM                          (1,105,594)       (3,199,600)

EXTRAORDINARY ITEM - SETTLEMENT OF NOTES PAYABLE,
  NET OF 0 TAXES                                         1,527,890                --
                                                       -----------       -----------

NET INCOME (LOSS)                                      $   422,296       $(3,199,600)
                                                       ===========       ===========

BASIC AND DILUTED INCOME (LOSS) PER COMMON SHARE:
  Loss before extraordinary item                       $     (0.13)      $     (2.18)
  Extraordinary item                                          0.18                --
                                                       -----------       -----------

  Net income (loss) per common share                   $      0.05       $     (2.18)
                                                       ===========       ===========


BASIC AND DILUTED WEIGHTED AVERAGE NUMBER
OF COMMON SHARES OUTSTANDING                             8,493,113         1,470,800
                                                       ===========       ===========
</TABLE>



      The accompanying notes are an integral part of these financial statements.

                                          F-30
<PAGE>

<TABLE>
<CAPTION>
                           COUNTRY STAR RESTAURANTS, INC.


                         Condensed Statements of Cash Flows
                                     (Unaudited)



                                                    For The Quarter Ended March 31,
                                                    -------------------------------
                                                          1998            1997
                                                    -------------    --------------

<S>                                                   <C>            <C>         
NET CASH USED IN OPERATING ACTIVITIES                 $  (623,902)      $  (996,175)
                                                      -----------       -----------
NET CASH USED IN INVESTING ACTIVITIES                          --                --
                                                      -----------       -----------
CASH FLOWS FROM FINANCING ACTIVITIES:

Proceeds from line of credit                              850,000           500,000
Payment of note payable                                (1,300,000)               --
Net proceeds from issuance of common and
  preferred stock                                              --             7,857
Capital lease payments                                         --           (35,526)
                                                      -----------       -----------

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES      (450,000)          472,331
                                                      -----------       -----------

Net decrease in cash                                   (1,073,902)         (523,844)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD          1,218,845           949,205
                                                      -----------       -----------

CASH AND CASH EQUIVALENTS, END OF PERIOD              $   144,943       $   425,361
                                                      ===========       ===========

SUPPLEMENTAL DISCLOSURE OF NONCASH ACTIVITIES:

Common stock issued upon Conversion of Debt           $   150,000                --

Common stock issued upon extinguishment of Debt       $   167,500                --

Embedded interest relating to Convertible Debt        $   212,500        $ 1,009,662


     The accompanying notes are an integral part of these financial statements.
</TABLE>

                                         F-31
<PAGE>

                         COUNTRY STAR RESTAURANTS, INC.


                     Notes to Condensed Financial Statements
                                   (Unaudited)

NOTE A  -         BASIS OF PRESENTATION

                  The accompanying  unaudited condensed financial  statements of
                  Country  Star  Restaurants,  Inc.  have been  prepared  by the
                  Company   pursuant  to  the  rules  and   regulations  of  the
                  Securities and Exchange Commission.

                  The information  furnished  herein  reflects all  adjustments,
                  consisting of only normal  recurring  accruals and adjustments
                  which are, in the opinion of  management,  necessary to fairly
                  state  the  operating  results  for  the  respective  periods.
                  Certain information and footnote disclosures normally included
                  in annual  financial  statements  prepared in accordance  with
                  generally  accepted  accounting  principles  have been omitted
                  pursuant  to such  rules  and  regulations.  The  notes to the
                  condensed  financial  statements should be read in conjunction
                  with  the  notes  to  the  consolidated  financial  statements
                  contained  in the  Company's  Form  10-KSB  for the year ended
                  December  31,  1997.  Company  management  believes  that  the
                  disclosures  are  sufficient for interim  financial  reporting
                  purposes.


NOTE B  -         EMBEDDED INTEREST EXPENSE

                  Under the terms of line of credit agreement,  amounts advanced
                  may be  converted to common stock at the lesser of (i) $13.30,
                  or (ii) 80% of the  average  closing  bid price of the  common
                  stock for the five consecutive trading days preceding the date
                  of  conversion.  Accordingly,  the  Company  records  embedded
                  interest  expense for advances  made under the line of credit.
                  For the  three  months  ended  March  31,  1998,  the  Company
                  recorded  $212.5  thousand of net  embedded  interest  expense
                  relating to these advances.


NOTE C  -         EXTRAORDINARY ITEM

                  During the three  months  ended  March 31,  1998,  the Company
                  recorded  an  extraordinary  gain  of  $1.53  million  on  the
                  extinguishment  of its  $2,995,358  note  payable  to  Cameron
                  Capital.

                  Under the terms of the Settlement Agreement dated February 18,
                  1998,  Cameron  agreed to dismiss its legal action against the
                  Company  and to accept as payment  in full of its  unconverted
                  debt  $1.3  million  cash  and  670  thousand  shares  of  the
                  Company's  common  stock  with a  market  value  of  $167,500.
                  Cameron does not have any registration  rights with respect to
                  the common stock,  but is eligible to resell  certain  amounts
                  immediately  pursuant to the  provisions of Rule 144 under the
                  Securities Act of 1933.

                  The Company funded Cameron's settlement with an advance on the
                  Company's $3.5 million line of credit. The Company also issued
                  to  the  lender  warrants  to  acquire  43,333  shares  of the
                  Company's  common  stock at an  exercise  price  of $6.25  per
                  share.  No value was assigned to these  warrants.  The Company
                  has recorded $212.5 thousand as additional paid-in capital for
                  the discount  related to the embedded  interest in the line of
                  credit  advances and fully  amortized  the expense on February
                  18, 1998.

                                      F-32
<PAGE>

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

No dealer, salesman or other person
is authorized to give any information
or to make any representations not
contained in this Prospectus, with
regard to the offering made hereby.              _____ Shares of Common
This Prospectus does not constitute
an offer to sell any of the
securities offered hereby in any
jurisdiction where, or to any person
to whom, it unlawful to make such an
offer. Neither the delivery of this          COUNTRY STAR RESTAURANTS, INC.
Prospectus nor any sale made
hereunder shall, under any
circumstances, create an implication
that there has been no change in the
information set forth herein or in
the business of the Company since the
date hereof.



         TABLE OF CONTENTS


   
Available Information . . . . . . 4
Prospectus Summary. . . . . . . . 5
Summary Financial Data. . . . . . 9
Risk Factors. . . . . . . . . . .11
Price Range of Securities . . . .19                ---------------
Dividends . . . . . . . . . . . .20                  PROSPECTUS
Managements's Discussion and                       ---------------
 Analysis of Financial Condi-
 tion and Results of
 Operations . . . . . . . . . . .21
Business. . . . . . . . . . . . .33
Properties. . . . . . . . . . . .45
Legal Proceedings . . . . . . . .46
Management. . . . . . . . . . . .48
Executive Compensation. . . . . .49
Principal Stockholders. . . . . .53
Certain Transactions. . . . . . .54
Description of Capital Stock. . .58
Selling Stockholders and Plan
 of Distribution. . . . . . . . .61
Legal Matters . . . . . . . . . .66                  July 24, 1998
Experts . . . . . . . . . . . . .66
Financial Statements. . . . . . .F-1
    



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

<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         Section 145 of the General Corporation Law of the State of Delaware
provides for the indemnification of officers and directors under certain
circumstances against expenses incurred in successfully defending against a
claim and authorizes Delaware corporations to indemnify their officers and
directors under certain circumstances against expenses and liabilities incurred
in legal proceedings involving such persons because of their being or having
been an officer or director.

         Section 102(b) of the Delaware General Corporation Law permits a
corporation, by so providing in its certificate of incorporation, to eliminate
or limit a director's liability to the corporation and its stockholders for
monetary damages arising out of certain alleged breaches of their fiduciary
duty. Section 102(b)(7) provides that no such limitation of liability may affect
a director's liability with respect to any of the following: (i) breaches of the
directors' duty of loyalty to the corporation or its stockholders; (ii) acts or
omissions not made in good faith or which involve intentional misconduct or
knowing violations of law; (iii) liability for dividends paid or stock
repurchased or redeemed in violation of the Delaware General Corporation Law; or
(iv) any transaction from which the director derived an improper personal
benefit. Section 102(b)(7) does not authorize any limitation on the ability of
the corporation or its stockholders to obtain injunction relief, specific
performance or other equitable relief against directors.

         The Registrant's Certificate of Incorporation and the Registrant's
By-Laws provide that all persons who the Registrant is empowered to indemnify
pursuant to the provisions of Section 145 of the General Corporation Law of the
State of Delaware (or any similar provision or provisions of applicable law at
the time in effect), shall be indemnified by the Registrant to the full extent
permitted thereby. The foregoing right of indemnification shall not be deemed to
be exclusive of any other rights to which those seeking indemnification may be
entitled under any by-law, agreement, vote of stockholders or disinterested
directors, or otherwise.

         Article VII of the Amended By-Laws of the Company which is set forth
below in its entirety, provides for indemnification of officers, directors,
employees and agents substantially to the extent permitted under the Delaware
General Corporation Law.

                                      II-1
<PAGE>


         Article VII of the Amended By-Laws provides as follows:

                                  "ARTICLE VII"
                                 INDEMNIFICATION

         The Corporation shall (a) indemnify any person who was or is a party or
is threatened to be made a party to any threatened, pending or completed action
or suit by or in the right of the Corporation to procure a judgment in its favor
by reason of the fact that he is or was a director or officer of the
Corporation, or is or was serving at the request of the Corporation as a
director, officer, employee or agent of another corporation, partnership, joint
venture, trust or other enterprise, against expenses (including attorneys' fees)
actually and reasonably incurred by him in connection with the defense or
settlement of such action or suit, (b) indemnify any person who was or is a
party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the Corporation), by
reason of the fact that he is or was a director or officer of the Corporation,
or served at the request of the Corporation as a director, officer, employee or
agent of another corporation, partnership, joint venture, trust or other
enterprise, expenses (including attorneys' fees), judgments, fines and amounts
paid in settlement actually and reasonably incurred by him in connection with
any such action, suit or proceeding, in each case to the fullest extent
permissible under subsections (a) through (f) of Section 145 of the General
Corporation Law of the State of Delaware or the indemnification provisions of
any successor statute and (c) advance reasonable and necessary expenses in
connection with such actions or suits, and not seek reimbursement of such
expenses unless there is a specific determination that the officer or director
is not entitled to such indemnification. The foregoing right of indemnification
shall in no way be exclusive of any other rights of indemnification to which any
such persons may be entitled, under any by-law, agreement, vote of stockholders
or disinterested directors or otherwise, and shall inure to the benefit of the
heirs, executors and administrators of such a person.

         Insofar as indemnification for liabilities under the Securities Act of
1933, as amended (the "Securities Act") may be permitted to directors, officers
or persons controlling the Registrant pursuant to the foregoing provisions, the
Registrant has been informed that in the opinion of the Commission, such
indemnification is against public policy as expressed in the Securities Act and
is therefore unenforceable.

                                      II-2
<PAGE>

ITEM 25. OTHER EXPENSES AND ISSUANCE AND DISTRIBUTION.

         The estimated expenses payable by the Registrant in connection with the
issuance and distribution of the securities being registered (other than
commissions) are as follows:

Securities and Exchange Commission
 registration fee                                             $ 1,074.18
Printing and engraving expenses                                        *
Legal fees and expenses                                                *
Accounting fees and expenses                                           *
Blue sky fees and expenses (including
 legal fees)                                                           *
Transfer agent and registrar fees
 and expenses                                                          *
Miscellaneous                                                          *

         Total                                                $
                                                              ==========



*        To be filed by amendment.


                                      II-3
<PAGE>

ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES.

         Since April 1995, the Registrant has issued securities without
registration under the Securities Act in the following transactions (in each
case giving retroactive effect to the subsequent reverse stock split):

         On July 28, 1995, the Company completed an interim bridge financing and
sold 37 units (the "Units") to non-affiliated, accredited investors, each Unit
consisting of (i) a $50,000, 6% promissory note due the earlier of twelve (12)
months from the date of issuance or the Company's receipt of at least $5,000,000
in gross proceeds from a public or private sale of its securities, a joint
venture or licensing agreement, (ii) 5,000 shares of Common Stock, and (iii)
3,000 warrants. The net proceeds from the Bridge Financing were approximately
$1,650,000 (after commissions and expenses) and in connection therewith the
Company issued an aggregate of 185,000 shares of Common Stock and 111,000
warrants.

         On February 12, 1996, the Company sold 24,190 shares of Common Stock to
Dan Rubin, an individual, and Roy B. Rubin, M.D., P.C., M.P.P.P., a pension fund
(the "Pension Fund") for an aggregate purchase price of $635,000.

         On April 10, 1996, the Company sold 10,000 shares of Common Stock and
50,000 Warrants to Mr. Rex Licklider for an aggregate purchase price of
$300,000. On April 10, 1996, the Company sold 16,666 shares of Common Stock and
83,334 Warrants to the Licklider Living Trust Dated 5/2/86 (the "Trust") for an
aggregate purchase price of $500,000.

         On April 10, 1996, the Company also sold (i) 10,000 shares of Common
Stock and 50,000 Warrants to Bruce Sokoloff for an aggregate purchase price of
$300,000, (ii) 13,333 shares of Common Stock and 66,667 Warrants to Wisdom Tree
Associates for an aggregate purchase price of $400,000 and (iii) 25,000 shares
of Common Stock and 125,000 Warrants to Dan Rubin for an aggregate purchase
price of $750,000.

         On July 10, 1996, the Company sold 11,428 shares of Common Stock and
85,715 Warrants to Bruce Sokoloff for an aggregate purchase price of $400,000.

         On August 28, 1996, the Company sold 17,037 shares of Series A
Preferred Stock to Dan Rubin, an individual, Robert Lyszczarz, an individual and
Roy B. Rubin, M.D., P.C., M.P.P.P., a pension fund (the "Pension Fund") for an
aggregate purchase price of $2,280,000. In connection with the transaction, the
Company issued an aggregate of 306,667 warrants.

         On September 16, 1996, the Company sold an aggregate of 10,000 shares
of Common Stock and 100,000 Warrants to the Alan & 

                                      II-4
<PAGE>

Coralie Goldsmith Trust and the Alan J. Goldsmith Accountancy Corp. Defined
Benefit Pension Trust for an aggregate purchase price of $200,000.

         On October 10, 1996 the Company sold 4,000 shares of newly issued 7%
Convertible Preferred Stock, par value $.001 per share (the "Series B Preferred
Stock"). The sale was made to Cameron Capital Ltd., a foreign institutional
investor, for an aggregate purchase price of $4,000,000, or $1,000 per share. On
February 12, 1997, all of the outstanding shares of Series B Convertible
Preferred Stock was exchanged by the holder with the Company for a Convertible
Term Note in the principal amount of $4,000,000.

         On February 12, 1997, all of the outstanding shares of Series B
Convertible Preferred Stock were exchanged by the holder, Cameron Capital Ltd.
for a Convertible Term Note in the principal amount of $4,000,000.

         On May 7, 1997, the Company sold pursuant to Regulation S under the
Securities Act of 1933, as amended (the "Act") 5% Convertible Debentures for
$700,000 to institutional investors abroad, convertible 41 days after closing at
a price equal to 70% of the average closing bid price during the 5 days
preceding the conversion date.

         On May 28, 1997, the Company sold pursuant to Regulation S under the
Act 5% Convertible Debentures for $500,000 to institutional investors abroad,
convertible 41 days after closing at a price equal to 70% of the average closing
bid price during the 5 days preceding the conversion date.

         On June 30, 1997, the Company issued warrants to acquire 150,000 shares
of its Common Stock at an exercise price of $2.10 per share to a private
investor. The warrants were exercised immediately and the Company issued 150,000
shares of its Common Stock to the private investors. The Company received net
proceeds from the exercise of the warrants of $315,000. No commissions or fees
were paid by the Company.

         During July/August 1997, the Company sold in a private offering an
aggregate of 357,857 shares of its Common Stock at a price of $2.80 per share,
for a total offering price of $1,002,000. Josephthal Lyon & Ross Inc. acted as
placement agent and received commissions of approximately $107,000. The net
proceeds received by the Company were approximately $895,000.

         During October, 1997 the Company issued 1,045,743 shares of Common
Stock to investors in consideration for a full release of alleged claims arising
out of securities sold to them by the Company from May, 1997 through August,
1997. These claims alleged that the securities sold had been unfairly priced and
the additional shares were issued to give the investors an overall

                                      II-5
<PAGE>

price that reflected the market value of the Common Stock at the time of
settlement.

         During December, 1997, the Company issued 225,000 shares of Common
Stock to Cirrus LLC in partial consideration for the Company's purchase of
Cirrus' interest in the limited liability company which owned the Company's
restaurant in Las Vegas.

         During February, 1998, the Company issued 670,000 shares of Common
Stock to Cameron Capital Ltd. under a Settlement Agreement relating to
settlement of the Company's long term debt obligation to Cameron Capital Ltd..

         The sales and issuances of the Common Stock and warrants described
above were deemed to be exempt from registration under the Securities Act in
reliance upon Section 4(2) thereof as transactions not involving a public
offering or pursuant to Regulation S. The purchasers in such private offerings
represented their intention to acquire the securities for investment only and
not with a view to the distribution thereof and appropriate legends were affixed
to the stock certificates issued in such transactions.


                                      II-6
<PAGE>


ITEM 27. EXHIBITS.

EXHIBIT NO.

(1)       3.1     Certificate of Incorporation of the Company

(2)       3.2     Amendment to Certificate of Incorporation

(3)       3.3     Amendment to Certificate of Incorporation dated June 27, 1997
                  (authorization of additional shares)

(3)       3.4     Amendment to Certificate of Incorporation dated February 10,
                  1998 (reverse split)

(4)       3.5     Amended By-Laws of the Company

(3)      10.1     Lease between Copperfield Investment and Development Company
                  and the Company relating to office space at 4929 Wilshire
                  Boulevard, Los Angeles, California, dated May 28, 1997

(5)      10.2     (a) Lease Agreement by and between MCA Development Company and
                  Roma, LA, Inc., dated May 27, 1987

                  (b) First Amendment to Lease dated May 27, 1987, by and
                  between MCA Development Company and Roma California, Inc., as
                  successor-in-interest to Roma LA, Inc., dated July 28, 1998

                  (c) Assignment and Assumption of Lease by and between Roma
                  California, Inc., a successor-in-interest to Roma LA, Inc.,
                  Romacorp., Inc., as successor-in-interest to Roma Corporation
                  and the Company, dated January 31, 1994

                  (d) Consent to Lease Assignment by and among MCA Development
                  Company, Roma California, Inc., Roma LA, Inc., Roma
                  Corporation and the Company, dated February 1, 1994

(6)      10.3     Lease by and between Four Seas Investment Company, M.D. Hope
                  Close Trust R-21 and the Company with respect to the Las Vegas
                  restaurant, dated February 15, 1995

(7)      10.4     Agreement regarding new lease for Las Vegas restaurant between
                  Restaurant Ventures of Nevada, Inc. and Country Star
                  Restaurants, Inc., dated December 30, 1997

(7)      10.5     LLC Interest Purchase Agreement and Assignment between the
                  Company and Mirage Resorts, Inc., dated December 30, 1997

                                      II-7
<PAGE>

*        10.6     Settlement Agreement by and between 3030 Peachtree, L.L.C. and
                  the Company, dated December 23, 1997

(8)      10.7     Secured Loan Agreement among Dan Rubin, Cameron Capital Ltd.
                  and the Company, dated February 12, 1997

(3)      10.8     Settlement Agreement between Cameron Capital Ltd. and the
                  Company, dated February 18, 1998

(3)      10.9     Refinancing Agreement between Roy B. Rubin, M.D., P.C.,
                  M.P.P.P. and the Company(2), dated February 18, 1998

**       11       Computation of Earnings Per Share

**       23.1     Consent of Cacciamatta Accountancy Corporation

**       23.2     Consent of Wolf Haldenstein Adler Freeman & Herz LLP

- ----------------
(1)  Previously filed as an exhibit to the Company's Registration Statement on
     Form SB-2, File No. 33-67526-A.

(2)  Previously filed as an exhibit to the Company's Registration Statement on
     Form S-1, File No. 33-96450.

(3)  Previously filed as an exhibit to the Company's Form 10-KSB dated April 15,
     1998.

(4)  Previously filed as an exhibit to the Company's Registration Statement on
     Form S-3, File No. 333-05105.

(5)  Previously filed as an exhibit to the Company's Form 10-KSB for the year
     ended December 31, 1993. (filed March 30, 1994).

(6)  Previously filed as an exhibit to the Company's Registration Statement on
     Form S-3, File No. 33-33393.

(7)  Previously filed as an exhibit to the Company's Form 8-K dated January 20,
     1998.

(8)  Previously filed as an exhibit to the Company's Form 8-K dated February 12,
     1997.

*    To be filed by amendment.

**   Filed herewith.


                                      II-8
<PAGE>


ITEM 28. UNDERTAKINGS.

         The undersigned Registrant hereby undertakes to:

         (1) file, during any period in which it offers or sells securities, a
post-effective amendment to this Registration Statement to:

                  (i)   include any prospectus required by Section 10(a)(3) of
the Securities Act;

                  (ii)  reflect in the prospectus any facts or events which,
individually or together, represent a fundamental change in the information set
forth in the Registration Statement;

                  (iii) include any additional or changed material information
on the plan of distribution;

         (2) for determining liability under the Securities Act, treat each such
post-effective amendment as a new registration of the securities offered, and
the offering of such securities at that time to be initial bona fide offering;
and

         (3) file a post-effective amendment to remove from registration any of
the securities that remain unsold at the termination of the offering.

         Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the foregoing provisions, or otherwise, the Registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Securities Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the Registrant of expenses
incurred or paid by a director, officer or controlling person of the registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question of whether such indemnification by it is against
public policy as expressed in the Securities Act and will be governed by the
final adjudication of such issue.

         The undersigned Registrant hereby undertakes (1) that for the purpose
of determining any liability under the Securities Act, treat the information
omitted from the form of prospectus filed as part of this Registration Statement
in reliance upon Rule 430A and contained in a form of prospectus filed by the
Registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the 

                                      II-9
<PAGE>

Securities Act as part of this Registration Statement as of the time the
Securities and Exchange Commission declares it effective; and (2) that for the
purpose of determining any liability under the Securities Act, treat each
post-effective amendment that contains a form of Prospectus as a new
Registration Statement for the securities offered in the Registration Statement
therein, and treat the offering of the securities at that time as the initial
bona fide offering of those securities.


                                      II-10
<PAGE>


                                   SIGNATURES


   
         In accordance with the requirements of the Securities Act of 1933, as
amended, the Registrant certifies that it has reasonable grounds to believe that
it meets all the requirements for filing on Form SB-2 and authorized this
Registration Statement to be signed on its behalf by the undersigned, in the
City of Los Angeles, State of California on July 24, 1998.
    


                                         COUNTRY STAR RESTAURANTS, INC.



                                         By: /s/ DAN J. RUBIN
                                            ---------------------------
                                                 Dan J. Rubin, President
                                                 and Chief Executive Officer


         In accordance with the requirements of the Securities Act of 1933, as
amended, this Registration Statement was signed by the following persons in the
capacities and on the dates indicated.

Signature                          Title               Date
- ---------                          -----               ----


   
                                   Chairman of the
                                   Board, President
                                   Chief Executive
                                   Officer and
/s/ DAN J. RUBIN                   Director            July 24, 1998
- --------------------------         ----------------    
    Dan J. Rubin



/s/ ROBERT A. NARDONE, JR.         Director            July 24, 1998
- --------------------------         --------------      
    Robert A. Nardone, Jr.



/s/ DARREN C. RICE                 Director            July 24, 1998
- --------------------------         ---------------     
    Darren C. Rice
    




                                   EXHIBIT 11

                         COUNTRY STAR RESTAURANTS, INC.


                    Weighted Average Number of Common Shares
                Outstanding For the Year Ended December 31, 1996

                  (all figures are adjusted to reflect 10-for-1
               reverse stock split effected on February 12, 1998)



Number of Common Shares Outstanding
as of January 1, 1996                                                    595,758

Number of Common Shares Issued From
January 1, 1996 to December 31, 1996                                     797,429

Number of Common Shares Outstanding
as of December 31, 1996                                                1,392,187

Weighted Average Number of Common Shares
Outstanding as of December 31, 1996                                    1,107,481


<PAGE>


                    Weighted Average Number of Common Shares
                Outstanding For the Year Ended December 31, 1997

                  (all figures are adjusted to reflect 10-for-1
               reverse stock split effected on February 12, 1998)



Number of Common Shares Outstanding
as of January 1, 1997                                                  1,428,752

Number of Common Shares Issued From
January 1, 1997 to December 31, 1997                                   6,444,003

Number of Common Shares Outstanding
as of December 31, 1997                                                7,872,755

Weighted Average Number of Common Shares
Outstanding as of December 31, 1997                                    3,208,465


<PAGE>


                    Weighted Average Number of Common Shares
                Outstanding For the Quarter Ended March 31, 1998

                  (all figures are adjusted to reflect 10-for-1
               reverse stock split effected on February 12, 1998)



Number of Common Shares Outstanding
as of January 1, 1998                                                  7,872,755

Number of Common Shares Issued From
January 1, 1998 to March 31, 1998                                      1,131,538

Number of Common Shares Outstanding
as of March 31, 1998                                                   9,004,293

Weighted Average Number of Common Shares
Outstanding as of March 31, 1998                                       8,493,113




                                  EXHIBIT 23.1


                       CACCIAMATTA ACCOUNTANCY CORPORATION
                             19100 VON KARMAN AVENUE
                                   THIRD FLOOR
                            IRVINE, CALIFORNIA 92612
                           TELEPHONE NO.: 714/475-9600



               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



Country Star Restaurants, Inc.
4929 Wilshire Boulevard
Suite 428
Los Angeles, California  90010


         We hereby consent to the incorporation by reference in the Prospectus
constituting a part of the Registration Statement on Form SB-2 of our report
dated April 8, 1998, relating to the financial statements of Country Star
Restaurants, Inc. appearing in the Company's Annual Reports on Form 10-KSB for
the years ended December 31, 1996 and December 31, 1997.

         We also consent to the reference to us under the caption "Experts" in
the Prospectus.



                                             CACCIAMATTA ACCOUNTANCY CORP.





Los Angeles, California
July 8, 1998





                                                          July __, 1998






Board of Directors
Country Star Restaurants, Inc.
4929 Wilshire Boulevard
Suite 428
Los Angeles, California  90010

                           Re:      COUNTRY STAR RESTAURANTS, INC;
                                    REGISTRATION STATEMENT ON FORM SB-2

Gentlemen:

                  We have acted as counsel for Country Star Restaurants, Inc., a
Delaware corporation (the "Company") in connection with the preparation and
filing by the Company of registration statement on Form SB-2, and the prospectus
that forms a part thereof (the "Registration Statement" and "Prospectus,"
respectively) under the Securities Act of 1933, as amended, relating to the
offering by certain stockholders of the Company (collectively, the "Selling
Stockholders") of (i) 1,086,921 shares of the Company's common stock, par value
$.01 per share (the "Common Stock"), and (ii) an indeterminate number of shares
(approximately 16,153,846) of Common Stock issuable upon conversion of certain
convertible notes (the "Convertible Notes").

                  We have examined the Certificate of Incorporation and the
By-Laws of the Company, the minutes of the various meetings and consents of the
Board of Directors of the Company, originals or copies of such records of the
Company and where applicable, agreements, certificates of pubic officials,
certificates of officers and representatives of the Company, and others, and
such other documents, certificates, records, authorizations,



<PAGE>



Board of Directors
Country Star Restaurants, Inc.
July __, 1997
Page -2-



proceedings, statutes and judicial decisions as we have deemed necessary to form
the basis of the opinion expressed below. In such examination, we have assumed
the genuineness of all signatures, the authenticity of all documents submitted
to us as originals and the conformity to originals of all documents submitted to
us as copies thereof. As to various questions of fact material to such opinion,
we have relied upon statements and certificates of officers and representatives
for the Company [and its predecessor-in-interest] and others.

                  Based on the foregoing, we are of the opinion that:

                  1. All shares of Common Stock have been duly authorized and,
when issued and sold in accordance with the Prospectus, will be validly issued,
fully paid and nonassessable.

                  2. The shares of Common Stock issuable upon conversion of the
Convertible Notes have been duly authorized, and when issued in accordance with
its terms, will be validly issued, fully paid and nonassessable.

                  We hereby consent to be named in the Prospectus as attorneys
who have passed upon the validity of the shares of Common Stock for the Company
under the caption "Legal Matters."

                  We further consent to your filing a copy of this opinion as an
exhibit to the Prospectus.

                                                  Very truly yours,



                                                  WOLF HALDENSTEIN ADLER FREEMAN
                                                  & HERZ LLP





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