x
|
|
Annual
Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
|
|
|
for
fiscal year ended April 27, 2008
|
|
|
or
|
o
|
|
Transition
Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
|
|
|
for
the transition period from
to
|
Nevada
|
88-0142032
|
(State
or other jurisdiction of Incorporation or organization)
|
(IRS
Employer Identification No.)
|
|
|
50
Briar Hollow Lane, Suite 500W, Houston, Texas
|
77027
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Title
of each class
|
Name
of each exchange on which registered
|
|
|
|
|
Common
stock, $0.12 par value
|
American
Stock Exchange
|
|
|
Page
|
PART
I
|
||
ITEM
1.
|
DESCRIPTION
OF BUSINESS
|
3
|
ITEM
1A.
|
RISK
FACTORS
|
10
|
ITEM
1B.
|
UNRESOLVED
STAFF COMMENTS
|
12
|
ITEM
2.
|
DESCRIPTION
OF PROPERTIES
|
12
|
ITEM
3.
|
LEGAL
PROCEEDINGS
|
13
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
13
|
PART
II
|
||
ITEM
5.
|
MARKET
FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER
PURCHASES OF EQUITY SECURITIES
|
14
|
ITEM
6.
|
SELECTED
FINANCIAL DATA
|
15
|
ITEM
7.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
17
|
ITEM
7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
28
|
ITEM
8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
28
|
ITEM
9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
28
|
ITEM
9A.
|
CONTROLS
AND PROCEDURES
|
28
|
ITEM
9B.
|
OTHER
INFORMATION
|
30
|
PART
III
|
||
ITEM
10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
30
|
ITEM
11.
|
EXECUTIVE
COMPENSATION
|
30
|
ITEM
12.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS
|
30
|
ITEM
13.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
30
|
ITEM
14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
30
|
PART
IV
|
||
ITEM
15.
|
EXHIBITS
AND FINANCIAL STATEMENT SCHEDULES
|
31
|
Item
1.
|
Description
of Business
|
-
|
enhancing
the return from, and the value of, the gaming properties in which
we own
interests or have development or management contracts;
|
-
|
acquiring
or developing additional commercial gaming properties;
|
-
|
assisting
in finding financing, developing and/or managing of, or providing
consulting services to gaming
projects.
|
·
|
increase
our vulnerability to general adverse economic and industry conditions
or a
downturn in our business;
|
·
|
limit
our ability to fund future working capital, capital expenditures
and other
general operating requirements;
|
·
|
place
us at a competitive disadvantage compared to our competitors that
have
less debt or greater resources; and
|
·
|
limit
our ability to borrow additional
funds.
|
Item
3.
|
Legal
Proceedings
|
Item
4.
|
Submission
of Matters to a Vote of Security
Holders
|
Item
5.
|
Market
For Registrant’s Common Equity, Related Stockholder
Matters and
Issuer Purchases of Equity
Securities
|
|
Fiscal
Years Ended
|
||||||||||||
|
April
27, 2008
|
April
29, 2007
|
|||||||||||
|
High
|
Low
|
High
|
Low
|
|||||||||
|
|
|
|
|
|||||||||
First
Quarter
|
$
|
2.79
|
$
|
1.88
|
$
|
9.60
|
$
|
5.80
|
|||||
Second
Quarter
|
2.05
|
1.09
|
6.77
|
4.60
|
|||||||||
Third
Quarter
|
1.69
|
1.09
|
5.50
|
2.70
|
|||||||||
Fourth
Quarter
|
1.59
|
1.08
|
3.33
|
1.62
|
Plan
Category
|
Number of
Securities
To be Issued Upon
Exercise of
Outstanding
Options, Warrants
and Rights
(A)
|
Weighted Average
Exercise Price of
Outstanding
Options,
Warrants and
Rights
(B)
|
Number of Securities
Remaining Available
for Future Issuance
Under Equity
Compensation Plans
(Excluding Securities
Reflected in Column
(A) (C)
|
|||||||
|
|
|
|
|||||||
Equity
Compensation Plans Approved by Security Holders
|
1,334,000
|
$
|
6.25
|
402,099
|
||||||
Equity
Compensation Plans Not Approved by Security Holders
|
—
|
$
|
—
|
—
|
||||||
Total
|
1,334,000
|
$
|
6.25
|
402,099
|
Item
6.
|
Selected
Financial Data
|
Fiscal
Year Ended
|
||||||||||||||||
April
27,
2008
|
April
29,
2007
|
April
30,
2006
|
March
31,
2005
|
March
31,
2004
|
||||||||||||
Statement
of Operations Data:
|
||||||||||||||||
Total
net revenues
|
$
|
6,732,913
|
(a)
|
$
|
13,058,799
|
(a)
|
$
|
13,149,221
|
(b)
|
$
|
5,728,519
|
$
|
3,740,451
|
|||
Total
operating expenses before write-offs
|
12,573,087
|
15,686,836
|
14,233,353
|
(b)
|
5,064,776
|
3,516,056
|
||||||||||
Write-off
of notes receivable related to gaming projects
|
4,026,893
|
3,235,297
|
1,574,452
|
120,000
|
-
|
|||||||||||
Impairment
of equity investment
|
308,350
|
125,000
|
-
|
-
|
-
|
|||||||||||
Write-off
of project development costs
|
-
|
495,982
|
286,653
|
180,850
|
245,356
|
|||||||||||
Operating
income (loss)
|
(10,175,417
|
)
|
(6,484,316
|
)
|
(2,945,237
|
)
|
362,893
|
(20,961
|
)
|
|||||||
Non-operating
income expenses:
|
||||||||||||||||
Earnings
(loss) from unconsolidated affiliates
|
4,055,446
|
(3,405,539
|
)
|
6,917,818
|
7,648,802
|
11,243,466
|
||||||||||
Gain
on sale of equity investees and marketable securities
|
40,715,552
|
(h)
|
42,226
|
167,948
|
34,672
|
-
|
||||||||||
Gain
on termination of development contract
|
-
|
245,499
|
-
|
-
|
-
|
|||||||||||
Gain
on termination of development agreement
|
-
|
10,264,006
|
(a)
|
-
|
-
|
-
|
||||||||||
Interest
income (expense), net
|
(2,620,983
|
)
|
(3,553,052
|
)
|
(2,248,550
|
)
|
(367,460
|
)
|
677,118
|
|||||||
Gain
(Loss) on Extinguishment of Debt
|
(203,160
|
)
|
-
|
-
|
-
|
-
|
||||||||||
Minority
interest
|
-
|
(4,301,050)
|
(a)
|
(1,308,867
|
)
|
(837,849
|
)
|
(561,697
|
)
|
|||||||
Net
income (loss) before income tax expense
|
31,771,438
|
(7,192,226
|
)
|
583,112
|
6,841,058
|
11,337,926
|
||||||||||
Income
tax expense
|
||||||||||||||||
Current
|
9,949,362
|
170,347
|
-
|
-
|
-
|
|||||||||||
Deferred
and change in valuation allowance
|
(1,885,726
|
) |
1,592,827
|
(g)
|
211,251
|
2,682,794
|
3,813,870
|
|||||||||
8,063,636
|
1,763,174
|
211,251
|
2,682,794
|
3,813,870
|
||||||||||||
Net
income (loss)
|
$
|
23,707,802
|
$
|
(8,955,400
|
)
|
$
|
371,861
|
$
|
4,158,264
|
$
|
7,524,056
|
|||||
Per
Share Data:
|
||||||||||||||||
Net
income (loss) per common share - basic
|
$
|
1.83
|
$
|
(0.69
|
)
|
$
|
0.03
|
$
|
0.33
|
$
|
0.65
|
|||||
Net
income (loss) per common share - diluted
|
$
|
1.83
|
$
|
(0.69
|
)
|
$
|
0.03
|
$
|
0.29
|
$
|
0.51
|
|||||
Balance
Sheet Data
|
||||||||||||||||
Total
assets
|
$
|
60,892,701
|
$
|
80,031,346
|
$
|
88,143,090
|
(c)
|
$
|
45,330,514
|
(e)
|
$
|
45,951,057
|
(f)
|
|||
Total
debt
|
$
|
15,550,000
|
$
|
57,087,549
|
$
|
60,466,660
|
(c)
|
$
|
12,950,272
|
(e)
|
$
|
11,029,266
|
(f)
|
|||
Stockholders'
equity
|
$
|
39,959,346
|
$
|
15,641,286
|
$
|
24,883,190
|
(d)
|
$
|
30,851,193
|
$
|
30,799,320
|
(a) |
Total
net revenues reflect decreased credit enhancement fees due to the
buy out
of the Development and Loan Agreement between the River Rock Entertainment
Authority and Dry Creek Casino, L.L.C in January
2007.
|
(b) |
We
purchased the Colorado Grande Casino on April 25, 2005 and its revenues
and expenses are included in the consolidated amounts since that
date. In
addition, operating expenses in fiscal 2006 include a $1.1 million
increase in legal fees as a result of various matters in
litigation.
|
(c) |
During
fiscal year 2006, we made a total of $10.2 million in equity investments
and $18.3 million in loans in connection with several gaming projects
and
also acquired the Colorado Grande for $6.5 million along with $2
million
in capital improvements to the Colorado Grande. A majority of our
investments were financed through our $55 million credit
facility.
|
(d) |
During
fiscal year 2006, we repurchased 942,000 shares of our common stock
for
$9.8 million and a $3.2 million convertible note was converted into
1,106,488 shares of our common
stock.
|
(e) |
In
the fourth quarter of fiscal year 2005, we received repayment of
our $10.0
million note receivable from River Rock Casino and utilized proceeds
to
pay down our indebtedness.
|
(f) |
We
utilized the proceeds from the River Rock Casino loan repayment to
pay
down $23.6 million in indebtedness.
|
(g) |
Includes
$4.5 million of deferred tax valuation allowance recorded as
income tax
expense in the fourth quarter of fiscal year 2007, of which $3.0
million
pertains to fiscal year 2007 and $1.5 million relates to prior
years.
|
(h) |
Includes
$39.6 million gain from the sale of our ownership interest in IC-BH
in
January 2008 and, $1.3 million gain from the sale of our ownership
interest in American Racing in June
2007.
|
|
Fiscal
Year
Ended
April 27, 2008
|
Fiscal Year
Ended
April 29, 2007
|
Fiscal Year
Ended
April 29, 2006
|
|||||||
Food
and beverage
|
$
|
652,705
|
$
|
609,938
|
$
|
923,841
|
||||
Other
|
8,616
|
16,479
|
22,012
|
|||||||
Total
cost of complimentary services
|
$
|
661,321
|
$
|
626,417
|
$
|
945,853
|
Earnings
(Loss)
|
||||||||||||||||||||||
Net Ownership Interest
|
Investment
|
Fiscal Years Ended
|
||||||||||||||||||||
Unconsolidated affiliates:
|
April 27,
2008
|
|
April 29,
2007
|
|
April 27,
2008
|
|
April 29,
2007
|
|
April 27,
2008
|
|
April 29,
2007
|
|
April 30,
2006
|
|||||||||
(Percent)
|
||||||||||||||||||||||
Isle
of Capri - Black Hawk, L.L.C. (1)
|
-
|
43
|
$
|
-
|
$
|
22,306,025
|
$
|
4,860,613
|
$
|
3,728,960
|
$
|
6,517,318
|
||||||||||
Route
66 Casinos, L.L.C. (2)
|
-
|
51
|
-
|
4,509,183
|
-
|
-
|
874,707
|
|||||||||||||||
American
Racing and Entertainment,
|
||||||||||||||||||||||
L.L.C.
(3)
|
-
|
16
|
-
|
8,215,042
|
(840,368
|
)
|
(7,275,464
|
)
|
(519,494
|
)
|
||||||||||||
Buena
Vista Development Company,
|
||||||||||||||||||||||
L.L.C.
(4)
|
40
|
35
|
154,969
|
171,169
|
(16,200
|
)
|
(5,584
|
)
|
(13,047
|
)
|
||||||||||||
Sunrise
Land and Mineral Corporation (5)
|
-
|
50
|
-
|
400,489
|
51,401
|
146,549
|
58,334
|
|||||||||||||||
Restaurant
Connections International,
|
-
|
|||||||||||||||||||||
Inc.
(6)
|
34
|
34
|
-
|
—
|
-
|
—
|
—
|
|||||||||||||||
Total
investments in unconsolidated affiliates
|
$
|
154,969
|
$
|
35,601,908
|
||||||||||||||||||
|
||||||||||||||||||||||
Total
earnings (loss) from unconsolidated affiliates
|
$
|
4,055,446
|
$
|
(3,405,539
|
)
|
$
|
6,917,818
|
(1)
|
Separate
financial statements for this entity are included herein. On January
27,
2008, we sold our ownership interest in IC-BH to the
ISLE.
|
(2)
|
Equity
method of accounting is utilized despite our ownership interest being
greater than 50%. Effective with Route 66 Casinos’ calendar quarter ended
September 30, 2005, we discontinued the recording of any estimated
earnings due to the sale and the termination of the equipment leases.
|
(3)
|
Represents
our equity investment in a racing and gaming development project.
On June
14, 2007, we sold our ownership interest to two of our
partners.
|
(4)
|
This
is an investment in a gaming development project. At May 5, 2007,
our
ownership interest increased to 40%.
|
(5)
|
This
asset was sold as of January 8, 2008.
|
(6)
|
Investment
in RCI was reduced to zero in fiscal year 2000. This asset is held
for
sale as of April 27, 2008. We increased our ownership from 34% to
56%
effective May 16, 2008.
|
|
Net Ownership Interest
|
Capitalized Development Costs
|
|||||||||||
Development
Projects:
|
April
27,
2008
|
|
April
29,
2007
|
April
27,
2008
|
April
29,
2007
|
||||||||
|
(Percent)
|
|
|||||||||||
|
|
|
|
|
|||||||||
Gold
Mountain Development, L.L.C. (1)
|
100
|
100
|
$
|
3,437,932
|
$
|
3,433,953
|
|||||||
Goldfield
Resources, Inc. (2)
|
100
|
100
|
-
|
480,812
|
|||||||||
Nevada
Gold Vicksburg, LLC (3)
|
100
|
-
|
2,191,899
|
-
|
|||||||||
Other
(4)
|
|
|
215,663
|
323,202
|
|||||||||
Total
investments- development projects
|
|
|
$
|
5,845,494
|
$
|
4,237,967
|
(1)
|
Acquisition
and development costs incurred for 270 acres of real property in
the
vicinity of Black Hawk, Colorado. See discussion
below.
|
(2)
|
Acquisition
cost incurred for 9,000 acres of mining claims in fiscal year 1999.
|
(3)
|
Deposit
and acquisition costs related to acquisition of Horizon Casino/Hotel
in
Vicksburg, Mississippi.
|
(4)
|
Development
cost incurred for other development
projects.
|
Fiscal
Years Ended
|
||||||||||
April 27,
2008
|
April 29,
2007
|
April 30,
2006
|
||||||||
Revenues:
|
||||||||||
Casino
|
$
|
6,636,652
|
$
|
6,253,491
|
$
|
5,653,340
|
||||
Food
and beverage
|
1,414,423
|
1,295,157
|
1,471,816
|
|||||||
Other
|
101,203
|
153,305
|
126,078
|
|||||||
Credit
enhancement and management fees
|
40,174
|
6,651,304
|
7,348,651
|
|||||||
Gross
revenues
|
8,192,452
|
14,353,257
|
14,599,885
|
|||||||
Less
promotional allowances
|
(1,459,539
|
)
|
(1,294,458
|
)
|
(1,450,664
|
)
|
||||
Net
revenues
|
6,732,913
|
13,058,799
|
13,149,221
|
|||||||
Operating
expenses:
|
||||||||||
Casino
|
1,935,791
|
1,655,837
|
2,566,306
|
|||||||
Food
and beverage
|
674,961
|
721,360
|
863,703
|
|||||||
Marketing
and administrative
|
2,900,887
|
3,094,554
|
1,935,257
|
|||||||
Facility
|
377,608
|
323,906
|
276,304
|
|||||||
Corporate
expense
|
5,001,190
|
7,203,198
|
5,778,507
|
|||||||
Legal
expenses
|
871,428
|
1,489,967
|
1,668,311
|
|||||||
Depreciation
and amortization
|
743,783
|
1,112,718
|
1,018,699
|
|||||||
Write-off
of notes receviable related to gaming projects
|
4,026,893
|
3,235,297
|
1,574,452
|
|||||||
Impairment
of equity investment
|
308,350
|
125,000
|
-
|
|||||||
Write-off
of project development cost
|
-
|
495,982
|
286,653
|
|||||||
Other
|
67,439
|
85,296
|
126,266
|
|||||||
Total
operating expenses
|
16,908,330
|
19,543,115
|
16,094,458
|
|||||||
Operating
income (loss)
|
(10,175,417
|
)
|
(6,484,316
|
)
|
(2,945,237
|
)
|
||||
Non-operating
income (expenses):
|
||||||||||
Earnings
from unconsolidated affiliates
|
4,055,446
|
(3,405,539
|
)
|
6,917,818
|
||||||
Gain
on sale of equity investees and marketable
securities
|
40,715,552
|
42,226
|
167,948
|
|||||||
Gain
on termination of development contract
|
-
|
245,499
|
-
|
|||||||
Gain
on termination of development and loan agreement
|
-
|
10,264,006
|
-
|
|||||||
Interest
expense, net
|
(2,620,983
|
)
|
(3,553,052
|
)
|
(2,248,550
|
)
|
||||
Loss
on extinguishment of debt
|
(203,160
|
)
|
-
|
-
|
||||||
Minority
interest
|
-
|
(4,301,050
|
)
|
(1,308,867
|
)
|
|||||
Income
(loss) before income tax expense
|
31,771,438
|
(7,192,226
|
)
|
583,112
|
||||||
Income
tax expense
|
||||||||||
Current
|
9,949,362
|
170,347
|
-
|
|||||||
Deferred
and change in valuation allowance
|
(1,885,726
|
) |
1,592,827
|
211,251
|
||||||
Total
income tax expense
|
8,063,636
|
1,763,174
|
211,251
|
|||||||
Net
income (loss)
|
$
|
23,707,802
|
$
|
(8,955,400
|
)
|
$
|
371,861
|
|||
Per
share information:
|
||||||||||
Net
income (loss) per common share - basic
|
$ |
1.83
|
$
|
(0.69
|
)
|
$
|
0.03
|
|||
Net
income (loss) per common share - diluted
|
$ |
1.83
|
$
|
(0.69
|
)
|
$
|
0.03
|
|||
Basic
weighted average number of shares outstanding
|
12,939,130
|
12,937,222
|
12,975,697
|
|||||||
Diluted
weighted average number of shares
outstanding
|
12,945,151
|
12,937,222
|
13,243,750
|
Fiscal
Years Ended
|
||||||||||
|
|
April
27,
2008
|
April
29,
2007
|
April
30,
2006
|
||||||
Cash
provided by (used in):
|
|
|
|
|||||||
Operating
activities
|
$
|
(12,559,597
|
)
|
$
|
(3,251,897
|
)
|
$
|
343,835
|
||
Investing
activities
|
$
|
52,914,899
|
$
|
10,221,418
|
$
|
(31,315,234
|
)
|
|||
Financing
activities
|
$
|
(41,762,549
|
)
|
$
|
(8,462,115
|
)
|
$
|
32,378,856
|
Fiscal
Year
|
||||||||||||||||||||||
Estimated
Contractual Obligations:
|
Total
|
|
2009
|
|
2010
|
2011
|
2012
|
2013
|
Thereafter
|
|||||||||||||
Long-term
debt (1)
|
$
|
15,550,000
|
$
|
—
|
$
|
—
|
$
|
15,550,000
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
Estimated
interest payments (2)
|
3,378,419
|
1,564,252
|
1,555,000
|
259,167
|
—
|
—
|
—
|
|||||||||||||||
Operating
lease commitments (3)
|
9,865,168
|
425,175
|
365,195
|
379,803
|
394,995
|
400,000
|
7,900,000
|
|||||||||||||||
Other
commitments(3)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Total
|
$
|
28,793,587
|
$
|
1,989,427
|
$
|
1,920,195
|
$
|
16,188,970
|
$
|
394,995
|
$
|
400,000
|
$
|
7,900,000
|
|
1.
|
|
Pertain
to the maintenance of records that, in reasonable detail, accurately
and
fairly reflect the transactions and dispositions of the assets
of the
Company;
|
|
|
|
|
|
2.
|
|
provide
reasonable assurance that transactions are recorded as necessary
to permit
preparation of financial statements in accordance with generally
accepted
accounting principles, and that receipts and expenditures of the
Company
are being made only in accordance with authorizations of management
and
directors of the Company; and
|
|
|
|
|
|
3.
|
|
provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use, or disposition of the Company’s assets that
could have a material effect on the financial
statements.
|
Consolidated
Financial Statements of Nevada Gold & Casinos, Inc.
|
Report
of Independent Registered Public Accounting Firm
|
Consolidated
Balance Sheets as of April 27, 2008 and April 29, 2007
|
Consolidated
Statements of Operations for fiscal years ended April 27, 2008, April
29,
2007 and April 30, 2006
|
Consolidated
Statements of Stockholders’ Equity for fiscal years ended April 27, 2008,
April 29, 2007 and April 30, 2006
|
Consolidated
Statements of Cash Flows for fiscal years ended April 27, 2008, April
29,
2007 and April 30, 2006
|
Notes
to Consolidated Financial Statements
|
Consolidated
Financial Statements of Isle of Capri Black Hawk,
L.L.C.
|
Report
of Independent Registered Public Accounting Firm
|
Consolidated
Balance Sheets as of January 27, 2008 and April 29,
2007
|
Consolidated
Statements of Income for the fiscal years ended January 27, 2008,
April
29, 2007 and April 30, 2006
|
Consolidated
Statements of Members' Equity for the fiscal years ended January
27, 2008,
April 29, 2007 and April 30, 2006
|
Consolidated
Statements of Cash Flows for the fiscal years ended January 27, 2008,
April 29, 2007 and April 30, 2006
|
Notes
to Consolidated Financial Statements
|
|
Consolidated
Financial Statements of American Racing and Entertainment, LLC and
Subsidiaries
|
Independent
Auditors’ Report
|
Consolidated
Balance Sheet as of December 31, 2006
|
Consolidated
Statement of Operations for the year ended December 31,
2006
|
Consolidated
Statement of Changes in Equity for the year ended December 31,
2006
|
Consolidated
Statement of Cash Flows for the year ended December 31,
2006
|
Notes
to Consolidated Financial
Statements
|
EXHIBIT
|
|
|
NUMBER
|
DESCRIPTION
|
|
2.1
|
|
Stock
Purchase Agreement dated as of April 25, 2005 among Isle of Capri
Black
Hawk, L.L.C., IC Holdings Colorado, Inc., Colorado Grande Enterprise,
Inc., and CGC Holdings, L.L.C.(filed previously as Exhibit 2.1 of
to the
Company’s Form 8-K, filed April 29, 2005)
|
|
|
|
3.1A
|
|
Amended
and Restated Articles of Incorporation of Nevada Gold & Casinos, Inc.
(filed previously as Exhibit A to the company's definitive proxy
statement
filed on Schedule 14A on July 30, 2001)
|
|
|
|
3.1B
|
|
Certificate
of Amendment to the Articles of Incorporation of Nevada Gold &
Casinos, Inc. (filed previously as Exhibit 4.2 to Form S-8 filed
October
11, 2002.
|
|
|
|
3.1C
|
|
Certificate
of Amendment to the Articles of Incorporation of Nevada Gold &
Casinos, Inc. (filed previously as Exhibit 3.3 to Form 10-Q filed
November
9, 2004)
|
|
|
|
3.1D
|
|
Certificate
of Amendment to the Articles of Incorporation of Nevada Gold &
Casinos, Inc. (filed previously as Exhibit 3.1 to Form 8-K filed
October
17, 2007)
|
|
|
|
3.2
|
|
Amended
and Restated Bylaws of Nevada Gold & Casinos, Inc. (filed previously
as Exhibit 3.2 to the Company’s From 10-QSB filed August 14, 2002)
|
3.3
|
|
Amended
and Restated Bylaws of Nevada Gold & Casinos, Inc., effective July 24,
2007 (filed previously as Exhibit 3.2 to the Company’s From 8-K filed July
27, 2007)
|
|
|
|
4.1
|
|
Common
Stock Certificate of Nevada Gold & Casinos, Inc. (filed previously as
Exhibit 4.1 to the company’s Form S-8/A, file no. 333-79867)
|
|
|
|
4.5
|
|
Second
Amended and Restated Nevada Gold & Casinos, Inc. 1999 Stock Option
Plan (filed previously as Exhibit 4.6 to the company’s Form S-8, file no.
333-126027)
|
|
Second
Amended and Restated Operating Agreement of Isle of Capri Blackhawk
L.L.C.
(filed previously as Exhibit 10.1 to Form 10-K filed July 14, 2004)
|
|
|
|
|
10.2
|
|
First
Amended and Restated Members Agreement dated April 22, 2003 by and
between
Casino America of Colorado, Inc., Casino America, Inc., Blackhawk
Gold,
Ltd., and Nevada Gold & Casinos, Inc. (filed previously as Exhibit
10.2 to Form 10-K filed July 14, 2004)
|
|
|
|
10.3
|
|
License
Agreement dated July 29, 1997 by and between Casino America, Inc.
and Isle
of Capri Black Hawk L.L.C. (filed previously as Exhibit 10.5 to the
company’s Form 10-QSB, filed November 14, 1997)
|
|
|
|
10.4
|
|
Form
of Indemnification Agreement between Nevada Gold & Casinos, Inc. and
each officer and director (filed previously as Exhibit 10.5 to the
company’s form 10-QSB, filed February 14, 2002)
|
|
|
|
10.5
|
|
Second
Amended and Restated Nevada Gold & Casinos, Inc. 1999 Stock Option
Plan (filed previously as Exhibit 4.6 to Form S-8, file no. 333-126027)
|
|
|
|
10.9
|
|
Investment
Agreement dated April 21, 2005 by and among Casino Development &
Management Company, LLC, Thomas C. Wilmot, Buena Vista Development
Company, LLC and Nevada Gold BVR, L.L.C
|
|
|
|
10.10
|
|
Amended
and Restated Operating Agreement dated April 21, 2005, by and between
Casino Development & Management Company, LLC and Nevada Gold BVR,
L.L.C.
|
|
|
|
10.11
|
|
Promissory
Note dated May 4, 2005, in the amount of $14,810,200 executed by
Buena
Vista Development Company, LC as maker and payable to Nevada Gold
BVR,
L.L.C.
|
|
|
|
10.13
|
|
Employment
Agreement by and between Nevada Gold & Casinos, Inc., and Jon A.
Arnesen, dated as of August 31, 2005 (filed previously as Exhibit
10.13 to
the Company's Form 10-Q/A, filed December 16, 2005)
|
|
|
|
10.15
|
|
Amended
and Restated Credit Facility dated January 19, 2006 (portions of
this
exhibit have been omitted and filed separately with the Securities
and
Exchange Commission pursuant to a request for confidential treatment
in
accordance with Rule 24b-2 under the Exchange Act) (filed previously
as
Exhibit 10.15 to the Company's Form 8-K, filed January 25, 2006)
|
|
|
|
10.16 (**)
|
|
Form
of Guarantee of Credit Facility among Nevada Gold and Casinos, Inc.;
each
of Black Hawk Gold, LTD, Gold River, LLC, Nevada Gold BVR, LLC, and
Nevada
Gold NY, Inc., and the Lender signing as a party thereto (portions
of this
exhibit have been omitted and filed separately with the Securities
and
Exchange Commission pursuant to a request for confidential treatment
in
accordance with Rule 24b-2 under the Exchange Act) (filed previously
as
Exhibit 10.16 to Form 10-Q filed March 3, 2006)
|
|
|
|
10.17 (**)
|
|
January
2006 Security Agreement dated January 19, 2006, by and between Nevada
Gold
& Casinos, Inc. , its wholly-owned subsidiary, Black Hawk Gold, Ltd.,
and the Lender listed as a party thereto (portions of this exhibit
have
been omitted and filed separately with the Securities and Exchange
Commission pursuant to a request for confidential treatment in accordance
with Rule 24b-2 under the Exchange Act) (filed previously as Exhibit
10.17
to Form 10-Q filed March 3, 2006)
|
|
|
|
10.18 (**)
|
|
Commercial
Pledge Agreement dated January 19, 2006, among Nevada Gold & Casinos,
Inc., Black Hawk Gold, LTD, and the Lender listed as a party thereto
(portions of this exhibit have been omitted and filed separately
with the
Securities and Exchange Commission pursuant to a request for confidential
treatment in accordance with Rule 24b-2 under the Exchange Act) (filed
previously as Exhibit 10.18 to Form 10-Q filed March 3, 2006).
|
|
|
|
10.19 (**)
|
|
Commercial
Pledge Agreement dated January 19, 2006, among Nevada Gold & Casinos,
Inc., Nevada Gold BVR, and the Lender listed as a party thereto (portions
of this exhibit have been omitted and filed separately with the Securities
and Exchange Commission pursuant to a request for confidential treatment
in accordance with Rule 24b-2 under the Exchange Act) (filed previously
as
Exhibit 10.19 to Form 10-Q filed March 3, 2006).
|
10.20 (**)
|
|
Commercial
Pledge Agreement dated January 19, 2006 among Nevada Gold & Casinos,
Inc., Gold River, LLC, and the Lender listed as a party thereto (portions
of this exhibit have been omitted and filed separately with the Securities
and Exchange Commission pursuant to a request for confidential treatment
in accordance with Rule 24b-2 under the Exchange Act) (filed previously
as
Exhibit 10.20 to Form 10-Q filed March 3, 2006).
|
|
|
|
10.21 (**)
|
|
Commercial
Pledge Agreement dated January 19, 2006, among Nevada Gold & Casinos,
Inc., Nevada Gold NY, Inc., and the Lender listed as a party thereto
(portions of this exhibit have been omitted and filed separately
with the
Securities and Exchange Commission pursuant to a request for confidential
treatment in accordance with Rule 24b-2 under the Exchange Act) (filed
previously as Exhibit 10.21 to Form 10-Q filed March 3, 2006).
|
|
Amended
and Restated Operating Agreement of American Racing and Entertainment,
L.L.C. dated effective as of March 1 2006, by and between Nevada
Gold NY,
Inc., Track Power, Inc. and Southern Tier Acquisition II LLC (filed
previously as Exhibit 10.23 to Form 10-Q filed March 3, 2006).
|
|
|
|
|
10.25
|
|
Unconditional
and Continuing Guaranty Agreement dated May 1, 2006, by Jeffrey Gural
and
Nevada Gold & Casinos, Inc., to and for the benefit of Vestin
Mortgage, Inc. (previously filed as Exhibit 10.25 to Form 8-K filed
May 5,
2006).
|
10.27 (+)
|
|
Employment
Agreement dated November 27, 2006 by and between Robert B. Sturges
and
Nevada Gold & Casinos, Inc. (filed previously as Exhibit 10.27 to Form
10-Q filed December 15, 2006)
|
|
|
|
10.27A (+)
|
|
Amendment
to the Employment Agreement dated August 30, 2007 by and between
Robert B.
Sturges and Nevada Gold & Casinos, Inc. (filed previously as Exhibit
99.1 to Form 8-K filed August 31, 2007)
|
|
|
|
10.27B (+)
|
|
Amendment
to the Employment Agreement dated October 30, 2007 by and between
Robert
B. Sturges and Nevada Gold & Casinos, Inc. (filed previously as
Exhibit 99.1 to Form 8-K filed October 30, 2007)
|
|
|
|
10.27C (+)
|
|
Second
Amendment to the Employment Agreement dated January 23, 2008 by and
between Robert B. Sturges and Nevada Gold & Casinos, Inc. (filed
previously as Exhibit 10.1 to Form 8-K filed January 24, 2008)
|
|
|
|
10.28 (+)
|
|
Employment
Agreement dated October 24, 2006 by and between James J. Kohn and
Nevada
Gold & Casinos, Inc. (filed previously as Exhibit 10.28 to Form 10-Q
filed March 9, 2007)
|
|
|
|
10.29 (+)
|
|
Employment
Agreement dated , December 29, 2006 by and between Ernest E. East
and
Nevada Gold & Casinos, Inc. (filed previously as Exhibit 10.28 to Form
10-Q filed March 9, 2007)
|
10.30 (+)
|
|
Separation
Agreement and Release between Nevada Gold & Casinos, Inc. and H.
Thomas Winn (filed previously as Exhibit 10.1 to Form 8-K filed July
9,
2007)
|
|
|
|
10.31
|
|
Mutual
Release between River Rock Entertainment Authority and Dry Creek
Casino,
LLC (filed previously as Exhibit 10.1 to Form 8-K filed March 5,
2007)
|
10.33
|
|
Purchase
and Sale Agreement among Nevada Gold & Casinos, Inc. Nevada Gold NY,
Inc., Southern Tier Acquisition, LLC and Oneida Entertainment LLC
(filed
previously as Exhibit 10.1 to Form 8-K filed June 21, 2007)
|
|
|
|
10.34
|
|
Amendment
to the Amended and Restated Credit Facility dated January 19, 2006
among
Nevada Gold & Casinos, Inc., Black Hawk Gold, Ltd. and Louise H.
Rogers dated July 30, 2007 (filed previously as Exhibit 10.1 to Form
8-K
filed July 30, 2007)
|
|
|
|
10.35
|
|
Amendment
to the Amended and Restated Credit Facility dated January 19, 2006
between
Nevada Gold & Casinos, Inc. and Louise H. Rogers dated October 12,
2007 (filed previously as Exhibit 10.1 to Form 8-K filed October
15, 2007)
|
|
|
|
10.35A
|
|
Amendment
to the Amended and Restated Credit Facility dated January 19, 2006
between
Nevada Gold & Casinos, Inc. and Louise H. Rogers dated December 20,
2007 (filed previously as Exhibit 10.1 to Form 8-K filed December
21,
2007)
|
|
|
|
10.36
|
|
Agreement
Regarding Use of Proceeds of IC-BH Sale and Regarding Remaining Amount
Due
Under the Amended and Restated Credit Facility among Nevada Gold
&
Casinos, Inc., Black Hawk Gold, Ltd. and Louise H. Rogers dated November
13, 2007 (filed previously as Exhibit 10.1 to Form 8-K filed November
13,
2007)
|
10.37
|
|
Amendment
to the January 2006 Security Agreement among Nevada Gold & Casinos,
Inc., Black Hawk Gold, Ltd. and Louise H. Rogers dated November 13,
2007
(filed previously as Exhibit 10.2 to Form 8-K filed November 13,
2007)
|
|
|
|
10.38
|
|
Agreement
Regarding Use of Proceeds from RCI/CCH Notes Receivable between Nevada
Gold & Casinos, Inc. and Louise H. Rogers dated November 13, 2007
(filed previously as Exhibit 10.3 to Form 8-K filed November 13,
2007)
|
|
|
|
10.39
|
|
Promissory
Note issued by Nevada Gold & Casinos, Inc. to Louise H. Rogers dated
November 13, 2007 (filed previously as Exhibit 10.4 to Form 8-K filed
November 13, 2007)
|
|
Unit
Purchase Agreement among Nevada Gold & Casinos, Inc., Black Hawk Gold,
Ltd., Casino America of Colorado, Inc. and Isle of Capri Casinos,
Inc.
dated November 13, 2007 (filed previously as Exhibit 10.5 to Form
8-K
filed November 13, 2007)
|
|
|
|
|
10.41
|
|
Agreement
of Sale between Columbia Properties Vicksburg, LLC and Nevada Gold
Vicksburg, LLC dated November 13, 2007 (filed previously as Exhibit
10.6
to Form 8-K filed November 13, 2007)
|
10.42
|
Settlement
Agreement and Release among Nevada Gold & Casinos, Inc., American
Heritage, Inc. and Frederic C. Gillmann dated April 15, 2008 (filed
previously as Exhibit 10.1 to Form 8-K filed April 16,
2008)
|
|
10.43
|
Agreement
Regarding Loans effective March 1, 2008 between Nevada Gold & Casinos,
Inc. and Louise H. Rogers (filed previously as Exhibit 10.1 to Form
8-K
filed June 17, 2008)
|
|
|
|
|
10.44
|
Amended
and Restated Security Agreement effective March 1, 2008 between Nevada
Gold & Casinos, Inc. and Louise H. Rogers (filed previously as Exhibit
10.2 to Form 8-K filed June 17, 2008)
|
|
10.45
|
Schedule
of Collateral, Notes, Security Interests and Ownership Interests
effective
March 1, 2008 between Nevada Gold & Casinos, Inc. and Louise H. Rogers
(filed previously as Exhibit 10.3 to Form 8-K filed June 17,
2008)
|
|
10.46
|
Promissory
Note issued by Nevada Gold & Casinos, Inc. to Louise H. Rogers
effective March 1, 2008 (filed previously as Exhibit 10.4 to Form
8-K
filed June 17, 2008)
|
|
31.1(*)
|
|
Chief
Executive Officer Certification Pursuant to Section 13a-14 of the
Securities Exchange Act.
|
|
|
|
31.2(*)
|
|
Chief
Financial Officer Certification Pursuant to Section 13a-14 of the
Securities Exchange Act.
|
|
|
|
32.1(*)
|
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002.
|
|
|
|
32.2(*)
|
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002.
|
+
|
Management
contract or compensatory plan, or arrangement.
|
*
|
Filed
herewith.
|
**
|
Portions
of these exhibits have been omitted pursuant to a request for confidential
treatment.
|
|
Nevada
Gold & Casinos, Inc.
|
|
|
|
|
|
By:
|
/s/
James J. Kohn
|
|
James
J. Kohn
|
|
|
Chief
Financial Officer
|
|
|
|
|
|
Date:
July 24, 2008
|
Signature
|
Title
|
Date
|
||
/s/ JOSEPH A. JULIANO
Joseph A. Juliano
|
Chairman of the Board of Directors
|
July 24, 2008
|
||
/s/ WILLIAM J. SHERLOCK
William J. Sherlock
|
Director
|
July 24, 2008
|
||
/s/ WILLIAM G. JAYROE
William G. Jayroe
|
Director
|
July 24, 2008
|
||
/s/ H. THOMAS WINN
H. Thomas Winn
|
Director
|
July 24, 2008
|
||
/s/ FRANCIS M. RICCI
Francis M. Ricci
|
Director
|
July 24, 2008
|
||
/s/ WAYNE H. WHITE
Wayne H. White
|
Director
|
July 24, 2008
|
||
/s/ ROBERT B. STURGES
Robert B. Sturges
|
Director and Chief Executive Officer
(principal executive officer)
|
July 24, 2008
|
||
/s/ JAMES J. KOHN
James J. Kohn
|
EVP and Chief Financial Officer (principal
financial officer and principal accounting
officer)
|
July 24, 2008
|
Page
|
|
Consolidated
Financial Statements of Nevada Gold & Casinos, Inc.
|
|
Report
of Independent Registered Public Accounting Firm
|
37
|
Consolidated
Balance Sheets as of April 27, 2008 and April 29, 2007
|
38
|
Consolidated
Statements of Operations for fiscal years ended April 27, 2008,
April 29,
2007 and April 30, 2006
|
39
|
Consolidated
Statements of Stockholders’ Equity for fiscal years ended April 27, 2008,
April 29, 2007 and April 30, 2006
|
40
|
Consolidated
Statements of Cash Flows for fiscal years ended April 27, 2008,
April 29,
2007 and April 30, 2006
|
41
|
Notes
to Consolidated Financial Statements
|
42
|
Consolidated
Financial Statements of Isle of Capri Black Hawk, L.L.C.
|
|
Report
of Independent Registered Public Accounting Firm
|
65
|
Consolidated
Balance Sheets as of January 27, 2008 and April 29, 2007
|
66
|
Consolidated
Statements of Income for the fiscal years ended January 27, 2008,
April
29, 2007 and April 30, 2006
|
67
|
Consolidated
Statements of Members' Equity for the fiscal years ended January
27, 2008,
April 29, 2007, and April 30, 2006
|
68
|
Consolidated
Statements of Cash Flows for the fiscal years ended January 27,
2008,
April 29, 2007 and April 30, 2006
|
69
|
Notes
to Consolidated Financial Statements
|
70
|
Consolidated
Financial Statements of American Racing and Entertainment, LLC
and
Subsidiaries
|
|
Independent
Auditors’ Report
|
82
|
Consolidated
Balance Sheet as of December 31, 2006
|
83
|
Consolidated
Statement of Operations for the year ended December 31,
2006
|
85
|
Consolidated
Statement of Changes in Equity for the year ended December 31,
2006
|
86
|
Consolidated
Statement of Cash Flows for the year ended December 31
,2006
|
87
|
Notes
to Consolidated Financial Statements
|
89
|
/s/
Pannell Kerr Forster of Texas, P.C.
|
|
Houston,
Texas
|
July
23, 2008
|
April 27,
|
April 29,
|
||||||
2008
|
2007
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
1,396,313
|
$
|
2,803,560
|
|||
Restricted
cash
|
13,014,000
|
1,050,000
|
|||||
Accounts
receivable
|
2,313,593
|
397,145
|
|||||
Accounts
receivable - affilates
|
57,359
|
124,685
|
|||||
Prepaid
expenses
|
369,025
|
474,933
|
|||||
Notes
receivable, current portion
|
1,100,000
|
—
|
|||||
Notes
receivable - development projects, current portion
|
—
|
1,357,904
|
|||||
Other
current assets
|
54,446
|
55,055
|
|||||
Total
current assets
|
18,304,736
|
6,263,282
|
|||||
Investments
in unconsolidated affiliates
|
154,969
|
35,201,419
|
|||||
Investments
in unconsolidated affiliates held for sale
|
—
|
400,489
|
|||||
Investments
in development projects
|
2,407,562
|
323,202
|
|||||
Investments
in development projects held for sale
|
3,437,932
|
3,914,765
|
|||||
Notes
receivable
|
1,100,000
|
—
|
|||||
Notes
receivable - affiliates
|
3,521,066
|
3,521,066
|
|||||
Notes
receivable - development projects, net of current portion
|
16,510,200
|
18,012,737
|
|||||
Goodwill
|
5,462,918
|
5,462,918
|
|||||
Property
and equipment, net of accumulated depreciation
|
|||||||
of
$1,808,883 and $1,281,191 at April 27, 2008 and
|
|||||||
April
29, 2007, respectively
|
1,327,275
|
2,063,026
|
|||||
Deferred
tax asset
|
1,885,726
|
—
|
|||||
Other
assets
|
6,780,317
|
4,868,442
|
|||||
Total
assets
|
$
|
60,892,701
|
$
|
80,031,346
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable and accrued liabilities
|
$
|
1,097,277
|
$
|
1,540,781
|
|||
Accrued
interest payable
|
115,027
|
21,211
|
|||||
Other
accrued liabilities
|
203,071
|
378,937
|
|||||
Guaranty
liabilities
|
—
|
4,610,000
|
|||||
Taxes
payable
|
3,911,475
|
—
|
|||||
Long-term
debt, current portion
|
—
|
2,066,518
|
|||||
Total
current liabilities
|
5,326,850
|
8,617,447
|
|||||
Long-term
debt, net of current portion and discount
|
15,550,000
|
55,021,031
|
|||||
Deferred
income
|
—
|
8,591
|
|||||
Other
liabilities
|
56,505
|
742,991
|
|||||
Total
liabilities
|
20,933,355
|
64,390,060
|
|||||
Commitments
and contingencies
|
—
|
—
|
|||||
Stockholders'
equity:
|
|||||||
Common
stock, $0.12 par value per share; 50,000,000
|
|||||||
shares
authorized; 13,935,330 shares issued and
|
|||||||
12,939,130
shares outstanding at April 27, 2008
|
|||||||
and
April 29, 2007, respectively
|
1,672,240
|
1,672,240
|
|||||
Additional
paid-in capital
|
19,092,706
|
18,484,448
|
|||||
Retained
earnings
|
29,401,890
|
5,694,088
|
|||||
Treasury
stock, 996,200 shares at April 27, 2008 and April 29, 2007, respectively,
at cost
|
(10,216,950
|
)
|
(10,216,950
|
)
|
|||
Accumulated
other comprehensive income
|
9,460
|
7,460
|
|||||
Total
stockholders' equity
|
39,959,346
|
15,641,286
|
|||||
Total
liabilities and stockholders' equity
|
$
|
60,892,701
|
$
|
80,031,346
|
Fiscal Years Ended
|
||||||||||
April 27,
|
April 29,
|
April 30,
|
||||||||
2008
|
2007
|
2006
|
||||||||
Revenues:
|
||||||||||
Casino
|
$
|
6,636,652
|
$
|
6,253,491
|
$
|
5,653,340
|
||||
Food
and beverage
|
1,414,423
|
1,295,157
|
1,471,816
|
|||||||
Other
|
101,203
|
153,305
|
126,078
|
|||||||
Credit
enhancement and management fees
|
40,174
|
6,651,304
|
7,348,651
|
|||||||
Gross
revenues
|
8,192,452
|
14,353,257
|
14,599,885
|
|||||||
Less
promotional allowances
|
(1,459,539
|
)
|
(1,294,458
|
)
|
(1,450,664
|
)
|
||||
Net
revenues
|
6,732,913
|
13,058,799
|
13,149,221
|
|||||||
Operating
expenses:
|
||||||||||
Casino
|
1,935,791
|
1,655,837
|
2,566,306
|
|||||||
Food
and beverage
|
674,961
|
721,360
|
863,703
|
|||||||
Marketing
and administrative
|
2,900,887
|
3,094,554
|
1,935,257
|
|||||||
Facility
|
377,608
|
323,906
|
276,304
|
|||||||
Corporate
expense
|
5,001,190
|
7,203,198
|
5,778,507
|
|||||||
Legal
expenses
|
871,428
|
1,489,967
|
1,668,311
|
|||||||
Depreciation
and amortization
|
743,783
|
1,112,718
|
1,018,699
|
|||||||
Write-off
of notes receivable related to gaming projects
|
4,026,893
|
3,235,297
|
1,574,452
|
|||||||
Impairment
of equity investment
|
308,350
|
125,000
|
-
|
|||||||
Write-off
of project development cost
|
-
|
495,982
|
286,653
|
|||||||
Other
|
67,439
|
85,296
|
126,266
|
|||||||
Total
operating expenses
|
16,908,330
|
19,543,115
|
16,094,458
|
|||||||
Operating
loss
|
(10,175,417
|
)
|
(6,484,316
|
)
|
(2,945,237
|
)
|
||||
Non-operating
income (expenses):
|
||||||||||
Earnings
(loss) from unconsolidated affiliates
|
4,055,446
|
(3,405,539
|
)
|
6,917,818
|
||||||
Gain
on sale of equity in investments and marketable
securities
|
40,715,552
|
42,226
|
167,948
|
|||||||
Gain
on termination of development contract
|
-
|
245,499
|
-
|
|||||||
Gain
on termination of development and loan agreement
|
-
|
10,264,006
|
-
|
|||||||
Interest
expense, net
|
(2,620,983
|
)
|
(3,553,052
|
)
|
(2,248,550
|
)
|
||||
Loss
on extinguishment of debt
|
(203,160
|
)
|
-
|
-
|
||||||
Minority
interest
|
-
|
(4,301,050
|
)
|
(1,308,867
|
)
|
|||||
Income
(loss) before income tax expense
|
31,771,438
|
(7,192,226
|
)
|
583,112
|
||||||
Income
tax expense
|
||||||||||
Current
|
9,949,362
|
170,347
|
-
|
|||||||
Deferred
and change in valuation allowance
|
(1,885,726
|
)
|
1,592,827
|
211,251
|
||||||
Total
income tax expense
|
8,063,636
|
1,763,174
|
211,251
|
|||||||
Net
income (loss)
|
$
|
23,707,802
|
$
|
(8,955,400
|
)
|
$
|
371,861
|
|||
Per
share information:
|
||||||||||
Net
income (loss) per common share - basic
|
$
|
1.83
|
$
|
(0.69
|
)
|
$
|
0.03
|
|||
Net
income (loss) per common share - diluted
|
$
|
1.83
|
$
|
(0.69
|
)
|
$
|
0.03
|
|||
Basic
weighted average number of shares outstanding
|
12,939,130
|
12,937,222
|
12,975,697
|
|||||||
Diluted
weighted average number of shares outstanding
|
12,945,151
|
12,937,222
|
13,243,750
|
Accumulated
|
||||||||||||||||||||||
Additional
|
Other
|
Total
|
||||||||||||||||||||
Common Stock
|
Paid-in
|
Retained
|
Treasury
|
Comprehensive
|
Stockholders'
|
|||||||||||||||||
Shares
|
Amount
|
Capital
|
Earnings
|
Stock
|
Income (loss)
|
Equity
|
||||||||||||||||
Balance
at April 24, 2005
|
12,755,203
|
1,530,624
|
14,817,101
|
14,501,728
|
—
|
83,749
|
30,933,202
|
|||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||
Net
income
|
—
|
—
|
—
|
371,861
|
—
|
—
|
371,861
|
|||||||||||||||
Other
comprehensive income on interest
|
||||||||||||||||||||||
rate
swap, net of tax benefit
|
—
|
—
|
—
|
—
|
—
|
(83,749
|
)
|
(83,749
|
)
|
|||||||||||||
Unrealized
loss on securities available
|
||||||||||||||||||||||
for
sale, net of tax benefit
|
—
|
—
|
—
|
—
|
—
|
(841
|
)
|
(841
|
)
|
|||||||||||||
Comprehensive
income
|
|
|
|
|
|
|
287,271
|
|||||||||||||||
Purchase
of treasury stock (942,000
|
||||||||||||||||||||||
shares),
at cost
|
—
|
—
|
—
|
—
|
(9,781,669
|
)
|
—
|
(9,781,669
|
)
|
|||||||||||||
Stock
issued for debt conversion, net of
|
||||||||||||||||||||||
issuing
cost
|
1,106,488
|
132,779
|
3,087,160
|
—
|
—
|
—
|
3,219,939
|
|||||||||||||||
Exercise
of stock options
|
22,500
|
2,700
|
59,000
|
—
|
—
|
—
|
61,700
|
|||||||||||||||
Exercise
of stock options on cashless basis
|
28,139
|
3,376
|
(3,376
|
)
|
—
|
—
|
—
|
—
|
||||||||||||||
Tax
benefit associated with option and
|
||||||||||||||||||||||
warrant
exercises
|
—
|
—
|
162,747
|
—
|
—
|
—
|
162,747
|
|||||||||||||||
Balance
at April 30, 2006
|
13,912,330
|
1,669,479
|
18,122,632
|
14,873,589
|
(9,781,669
|
)
|
(841
|
)
|
24,883,190
|
|||||||||||||
Comprehensive
loss:
|
||||||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
(8,955,400
|
)
|
—
|
—
|
(8,955,400
|
)
|
|||||||||||||
Adjustment
for sale of securities
|
—
|
—
|
—
|
—
|
—
|
841
|
841
|
|||||||||||||||
Unrealized
gain on securities available
|
||||||||||||||||||||||
for
sale, net of tax benefit
|
—
|
—
|
—
|
—
|
—
|
7,460
|
7,460
|
|||||||||||||||
Comprehensive
loss
|
(8,947,099
|
)
|
||||||||||||||||||||
Adoption
of accounting pronouncement, net of taxes
|
—
|
—
|
—
|
(224,101
|
)
|
—
|
—
|
(224,101
|
)
|
|||||||||||||
Purchase
of treasury stock (54,200
|
||||||||||||||||||||||
shares),
at cost
|
—
|
—
|
—
|
—
|
(435,281
|
)
|
—
|
(435,281
|
)
|
|||||||||||||
Restricted
stock issued to consultant
|
15,000
|
1,800
|
95,950
|
—
|
—
|
—
|
97,750
|
|||||||||||||||
Exercise
of stock options
|
8,000
|
961
|
21,040
|
—
|
—
|
—
|
22,001
|
|||||||||||||||
Stock
based compensation
|
—
|
—
|
241,189
|
—
|
—
|
—
|
241,189
|
|||||||||||||||
Tax
benefit associated with option exercises
|
—
|
—
|
3,637
|
—
|
—
|
—
|
3,637
|
|||||||||||||||
Balance
at April 29, 2007
|
13,935,330
|
1,672,240
|
18,484,448
|
5,694,088
|
(10,216,950
|
)
|
7,460
|
15,641,286
|
||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||
Net
Income
|
—
|
—
|
—
|
23,707,802
|
—
|
—
|
23,707,802
|
|||||||||||||||
Unrealized
gain on securities available
|
||||||||||||||||||||||
for
sale, net of tax benefit
|
—
|
—
|
—
|
—
|
—
|
2,000
|
2,000
|
|||||||||||||||
Comprehensive
loss
|
23,709,802
|
|||||||||||||||||||||
Stock
options issued as severance
|
199,587
|
—
|
—
|
—
|
199,587
|
|||||||||||||||||
Stock
based compensation
|
—
|
—
|
408,671
|
—
|
—
|
—
|
408,671
|
|||||||||||||||
Balance
at April 27, 2008
|
13,935,330
|
$
|
1,672,240
|
$
|
19,092,706
|
$
|
29,401,890
|
$
|
(10,216,950
|
)
|
$
|
9,460
|
$
|
39,959,346
|
Fiscal Years Ended
|
||||||||||
April 27,
|
April 29,
|
April 30,
|
||||||||
2008
|
2007
|
2006
|
||||||||
Cash
flows from operating activities:
|
||||||||||
Net
income (loss)
|
$
|
23,707,802
|
$
|
(8,955,400
|
)
|
$
|
371,861
|
|||
Adjustments
to reconcile net income (loss) to net cash
|
||||||||||
provided
by (used in) operating activities:
|
||||||||||
Depreciation
|
743,783
|
773,375
|
548,644
|
|||||||
Amortization
of capitalized development costs
|
—
|
339,342
|
470,055
|
|||||||
Amortization
- Stock Options
|
408,671
|
338,939
|
—
|
|||||||
Write-off
of notes receivable and accrued interest
|
4,044,693
|
2,912,614
|
1,574,452
|
|||||||
(Gain
on settlement) write-off of project development costs
|
(14,500
|
)
|
495,982
|
286,653
|
||||||
Impairment
of equity investment
|
308,350
|
125,000
|
—
|
|||||||
Warrants
and options issued, beneficial conversion and
|
||||||||||
amortization
of deferred loan issuance costs
|
764,329
|
601,980
|
394,854
|
|||||||
Gain
on sale of equity investments, marketable securities
|
||||||||||
and
assets, net
|
(40,715,552
|
)
|
(42,226
|
)
|
(167,948
|
)
|
||||
Gain
on termination of development contracts
|
—
|
(10,509,505
|
)
|
—
|
||||||
Minority
interest
|
—
|
4,301,050
|
1,308,867
|
|||||||
Distributions
from unconsolidated affiliates
|
2,555,000
|
2,215,000
|
2,914,000
|
|||||||
(Earnings)
loss from unconsolidated affiliates
|
(4,055,447
|
)
|
3,405,539
|
(6,917,818
|
)
|
|||||
Loss
on extinguishment of debt
|
203,160
|
—
|
—
|
|||||||
Deferred
income tax expense
|
(1,885,726
|
)
|
1,594,559
|
211,251
|
||||||
Income
tax refund
|
—
|
—
|
113,288
|
|||||||
Changes
in operating assets and liabilities:
|
||||||||||
Receivables
and other assets
|
(1,604,249
|
)
|
(1,026,090
|
)
|
(1,975,867
|
)
|
||||
Accounts
payable and accrued liabilities
|
2,980,089
|
|
177,944
|
1,211,543
|
||||||
Net
cash provided by (used in) operating activities
|
(12,559,597
|
)
|
(3,251,897
|
)
|
343,835
|
|||||
Cash
flows from investing activities:
|
||||||||||
Purchases
of real estate and assets held for development
|
(2,303,208
|
)
|
(566,122
|
)
|
(664,430
|
)
|
||||
Advances
on development projects held for sale
|
(3,979
|
)
|
—
|
—
|
||||||
Equity
investment in unconsolidated affiliates
|
—
|
—
|
(10,189,800
|
)
|
||||||
Purchase
of property and equipment
|
(154,520
|
)
|
(314,514
|
)
|
(2,790,905
|
)
|
||||
Purchase
of marketable securities
|
—
|
—
|
(813,199
|
)
|
||||||
Net
proceeds from sale of fixed assets
|
30,533
|
53,050
|
—
|
|||||||
Net
proceeds from sale of equity investments, marketable securities and
assets
securities and assets
|
66,810,073
|
180,132
|
839,679
|
|||||||
Net
proceeds from sale of development projects
|
500,000
|
—
|
—
|
|||||||
Net
proceeds from termination of development contracts
|
—
|
12,818,822
|
—
|
|||||||
Acquisition
of Colorado Grande, net of cash acquired
|
—
|
—
|
(638,705
|
)
|
||||||
Advances
on notes receivable
|
—
|
(116,722
|
)
|
(18,339,303
|
)
|
|||||
Collections
of notes receivable
|
—
|
500,739
|
941,392
|
|||||||
Advances
on notes receivable - affiliates
|
—
|
(1,600,000
|
)
|
(23,975
|
)
|
|||||
Collections
of notes receivable - affiliates
|
—
|
316,033
|
364,012
|
|||||||
Investment
in restricted cash
|
(11,950,000
|
)
|
(1,050,000
|
)
|
—
|
|||||
Investment
in certificate of deposit
|
(14,000
|
)
|
—
|
—
|
||||||
Net
cash provided by (used in) investing activities
|
52,914,899
|
10,221,418
|
(31,315,234
|
)
|
||||||
Cash
flows from financing activities:
|
||||||||||
Repayment
on term loans
|
(46,037,549
|
)
|
(6,379,111
|
)
|
(2,744,216
|
)
|
||||
Proceeds
from term loans
|
2,000,000
|
-
|
-
|
|||||||
Borrowing
on credit facilities, net
|
2,500,000
|
3,000,000
|
47,584,328
|
|||||||
Deferred
loan issuance costs
|
(225,000
|
)
|
(90,000
|
)
|
(1,205,265
|
)
|
||||
Acquisition
of common stock
|
—
|
(435,281
|
)
|
(9,781,669
|
)
|
|||||
Cash
proceeds from exercise of stock options and warrants
|
—
|
22,001
|
61,700
|
|||||||
Issuing
cost related to debt conversion to equity
|
—
|
—
|
(99,525
|
)
|
||||||
Cash
distribution to minority interest owners
|
—
|
(4,579,724
|
)
|
(1,436,497
|
)
|
|||||
Net
cash provided by (used in) financing activities
|
(41,762,549
|
)
|
(8,462,115
|
)
|
32,378,856
|
|||||
Net
increase (decrease) in cash and cash equivalents
|
(1,407,247
|
)
|
(1,492,594
|
)
|
1,407,457
|
|||||
Cash
and cash equivalents at beginning of period
|
2,803,560
|
4,296,154
|
2,888,697
|
|||||||
Cash
and cash equivalents at end of period
|
$
|
1,396,313
|
$
|
2,803,560
|
$
|
4,296,154
|
||||
Supplemental
cash flow information:
|
||||||||||
Cash
paid for interest
|
$
|
3,498,078
|
$
|
5,217,576
|
$
|
3,908,321
|
||||
Income
tax payments
|
$
|
6,037,916
|
$
|
170,346
|
$
|
—
|
||||
Non-cash
financing activities:
|
||||||||||
Note
payable issued for the purchase of Colorado Grande Casino
|
$
|
—
|
$
|
—
|
$
|
5,900,000
|
||||
Debt
conversion to equity
|
$
|
—
|
$
|
—
|
$
|
3,317,499
|
||||
Note
receivable converted into equity investment in American
Racing
|
$
|
—
|
$
|
1,400,000
|
$
|
—
|
||||
Record
fair value of guaranty liabilities
|
$
|
—
|
$
|
4,610,000
|
$
|
—
|
||||
Equity
investment conversion to accounts receivable
|
$
|
3,897,183
|
$
|
—
|
$
|
—
|
||||
Extinguishment
of guaranty with sale of American Racing
|
$
|
4,610,000
|
$
|
—
|
$
|
—
|
||||
Stock
options issued in settlement of severance obligation
|
$
|
199,587
|
$
|
—
|
$
|
—
|
||||
Receivable
issued to purchasers of unconsolidated affiliate
|
$
|
2,200,000
|
$
|
—
|
$
|
—
|
||||
Unrealized
gain (loss) on marketable securities
|
$
|
2,000
|
$
|
7,460
|
$
|
(841
|
) | |||
Capital
leases
|
$
|
68,004
|
$
|
—
|
$
|
—
|
||||
Investment
in unconsolidated affiliate exchanged for forgiveness
|
||||||||||
of
accouts payable
|
$
|
284,000
|
$
|
—
|
$
|
—
|
April 27,
|
April 29,
|
Service Life
|
||||||||
2008
|
2007
|
in Years
|
||||||||
Leasehold
improvements
|
$
|
333,431
|
$
|
499,557
|
7-25
|
|||||
Gaming
equipment
|
1,852,038
|
1,752,225
|
3-5
|
|||||||
Furniture
and office equipment
|
908,689
|
1,050,435
|
3-7
|
|||||||
Land
|
42,000
|
42,000
|
||||||||
3,136,158
|
3,344,217
|
|||||||||
Less
accumulated depreciation
|
(1,808,883
|
)
|
(1,281,191
|
)
|
||||||
Property
and equipment, net
|
$
|
1,327,275
|
$
|
2,063,026
|
Fiscal Year
Ended
April 27, 2008
|
Fiscal Year
Ended
April 29, 2007
|
Fiscal Year
Ended
April 30, 2006
|
||||||||
Food
and beverage
|
$
|
652,705
|
$
|
609,938
|
$
|
923,841
|
||||
Other
|
8,616
|
16,479
|
22,012
|
|||||||
Total
cost of complimentary services
|
$
|
661,321
|
$
|
626,417
|
$
|
945,853
|
(1)
|
Separate
financial statements for this entity are included herein. On January
27,
2008, we sold our ownership interest in IC-BH to the
ISLE.
|
(2)
|
Equity
method of accounting is utilized despite our ownership interest being
greater than 50%. Effective with Route 66 Casinos’ calendar quarter ended
September 30, 2005, we discontinued the recording of any estimated
earnings due to the sale and the termination of the equipment leases.
|
(3)
|
Represents
our equity investment in a racing and gaming development project.
On June
14, 2007, we sold our ownership interest to two of our
partners.
|
(4)
|
This
is an investment in a gaming development project. At May 5, 2007,
our
ownership interest increased to 40%.
|
(5)
|
Represents
our equity investment in a real estate investment and development
project.
This asset was sold as of January 8,
2008
|
(6)
|
Investment
in RCI was reduced to zero in fiscal year 2000. This asset is held
for
sale as of April 27, 2008. We increased our ownership interest to
56%
effective May 16, 2008.
|
Development Projects: |
April 27,
2008
|
April 29,
2007
|
April 27,
2008
|
April 29,
2007
|
|||||||||
(Percent)
|
|||||||||||||
Gold
Mountain Development, L.L.C. (1)
|
100
|
100
|
3,437,932
|
3,433,953
|
|||||||||
Goldfield
Resources, Inc. (2)
|
100
|
100
|
-
|
480,812
|
|||||||||
Nevada
Gold Vicksburg, LLC (3)
|
100
|
-
|
2,191,899
|
-
|
|||||||||
Other
(4)
|
|
|
215,663
|
323,202
|
|||||||||
Total
investments– development projects
|
$
|
5,845,494
|
$
|
4,237,967
|
(1)
|
Acquisition
and development costs incurred for 270 acres of real property in
the
vicinity of Black Hawk, Colorado. See discussion
below.
|
(2)
|
Acquisition
cost incurred for 9,000 acres of mining claims in fiscal year 1999.
This
was sold in October 2007.
|
(3)
|
Deposit
and acquisition costs related to acquisition of Horizon Casino/Hotel
in
Vicksburg, Mississippi.
|
(4)
|
Development
cost incurred for other development
projects.
|
Period Ended
|
||||
January 27, 2008
|
||||
(in thousands)
|
||||
Total
Assets
|
$
|
280,807
|
||
Total
Liabilities
|
212,090
|
|||
Gross
Revenue
|
$
|
141,685
|
||
Total
Expenses
|
131,353
|
|||
Income
tax benefit
|
988
|
|||
Net
income
|
$
|
11,320
|
April
27,
|
April
29,
|
||||||
2008
|
2007
|
||||||
$55
million Revolving Credit Facility, 8.5%, maturing September
2008
|
$
|
-
|
$
|
55,000,000
|
|||
$15.55
million Promissory Note, 10%, maturing June 2010
|
15,550,000
|
-
|
|||||
$5.9
million Note Payable, LIBOR plus 450 basis points (8.37% at April
29,
2007) interest, quarterly payment equal to distribution from IC-BH
until
it is paid in full
|
-
|
1,272,672
|
|||||
$2
million Note Payable, LIBOR plus 425 basis points (8.12% at April
29,
2007) interest, monthly principal payments of $100,000 with final
payment
due in January 2008
|
-
|
786,484
|
|||||
Auto
Loan, 7.5% interest, amortizing for 60 months with final payment
due in
October 2010
|
-
|
28,393
|
|||||
Total
|
15,550,000
|
57,087,549
|
|||||
Less:
current maturities
|
-
|
(2,066,518
|
)
|
||||
Long-term
debt, less current maturities
|
$
|
15,550,000
|
$
|
55,021,031
|
Fiscal
Year Ending
|
||||
|
||||
2009
|
$
|
-
|
||
2010
|
-
|
|||
2011
|
15,550,000
|
|||
2012
|
-
|
|||
2013
|
-
|
|||
|
$
|
15,550,000
|
Current
assets
|
$
|
1,525,045
|
||
Property
and equipment
|
188,000
|
|||
Goodwill
|
5,462,918
|
|||
Deferred
tax assets
|
887,787
|
|||
Current
liabilities
|
(1,525,045
|
)
|
||
Total
acquisition cost allocated
|
$
|
6,538,705
|
|
April
27, 2008
|
April
29, 2007
|
|||||
Deferred
tax assets:
|
|
|
|||||
Net
operating loss carryforwards
|
$
|
23,325
|
$
|
4,919,567
|
|||
Fixed
assets
|
600,442
|
585,702
|
|||||
Tax
credit carryforwards
|
-
|
359,345
|
|||||
Stock
options
|
236,249
|
170,052
|
|||||
Impairment
of note receivable and accrued interest
|
881,778
|
|
|||||
Other
|
184,914
|
322,993
|
|||||
Total
deferred tax assets
|
1,926,708
|
6,357,659
|
|||||
Deferred
tax liabilities:
|
|
|
|||||
Equity
in allocated earnings of equity investments
|
(81,090
|
)
|
(1,783,213
|
)
|
|||
Other
|
40,108
|
|
(122,132
|
)
|
|||
Total
deferred tax liabilities
|
(40,982
|
)
|
(1,905,345
|
)
|
|||
Net
deferred tax assets before valuation allowance
|
1,885,726
|
4,452,314
|
|||||
Valuation
allowance
|
-
|
(4,452,314
|
)
|
||||
Net
deferred tax assets
|
$
|
1,885,726
|
$
|
-
|
Years
Ended
|
|||||||||||||||||||
April
27, 2008
|
April
29, 2007
|
April
30, 2006
|
|||||||||||||||||
Percent
|
Dollars
|
Percent
|
Dollars
|
Percent
|
Dollars
|
||||||||||||||
Income
tax expense (benefit) at statutory federal rate
|
35.0
|
$
|
11,120,003
|
(34.0
|
)
|
$
|
(2,445,357
|
)
|
34.0
|
$
|
198,258
|
||||||||
State
taxes
|
2.0
|
624,000
|
(2.5
|
)
|
(177,706
|
)
|
1.7
|
10,192
|
|||||||||||
Permanent
differences:
|
|||||||||||||||||||
Amortization
of beneficial conversion feature of note payable
|
—
|
—
|
—
|
—
|
3.0 | 17,603 | |||||||||||||
Adjustment
to prior year’s taxes
|
—
|
—
|
—
|
—
|
0.9
|
5,082
|
|||||||||||||
Tax
credit carryforwards
|
(0.9
|
)
|
(275,530
|
)
|
—
|
—
|
(6.3
|
)
|
(36,734
|
)
|
|||||||||
Change
in valuation allowance and other
|
(10.7
|
)
|
(3,404,837
|
)
|
61.0
|
4,386,237
|
2.9
|
16,850
|
|||||||||||
Effective
income tax rate
|
25.4
|
$
|
8,063,636
|
24.5
|
$
|
1,763,174
|
36.2
|
$
|
211,251
|
|
•
|
|
The
incentive stock option plan allows for the issuance of up to
3.25 million shares, and
|
|
|||
|
•
|
|
For
stock options, the exercise price of the award must be equal to or
be more
than the fair market value of the stock on the date of grant, and
the
maximum term of such an award is ten
years
|
Shares
|
Price
|
Term
(Year)
|
Value
|
||||||||||
Outstanding
at April 24, 2005
|
1,138,200
|
$
|
8.57
|
||||||||||
Granted
|
170,000
|
10.67
|
|||||||||||
Exercised
|
(64,650
|
)
|
4.32
|
||||||||||
Forfeited
or expired
|
(121,750
|
)
|
11.49
|
||||||||||
Outstanding
at April 30, 2006
|
1,121,800
|
$
|
8.88
|
2.51
|
$
|
-
|
|||||||
Exercisable
at April 30, 2006
|
981,800
|
$
|
8.57
|
2.28
|
$
|
-
|
|||||||
Outstanding
at April 30, 2006
|
1,121,800
|
$
|
8.88
|
||||||||||
Granted
|
156,000
|
4.38
|
|||||||||||
Exercised
|
(8,000
|
)
|
2.75
|
||||||||||
Forfeited
or expired
|
(389,800
|
)
|
7.90
|
||||||||||
Outstanding
at April 29, 2007
|
880,000
|
$
|
8.50
|
3.10
|
$
|
-
|
|||||||
Exercisable
at April 29, 2007
|
721,500
|
$
|
8.87
|
2.20
|
$
|
-
|
|||||||
Outstanding
at April 29, 2007
|
880,000
|
$
|
8.50
|
||||||||||
Granted
|
955,000
|
1.56
|
|||||||||||
Exercised
|
-
|
||||||||||||
Forfeited
or expired
|
(501,000
|
)
|
7.45
|
||||||||||
Outstanding
at April 27, 2008
|
1,334,000
|
$
|
3.93
|
4.20
|
$
|
-
|
|||||||
Exercisable
at April 27, 2008
|
637,330
|
$
|
6.25
|
3.54
|
$
|
-
|
Year
Ended
|
Year
Ended
|
Year
Ended
|
||||||||
April
27, 2008
|
April
29, 2007
|
April
30, 2006
|
||||||||
Expected
volatility
|
84.2
|
%
|
71.4
|
%
|
63.0
|
%
|
||||
Expected
term (years)
|
2.50
|
2.5
|
2.5
|
|||||||
Expected
dividend yield
|
-
|
-
|
-
|
|||||||
Risk-free
interest rate
|
3.43
|
%
|
4.50
|
%
|
4.50
|
%
|
||||
Forfeiture
rate
|
-
|
-
|
-
|
Weighted
|
|||||||||||||
Average
|
|||||||||||||
Weighted
|
Remaining
|
||||||||||||
Options
|
Options
|
Average
|
Contractual
|
||||||||||
Grant
Date
|
Outstanding
|
Exercisable
|
Exercise
Price
|
Life
(Years)
|
|||||||||
September
2003
|
183,000
|
183,000
|
$
|
10.59
|
0.4
|
||||||||
February
2004
|
30,000
|
30,000
|
$
|
14.19
|
0.8
|
||||||||
September
2004
|
70,000
|
70,000
|
$
|
11.40
|
1.4
|
||||||||
October
2006
|
100,000
|
70,000
|
$
|
4.87
|
8.5
|
||||||||
December
2006
|
26,000
|
16,000
|
$
|
3.79
|
8.5
|
||||||||
January
2007
|
30,000
|
20,000
|
$
|
3.24
|
8.7
|
||||||||
July
2007
|
200,000
|
—
|
$
|
2.01
|
4.2
|
||||||||
August
2007
|
360,000
|
119,999
|
$
|
1.65
|
4.3
|
||||||||
October
2007
|
25,000
|
25,000
|
$
|
1.35
|
4.5
|
||||||||
January
2008
|
240,000
|
79,998
|
$
|
1.20
|
4.7
|
||||||||
70,000
|
23,333
|
$
|
1.14
|
5.0
|
|||||||||
Total
|
1,334,000
|
637,330
|
$
|
6.25
|
3.5
|
|
Year
Ended
|
|||
|
April
30, 2006
|
|||
Net
income - as reported
|
$
|
371,861
|
||
Less:
total stock-based employee compensation
expense determined under
fair value based , net of related
tax effect
|
(86,085
|
)
|
||
Net
income - pro forma
|
$
|
285,776
|
||
|
|
|||
Basic
earnings per share:
|
|
|||
As
reported
|
$
|
0.03
|
||
Pro
forma
|
$
|
0.02
|
||
|
|
|||
Diluted
earnings per share
|
|
|||
As
reported
|
$
|
0.03
|
||
Pro
forma
|
$
|
0.02
|
Shares
|
Weighted Average
Grant Date Fair Value
|
||||||
Nonvested
- April 30, 2006
|
-
|
$
|
-
|
||||
Granted
|
15,000
|
6.52
|
|||||
Vested
|
15,000
|
6.52
|
|||||
Nonvested
- April 29, 2007
|
-
|
$
|
-
|
||||
Granted
|
-
|
-
|
|||||
Vested
|
-
|
-
|
|||||
Nonvested
- April 27, 2008
|
-
|
$
|
-
|
|
Fiscal
Year Ended
|
|||||||||
|
April
27,
2008
|
April
29,
2007
|
April
30,
2006
|
|||||||
Numerator:
|
||||||||||
Basic:
|
||||||||||
Net
income (loss) available to common stockholders
|
$
|
23,707,802
|
$
|
(8,955,400
|
)
|
$
|
371,861
|
|||
Diluted:
|
||||||||||
Net
income (loss) available to common stockholders
|
$
|
23,707,802
|
$
|
(8,955,400
|
)
|
$
|
371,861
|
|||
Net
income (loss) available to common stockholders
|
$
|
23,707,802
|
$
|
(8,955,400
|
)
|
$
|
371,861
|
|||
Denominator:
|
||||||||||
Basic
weighted average number of common shares
|
||||||||||
Outstanding
|
12,939,130
|
12,937,222
|
12,975,697
|
|||||||
Dilutive
effect of common stock options and warrants
|
–
|
–
|
268,053
|
|||||||
Diluted
weighted average number of common shares
|
||||||||||
Outstanding
|
12,945,151
|
12,937,222
|
13,243,750
|
|||||||
Earnings
(loss) per share:
|
||||||||||
Net
income (loss) per common share - basic
|
$
|
1.83
|
$
|
(0.69
|
)
|
$
|
0.03
|
|||
Net
income (loss) per common share - diluted
|
$
|
1.83
|
$
|
(0.69
|
)
|
$
|
0.03
|
April
27,
2008
|
April
29,
2007
|
||||||
|
|
|
|||||
Accrued
interest receivable
|
$
|
4,904,564
|
$
|
4,157,381
|
|||
Settlement
Agreement
|
1,597,183
|
—
|
|||||
Deferred
loan issue cost, net
|
278,570
|
711,061
|
|||||
Other
assets
|
$
|
6,780,317
|
$
|
4,868,442
|
As
of and for the Fiscal Year Ended
April
27, 2008
|
||||||||||
Gaming
|
Non-Core
|
Totals
|
||||||||
Gross
revenues
|
$
|
8,158,647
|
$
|
33,805
|
$
|
8,192,452
|
||||
Segment
profit (loss)
|
31,883,391
|
(111,953
|
)
|
31,771,438
|
||||||
Segment
assets
|
35,142,093
|
3,733,503
|
38,875,596
|
|||||||
Equity
investment:
|
||||||||||
Buena
Vista Development Company, L.L.C.
|
154,969
|
–
|
154,969
|
|||||||
Depreciation
and amortization
|
735,684
|
8,098
|
743,783
|
|||||||
Additions
to property and equipment
|
222,524
|
–
|
222,524
|
|||||||
Interest
expense
|
4,628,881
|
–
|
4,628,881
|
|||||||
Interest
income
|
2,007,898
|
–
|
2,007,898
|
|||||||
Income
tax expense
|
8,092,050
|
(28,414
|
)
|
8,063,637
|
||||||
Earnings
from Isle of Capri-Black Hawk, L.L.C.
|
4,860,613
|
–
|
4,860,613
|
|||||||
Loss
from American Racing and Entertainment, L.L.C.
|
(840,368
|
)
|
–
|
(840,368
|
)
|
|||||
Loss
from Buena Vista Development, L.L.C.
|
(16,200
|
)
|
–
|
(16,200
|
)
|
|||||
Earnings
from Sunrise Land and Mineral Corporation
|
–
|
51,401
|
51,401
|
As
of and for the Fiscal Year Ended
April
29, 2007
|
||||||||||
Gaming
|
Non-Core
|
Totals
|
||||||||
Gross
revenues
|
$
|
14,285,647
|
$
|
67,610
|
$
|
14,353,257
|
||||
Segment
loss
|
(6,517,226
|
)
|
(675,000
|
)
|
(7,192,226
|
)
|
||||
Segment
assets
|
67,799,249
|
4,857,471
|
72,656,720
|
|||||||
Equity
investment:
|
||||||||||
Isle
of Capri-Black Hawk, L.L.C.
|
22,306,025
|
–
|
22,306,025
|
|||||||
Route
66 Casinos, L.L.C.
|
4,509,183
|
–
|
4,509,183
|
|||||||
American
Racing and Entertainment, L.L.C.
|
8,215,042
|
–
|
8,215,042
|
|||||||
Buena
Vista Development Company, L.L.C.
|
171,169
|
–
|
171,169
|
|||||||
Sunrise
Land and Mineral Corporation
|
–
|
400,489
|
400,489
|
|||||||
Depreciation
and amortization
|
1,103,388
|
9,330
|
1,112,718
|
|||||||
Addition
to property and equipment
|
314,514
|
–
|
314,514
|
|||||||
Interest
expense
|
5,894,002
|
–
|
5,894,002
|
|||||||
Interest
income
|
1,827,064
|
513,886
|
2,340,950
|
|||||||
Income
tax expense
|
1,594,741
|
168,433
|
1,763,174
|
|||||||
Earnings
from Isle of Capri-Black Hawk, L.L.C.
|
3,728,960
|
–
|
3,728,960
|
|||||||
Loss
from American Racing and Entertainment, L.L.C.
|
(7,275,464
|
)
|
–
|
(7,275,464
|
)
|
|||||
Loss
from Buena Vista Development, L.L.C.
|
(5,584
|
)
|
–
|
(5,584
|
)
|
|||||
Earnings
from Sunrise Land and Mineral Corporation
|
–
|
146,549
|
146,549
|
As
of and for the Fiscal Year Ended
April
30, 2006
|
||||||||||
Gaming
|
Non-Core
|
Totals
|
||||||||
Gross
revenues
|
$
|
14,531,148
|
$
|
68,737
|
$
|
14,599,885
|
||||
Segment
profit (loss)
|
1,059,003
|
(475,891
|
)
|
583,112
|
||||||
Segment
assets
|
73,151,474
|
5,597,641
|
78,749,115
|
|||||||
Equity
investment:
|
||||||||||
Isle
of Capri-Black Hawk, L.L.C.
|
21,146,365
|
–
|
21,146,365
|
|||||||
Route
66 Casinos, L.L.C.
|
4,509,183
|
–
|
4,509,183
|
|||||||
American
Racing and Entertainment, L.L.C.
|
9,480,506
|
–
|
9,480,506
|
|||||||
Buena
Vista Development Company, L.L.C.
|
176,753
|
–
|
176,753
|
|||||||
Sunrise
Land and Mineral Corporation
|
–
|
378,940
|
378,940
|
|||||||
Depreciation
and amortization
|
1,012,813
|
5,886
|
1,018,699
|
|||||||
Addition
to property and equipment
|
2,790,905
|
–
|
2,790,905
|
|||||||
Interest
expense
|
4,322,962
|
–
|
4,322,962
|
|||||||
Interest
income
|
1,594,945
|
479,467
|
2,074,412
|
|||||||
Income
tax expense (benefit)
|
383,658
|
(172,407
|
)
|
211,251
|
||||||
Earnings
from Isle of Capri-Black Hawk, L.L.C.
|
6,517,318
|
–
|
6,517,318
|
|||||||
Earnings
from Route 66 Casinos, L.L.C.
|
874,707
|
–
|
874,707
|
|||||||
Loss
from American Racing and Entertainment, L.L.C.
|
(519,494
|
)
|
–
|
(519,494
|
)
|
|||||
Loss
from Buena Vista Development, L.L.C.
|
(13,047
|
)
|
–
|
(13,047
|
)
|
|||||
Loss
from Sunrise Land and Minerial Corporation
|
–
|
58,334
|
58,334
|
April
27,
|
April
29,
|
April
30,
|
||||||||
2008
|
2007
|
2006
|
||||||||
Total
assets for reportable segments
|
$
|
38,875,596
|
$
|
72,656,720
|
$
|
78,749,115
|
||||
Cash
not allocated to segments
|
14,410,313
|
3,853,560
|
4,296,154
|
|||||||
Notes
receivable not allocated to segments
|
5,721,066
|
3,521,066
|
3,637,099
|
|||||||
Other
assets not allocated to segments
|
1,885,726
|
-
|
1,460,722
|
|||||||
Total
assets
|
$
|
60,892,701
|
$
|
80,031,346
|
$
|
88,143,090
|
Fiscal
Years
|
Corporate Office
Lease Payment
|
Colorado Grande Building
Lease Payment
|
Total
Lease Payment
|
|||||||
|
|
|
|
|||||||
2009
|
$
|
80,300
|
$
|
344,875
|
$
|
425,175
|
||||
2010
|
–
|
365,195
|
365,195
|
|||||||
2011
|
–
|
379,803
|
379,803
|
|||||||
2012
|
–
|
394,995
|
394,995
|
|||||||
2013
|
–
|
400,000
|
400,000
|
|||||||
Thereafter
|
–
|
7,900,000
|
7,900,000
|
|||||||
|
$
|
80,300
|
$
|
9,784,868
|
$
|
9,865,168
|
1. |
The
AHI Parties shall pay $1.0 million to the Company on May 1,
2008;
|
2. |
The
AHI Parties shall pay $1.3 million to the Company on May 31,
2008;
|
3. |
The
AHI Parties shall pay $2.3 million to the Company no later than April
15,
2010.
|
April
27,
|
April
29,
|
April
30,
|
||||||||
2008
|
2007
|
2006
|
||||||||
Interest
income-third party
|
$
|
2,007,898
|
$
|
2,340,950
|
$
|
2,074,412
|
||||
Interest
expense
|
3,864,552
|
|
(5,292,021
|
)
|
(3,974,603
|
)
|
||||
Amortization
of loan issue costs
|
(764,329
|
)
|
(601,981
|
)
|
(348,359
|
)
|
||||
Interest
expense, net
|
$
|
(2,620,983
|
)
|
$
|
(3,553,052
|
)
|
$
|
(
2,248,550
|
)
|
|
|
Earnings
|
|
Income
|
|
Net income
|
|
Diluted
|
|
|||||||
|
|
|
|
(loss) from
|
|
(loss) before
|
|
(loss) applicable
|
|
earnings (loss)
|
|
|||||
|
|
|
|
unconsolidated
|
|
tax benefit
|
|
to common
|
|
per common
|
|
|||||
|
|
Net revenues
|
|
affiliates
|
|
(expense)
|
|
stockholders
|
|
share (c)
|
|
|||||
Consolidated
Statements of Operations:
|
(in
thousands, except per share amounts)
|
|||||||||||||||
Fiscal
Year ended April 27, 2008
|
||||||||||||||||
Quarter
ended July 29, 2007
|
$
|
1,980
|
$
|
1,190
|
$
|
580
|
$
|
542
|
$
|
0.04
|
||||||
Quarter
ended October 28, 2007
|
1,864
|
1,954
|
(604
|
)
|
(604
|
)
|
(0.05
|
)
|
||||||||
Quarter
ended January 27, 2008
|
1,412
|
918
|
35,157
|
(e)
|
25,911
|
2.00
|
||||||||||
Quarter
ended April 27, 2008
|
1,477
|
(7
|
)
|
(3,362
|
)
|
(2,141
|
)
|
(0.17
|
)
|
|||||||
Fiscal
Year ended April 29, 2007
|
||||||||||||||||
Quarter
ended July 30, 2006
|
$
|
3,492
|
$
|
(815
|
)
|
$
|
(2,826
|
)
|
$
|
(1,835
|
)
|
$
|
(0.14
|
)
|
||
Quarter
ended October 29, 2006 (a)
|
4,094
|
(1,585
|
)
|
(5,983
|
)
|
(3,774
|
)
|
(0.29
|
)
|
|||||||
Quarter
ended January 28, 2007
|
3,764
|
(1,412
|
)
|
(2,335
|
)
|
(1,490
|
)
|
(0.12
|
)
|
|||||||
Quarter
ended April 29, 2007 (b)
|
1,709
|
407
|
3,952
|
(1,856
|
)
(d)
|
(0.14
|
)
|
Report
of Independent Auditors
|
65
|
Consolidated
Financial Statements
|
|
Consolidated
Balance Sheets, January 27, 2008 and April 29, 2007
|
66
|
Consolidated
Statements of Income, Nine Months Ended January 27, 2008, and Fiscal
Years
Ended April 29, 2007 and April 30, 2006
|
67
|
Consolidated
Statements of Members’ Equity, Nine Months Ended January 27, 2008, and
Fiscal Years Ended April 29, 2007 and April 30, 2006
|
68
|
Consolidated
Statements of Cash Flows, Nine Months Ended January 27, 2008, and
Fiscal
Years Ended April 29, 2007 and April 30, 2006
|
69
|
Notes
to Consolidated Financial Statements
|
70
|
/s/
ERNST & YOUNG, LLP
|
|
July
10, 2008
|
January 27, 2008
|
April 29, 2007
|
||||||
Assets
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
13,691
|
$
|
14,829
|
|||
Accounts
receivable - trade, net
|
358
|
493
|
|||||
Accounts
receivable - member
|
41
|
53
|
|||||
Deferred
income taxes
|
209
|
295
|
|||||
Inventories
|
1,234
|
1,160
|
|||||
Note
receivable - member
|
-
|
1,273
|
|||||
Prepaid
expenses and other
|
1,796
|
680
|
|||||
Total
current assets
|
17,329
|
18,783
|
|||||
Property
and equipment, net
|
227,558
|
232,771
|
|||||
Other
assets:
|
|||||||
Goodwill
|
14,665
|
14,665
|
|||||
Other
intangible assets
|
12,200
|
12,200
|
|||||
Deferred
financing costs, net of accumulated
|
|||||||
amortization
of $725 and $437
|
1,615
|
1,312
|
|||||
Prepaid
deposits and other
|
337
|
858
|
|||||
Deferred
income taxes
|
7,103
|
6,035
|
|||||
Total
assets
|
$
|
280,807
|
$
|
286,624
|
|||
Liabilities
and members' equity
|
|||||||
Current
liabilities:
|
|||||||
Current
maturities of long-term debt
|
$
|
2,037
|
$
|
2,033
|
|||
Accounts
payable - trade
|
1,661
|
2,023
|
|||||
Accounts
payable - member
|
10,285
|
3,153
|
|||||
Accrued
liabilities:
|
|||||||
Interest
|
1,162
|
1,721
|
|||||
Payroll
and related expenses
|
3,819
|
4,285
|
|||||
Property,
gaming and other taxes
|
5,644
|
4,240
|
|||||
Progressive
jackpot and slot club awards
|
2,034
|
2,437
|
|||||
Other
|
407
|
735
|
|||||
Total
current liabilities
|
27,049
|
20,627
|
|||||
Long-term
debt, less current maturities
|
183,970
|
201,865
|
|||||
Other
long-term liabilities
|
1,071
|
923
|
|||||
Members'
equity:
|
|||||||
Casino
America of Colorado, Inc.
|
38,555
|
35,382
|
|||||
Blackhawk
Gold, Ltd.
|
30,162
|
27,849
|
|||||
Accumulated
other comprehensive loss
|
-
|
(22
|
)
|
||||
Total
members' equity
|
68,717
|
63,209
|
|||||
Total
liabilities and members' equity
|
$
|
280,807
|
$
|
286,624
|
Nine
Months
|
Fiscal
Year Ended
|
|||||||||
Ended
|
||||||||||
January 27, 2008
|
April 29, 2007
|
April 30, 2006
|
||||||||
Revenues:
|
||||||||||
Casino
|
$
|
120,453
|
$
|
166,760
|
$
|
177,585
|
||||
Rooms
|
7,349
|
9,855
|
6,649
|
|||||||
Food,
beverage and other
|
13,883
|
19,758
|
21,098
|
|||||||
Gross
revenues
|
141,685
|
196,373
|
205,332
|
|||||||
Less
promotional allowances
|
29,090
|
41,619
|
43,504
|
|||||||
Net
revenues
|
112,595
|
154,754
|
161,828
|
|||||||
Operating
expenses:
|
||||||||||
Casino
|
15,964
|
24,588
|
25,621
|
|||||||
Gaming
taxes
|
23,336
|
32,234
|
34,240
|
|||||||
Rooms
|
1,448
|
2,155
|
1,628
|
|||||||
Food,
beverage and other
|
2,350
|
3,402
|
4,911
|
|||||||
Facilities
|
5,514
|
7,967
|
8,540
|
|||||||
Marketing
and administrative
|
25,026
|
39,647
|
38,492
|
|||||||
Management
fees
|
5,199
|
6,817
|
7,439
|
|||||||
Depreciation
|
11,965
|
15,833
|
13,850
|
|||||||
Total
operating expenses
|
90,802
|
132,643
|
134,721
|
|||||||
Operating
income
|
21,793
|
22,111
|
27,107
|
|||||||
Interest
expense
|
(10,958
|
)
|
(14,953
|
)
|
(12,859
|
)
|
||||
Interest
income
|
41
|
216
|
437
|
|||||||
Other
income (expense)
|
(544
|
)
|
(1,035
|
)
|
1,585
|
|||||
Loss
on early extinguishment of debt
|
-
|
-
|
(2,110
|
)
|
||||||
|
||||||||||
Income
from continuing operations
|
||||||||||
before
income tax
|
10,332
|
6,339
|
14,160
|
|||||||
Income
tax benefit
|
988
|
2,333
|
1,213
|
|||||||
Income
from continuing operations
|
11,320
|
8,672
|
15,373
|
|||||||
Loss
from discontinued operations
|
-
|
-
|
(216
|
)
|
||||||
Net
income
|
$
|
11,320
|
$
|
8,672
|
$
|
15,157
|
Accumulated
|
|||||||||||||
Other
|
Total
|
||||||||||||
Casino America
|
Blackhawk
|
Comprehensive
|
Members'
|
||||||||||
of Colorado, Inc.
|
Gold, Ltd.
|
Loss (Income)
|
Equity
|
||||||||||
Balance,
April 24, 2005
|
$
|
28,833
|
$
|
23,085
|
$
|
322
|
$
|
52,240
|
|||||
Net
income
|
8,639
|
6,518
|
-
|
15,157
|
|||||||||
Reclassification
of realized gain
|
|||||||||||||
on
interest rate swap contract
|
|||||||||||||
to
other income
|
-
|
-
|
(322
|
)
|
(322
|
)
|
|||||||
Comprehensive
income
|
14,835
|
||||||||||||
Members'
distributions
|
(3,862
|
)
|
(2,914
|
)
|
-
|
(6,776
|
)
|
||||||
Balance,
April 30, 2006
|
33,610
|
26,689
|
-
|
60,299
|
|||||||||
Net
income
|
4,943
|
3,729
|
8,672
|
||||||||||
Reclassification
of unrealized loss
|
|||||||||||||
on
interest rate swap contract
|
-
|
-
|
(22
|
)
|
(22
|
)
|
|||||||
Comprehensive
income
|
8,650
|
||||||||||||
Stock
compensation expense
|
234
|
-
|
-
|
234
|
|||||||||
Cumulative
effect of new accounting
|
|||||||||||||
pronouncements
(Note 1)
|
(470
|
)
|
(354
|
)
|
-
|
(824
|
)
|
||||||
Members'
distributions
|
(2,935
|
)
|
(2,215
|
)
|
-
|
(5,150
|
)
|
||||||
Balance,
April 29, 2007
|
35,382
|
27,849
|
(22
|
)
|
63,209
|
||||||||
Net
income
|
6,452
|
4,868
|
11,320
|
||||||||||
Reclassification
of unrealized loss
|
|||||||||||||
on
interest rate swap contract
|
-
|
-
|
22
|
22
|
|||||||||
Comprehensive
income
|
11,342
|
||||||||||||
Stock
compensation expense
|
109
|
-
|
-
|
109
|
|||||||||
Members'
distributions
|
(3,388
|
)
|
(2,555
|
)
|
-
|
(5,943
|
)
|
||||||
Balance,
January 27, 2008
|
$
|
38,555
|
$
|
30,162
|
$
|
-
|
$
|
68,717
|
Nine Months Ended
|
Fiscal Year Ended
|
|||||||||
January 27, 2008
|
April 29, 2007
|
April 30, 2006
|
||||||||
Operating
activities:
|
||||||||||
Net
income
|
$
|
11,320
|
$
|
8,672
|
$
|
15,157
|
||||
Adjustments
to reconcile net income to net cash provided
|
||||||||||
by
operating activities:
|
||||||||||
Depreciation
|
11,965
|
15,833
|
13,850
|
|||||||
Amortization
of deferred financing costs
|
288
|
291
|
633
|
|||||||
Gain
on disposal of assets
|
(91
|
)
|
-
|
-
|
||||||
Deferred
income taxes
|
(982
|
)
|
(2,333
|
)
|
(1,075
|
)
|
||||
(Gain)
loss on derivative instruments
|
544
|
1,035
|
(1,585
|
)
|
||||||
Stock
compensation expense
|
109
|
234
|
-
|
|||||||
Loss
on early extinguishment of debt
|
-
|
-
|
2,110
|
|||||||
Changes
in operating assets and liabilities
|
||||||||||
Accounts
receivable
|
135
|
21
|
(249
|
)
|
||||||
Income
tax receivable
|
(988
|
)
|
-
|
-
|
||||||
Prepaid
expenses and other assets
|
(1,245
|
)
|
(247
|
)
|
(198
|
)
|
||||
Accounts
payable and accrued liabilities
|
(303
|
)
|
(5,267
|
)
|
(11,861
|
)
|
||||
Net
cash provided by operating activities
|
20,752
|
18,239
|
16,782
|
|||||||
Investing
activities:
|
||||||||||
Purchases
of property and equipment, net
|
(6,661
|
)
|
(8,309
|
)
|
(33,999
|
)
|
||||
Increase
in restricted cash
|
-
|
-
|
(2
|
)
|
||||||
Net
cash used in investing activities
|
(6,661
|
)
|
(8,309
|
)
|
(34,001
|
)
|
||||
Financing
activities:
|
||||||||||
Proceeds
from debt
|
-
|
-
|
27,475
|
|||||||
Proceeds
from line of credit
|
1,600
|
9,800
|
31,600
|
|||||||
Principal
payments on debt
|
(1,491
|
)
|
(2,025
|
)
|
(1,892
|
)
|
||||
Principal
payments on line of credit
|
(18,000
|
)
|
(14,000
|
)
|
(37,000
|
)
|
||||
Intercompany
- member
|
7,891
|
(1,186
|
)
|
1,859
|
||||||
Deferred
financing costs
|
(591
|
)
|
-
|
(1,749
|
)
|
|||||
Distributions
to members
|
(4,638
|
)
|
(2,935
|
)
|
(3,862
|
)
|
||||
Net
cash (used in) provided by financing activities
|
(15,229
|
)
|
(10,346
|
)
|
16,431
|
|||||
Net
decrease in cash and cash equivalents
|
(1,138
|
)
|
(416
|
)
|
(788
|
)
|
||||
Cash
and cash equivalents at beginning of year
|
14,829
|
15,245
|
16,033
|
|||||||
Cash
and cash equivalents at end of year
|
$
|
13,691
|
$
|
14,829
|
$
|
15,245
|
||||
Supplemental
disclosure of cash flow information:
|
||||||||||
Cash
payments for interest
|
$
|
10,926
|
$
|
15,023
|
$
|
12,745
|
||||
Cash
payments for income taxes, net of refunds
|
$
|
-
|
$
|
-
|
$
|
(218
|
)
|
|||
Supplemental
schedule of noncash investing and financing
activities:
|
||||||||||
Construction
costs funded through accounts payable
|
$
|
1,972
|
$
|
25
|
$
|
1,974
|
||||
Supplemental
schedule of noncash financing activities:
|
||||||||||
Reduction
of note receivable - member
|
||||||||||
in
lieu of cash distribution
|
$
|
1,305
|
$
|
2,215
|
$
|
2,914
|
Years
|
||||
Slot
machines, software and computers
|
3-5
|
|||
Furniture,
fixtures and equipment
|
5-10
|
|||
Leasehold
improvements
|
Lesser
of life of lease or
estimated
useful life
|
|||
Buildings
and improvements
|
7-39.5
|
Nine Months Ended
|
Fiscal Year Ended
|
|||||||||
January 27, 2008
|
April 29, 2007
|
April 30, 2006
|
||||||||
Rooms
|
$
|
1,347
|
$
|
2,507
|
$
|
1,813
|
||||
Food
and beverage
|
8,098
|
11,317
|
11,350
|
|||||||
Other
|
227
|
458
|
388
|
|||||||
Total
cost of complimentary services
|
$
|
9,672
|
$
|
14,282
|
$
|
13,551
|
January 27, 2008
|
April 29, 2007
|
||||||
Land
and land improvements
|
$
|
45,026
|
$
|
45,026
|
|||
Buildings
and improvements
|
193,053
|
191,210
|
|||||
Furniture,
fixtures and equipment
|
58,555
|
56,161
|
|||||
Construction
in progress
|
2,497
|
525
|
|||||
Total
property and equipment
|
299,131
|
292,922
|
|||||
Less
accumulated depreciation
|
71,573
|
60,151
|
|||||
Property
and equipment, net
|
$
|
227,558
|
$
|
232,771
|
January 27,
|
April 29,
|
||||||
2008
|
2007
|
||||||
Senior
Secured Credit Facility:
|
|||||||
Variable
rate term loan Tranche C
|
$
|
185,725
|
$
|
187,150
|
|||
Revolver
|
-
|
16,400
|
|||||
Black
Hawk Business Improvement Special Assessment
|
|||||||
Bonds
District (BID Bonds)
|
282
|
348
|
|||||
186,007
|
203,898
|
||||||
Less
current maturities
|
2,037
|
2,033
|
|||||
Long-term
debt
|
$
|
183,970
|
$
|
201,865
|
Twelve
Months Ending, January
|
||||
2009
|
$
|
2,037
|
||
2010
|
2,045
|
|||
2011
|
46,550
|
|||
2012
|
135,375
|
|||
2013
|
-
|
|||
Thereafter
|
-
|
|||
Total
|
$
|
186,007
|
Fiscal Year Ended
|
||||||||||
January 27, 2008
|
April 29, 2007
|
April 30, 2006
|
||||||||
Current
|
$
|
-
|
$
|
-
|
$
|
(138
|
)
|
|||
Deferred
|
(988
|
)
|
(2,333
|
)
|
(1,075
|
)
|
||||
$
|
(988
|
)
|
$
|
(2,333
|
)
|
$
|
(1,213
|
)
|
Fiscal Year Ended
|
||||||||||
January 27, 2008
|
April 29, 2007
|
April 30, 2006
|
||||||||
Statutory
tax(benefit) provision
|
$
|
(903
|
)
|
$
|
(2,141
|
)
|
$
|
(1,118
|
)
|
|
Effect
of:
|
||||||||||
State
taxes
|
(79
|
)
|
(183
|
)
|
(95
|
)
|
||||
Other:
|
||||||||||
Permanent
differences
|
2
|
18
|
-
|
|||||||
Credits
|
(8
|
)
|
(25
|
)
|
6
|
|||||
Other
|
-
|
(2
|
)
|
(6
|
)
|
|||||
Income
tax benefit (provision) from
continuing operations
|
$
|
(988
|
)
|
$
|
(2,333
|
)
|
$
|
(1,213
|
)
|
Fiscal Year Ended
|
|||||||
January 27, 2008
|
April 29, 2007
|
||||||
Deferred
tax assets:
|
|||||||
Accrued
expenses
|
$
|
634
|
$
|
656
|
|||
Net
operating losses
|
9,094
|
7,866
|
|||||
Capital
loss carryforward
|
1,576
|
1,576
|
|||||
Other
|
130
|
114
|
|||||
Subtotal
|
11,434
|
10,212
|
|||||
Valuation
allowance
|
(1,576
|
)
|
(1,576
|
)
|
|||
Total
deferred tax assets
|
9,858
|
8,636
|
|||||
Deferred
tax liabilities:
|
|||||||
Property
and equipment
|
2,514
|
2,284
|
|||||
Other
|
32
|
22
|
|||||
Total
deferred tax liabilities
|
2,546
|
2,306
|
|||||
Net
deferred tax asset
|
$
|
7,312
|
$
|
6,330
|
|||
Net
current deferred tax asset
|
$
|
209
|
$
|
295
|
|||
Net
non-current deferred tax asset
|
7,103
|
6,035
|
|||||
Net
deferred tax asset
|
$
|
7,312
|
$
|
6,330
|
For
the Nine Months Ending January 27, 2008
|
||||
2009
|
$
|
2,578
|
||
2010
|
2,484
|
|||
2011
|
2,504
|
|||
2012
|
2,560
|
|||
2013
|
2,619
|
|||
Thereafter
|
132,874
|
|||
Total
minimum lease payments
|
$
|
145,619
|
Page
|
||
INDEPENDENT
AUDITORS’ REPORT
|
82
|
|
CONSOLIDATED
FINANCIAL STATEMENTS
|
||
Balance
Sheet
|
83
|
|
Statement
of Operations
|
85
|
|
Statement
of Changes in Equity
|
86
|
|
Statement
of Cash Flows
|
87
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
|
89
|
ASSETS
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
3,672,084
|
|||||
Restricted
cash
|
2,780,805
|
||||||
Accounts
receivable, net of allowance for doubtful
|
|||||||
accounts
of $103,661
|
955,414
|
||||||
Inventories
|
173,735
|
||||||
Prepaid
expenses and other current assets
|
1,286,867
|
||||||
Total
Current Assets
|
$
|
8,868,905
|
|||||
PROPERTY
AND EQUIPMENT, net
|
72,411,903
|
||||||
OTHER
ASSETS
|
|||||||
Intangible
assets
|
20,855,661
|
||||||
Deferred
finance costs, net
|
1,122,923
|
||||||
Total
Other Assets
|
12,304,906
|
||||||
TOTAL
ASSETS
|
$
|
103,259,392
|
LIABILITIES
AND EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Notes
payable
|
$
|
16,008,080
|
|||||
Notes
payable – related party
|
4,550,000
|
||||||
Accounts
payable and accrued expenses
|
7,012,813
|
||||||
Accrued
gaming liability
|
638,625
|
||||||
Capital
leases
|
50,173
|
||||||
Other
current liabilities
|
496,225
|
||||||
Total
Current Liabilities
|
$
|
28,755,916
|
|||||
OTHER
LIABILITIES
|
|||||||
Notes
payable
|
51,300,000
|
||||||
Deferred
income taxes
|
10,415,018
|
||||||
Capital
leases, less current portion
|
346,503
|
||||||
Other
long-term liabilities
|
45,859
|
||||||
Total
Other Liabilities
|
62,107,380
|
||||||
TOTAL
LIABILITIES
|
90,863,296
|
||||||
MINORITY
INTEREST
|
91,190
|
||||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
EQUITY
|
12,304,096
|
||||||
TOTAL
LIABILITIES AND EQUITY
|
$
|
103,259,392
|
REVENUES
|
|||||||
Gaming
|
$
|
28,062,716
|
|||||
Racing
|
3,036,658
|
||||||
Food
and beverage
|
3,243,876
|
||||||
Lodging
|
879,975
|
||||||
Other
|
499,378
|
||||||
GROSS
REVENUES
|
$
|
35,722,603
|
|||||
Less:
promotional allowances
|
(1,261,905
|
)
|
|||||
TOTAL
REVENUES
|
34,460,698
|
||||||
OPERATING
EXPENSES
|
|||||||
Gaming
|
19,082,647
|
||||||
Racing
|
5,171,968
|
||||||
Food
and beverage
|
1,629,061
|
||||||
Lodging
|
225,208
|
||||||
Other
|
68,024
|
||||||
Selling,
general and administrative
|
12,321,856
|
||||||
Depreciation
and amortization
|
1,540,868
|
||||||
Pre-opening
and start-up expenses
|
8,103,986
|
||||||
TOTAL
OPERATING EXPENSE
|
48,143,618
|
||||||
LOSS
FROM OPERATIONS
|
(13,682,920
|
)
|
|||||
OTHER
INCOME (EXPENSE)
|
|||||||
Interest
income
|
2,055
|
||||||
Capitalized
interest
|
748,482
|
||||||
Interest
expense
|
(5,537,962
|
)
|
|||||
Other
|
(70,542
|
)
|
|||||
Minority
interest
|
(91,190
|
)
|
|||||
TOTAL
OTHER EXPENSE, NET
|
(4,949,157
|
)
|
|||||
LOSS
BEFORE INCOME TAXES
|
(18,632,077
|
)
|
|||||
BENEFIT
FROM INCOME TAXES
|
2,140,785
|
||||||
NET
LOSS
|
$
|
(16,491,292
|
)
|
Number
of
|
Members'
|
Shares
|
Common
|
||||||||||
Units
|
Equity
|
Outstanding
|
Stock
|
||||||||||
BALANCE
- January 1, 2006
|
180,137
|
$
|
17,781,198
|
—
|
$
|
—
|
|||||||
Net
Loss
|
—
|
(16,491,292
|
)
|
—
|
—
|
||||||||
Issuance
of common stock-no par value
|
—
|
—
|
400
|
—
|
|||||||||
Membership
unit offering costs
|
—
|
(485,000
|
)
|
—
|
—
|
||||||||
Members'
contributions
|
115,000
|
11,500,000
|
—
|
—
|
|||||||||
BALANCE
- December 31, 2006
|
295,137
|
$
|
12,304,906
|
400
|
$
|
—
|
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
loss
|
$
|
(16,491,292
|
)
|
||||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Depreciation
|
$
|
1,540,868
|
|||||
Amortization
of deferred finance fees
|
781,373
|
||||||
Deferred
income taxes
|
(2,140,785
|
)
|
|||||
Bad
debt expense
|
103,661
|
||||||
Minority
interest
|
91,190
|
||||||
Changes
in operating assets and liabilities, net of effects of
acquisitions:
|
|||||||
Accounts
receivable
|
(961,886
|
)
|
|||||
Inventories
|
(145,407
|
)
|
|||||
Prepaid
expenses and other current assets
|
(843,291
|
)
|
|||||
Accounts
payable and accrued expenses
|
(949,676
|
)
|
|||||
Accrued
gaming liability
|
638,625
|
||||||
Other
current liabilities
|
(274,069
|
)
|
|||||
Other
long term liabilities
|
45,859
|
||||||
TOTAL
ADJUSTMENTS
|
(2,113,538
|
)
|
|||||
NET
CASH USED IN OPERATING ACTIVITIES
|
(18,604,830
|
)
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Cash
paid for acquisitions, net of cash acquired
|
(9,390,964
|
)
|
|||||
Purchases
of property, plant and equipment
|
(29,553,827
|
)
|
|||||
Restricted
Cash
|
19,195
|
||||||
NET
CASH USED IN INVESTING ACTIVITIES
|
$
|
(38,925,596
|
)
|
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Members'
contributions
|
$
|
16,775,020
|
|||||
Payment
of deferred finance costs
|
(1,904,296
|
)
|
|||||
Proceeds
from note payable, related party
|
4,322,539
|
||||||
Proceeds
from the issuance of notes payable
|
42,407,015
|
||||||
Repayment
of notes payable
|
(469,554
|
)
|
|||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
$
|
61,130,724
|
|||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
3,600,298
|
||||||
CASH
AND CASH EQUIVALENTS – Beginning
|
71,786
|
||||||
CASH
AND CASH EQUIVALENTS – Ending
|
$
|
3,672,084
|
|||||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
|||||||
Cash
paid for interest (net of capitalized interest of
$748,482)
|
$
|
3,972,984
|
|||||
Non-cash
investing and financing activities:
|
|||||||
Fair
value of assets acquired
|
$
|
60,512,286
|
|||||
Liabilities
assumed
|
(45,070,945
|
)
|
|||||
Less:
cash paid prior year
|
(5,848,536
|
)
|
|||||
Less:
cash acquired
|
(201,841
|
)
|
|||||
NET
CASH PAID
|
$
|
9,390,964
|
|||||
Capital
lease obligations
|
$
|
397,000
|
Fair Value
|
||||
Assets
Acquired:
|
||||
Cash
and cash equivalents
|
$
|
201,841
|
||
Restricted
cash
|
2,800,000
|
|||
Current
assets
|
303,156
|
|||
Deferred
tax assets
|
4,434,643
|
|||
Property
and equipment
|
31,771,990
|
|||
Intangible
assets
|
20,855,661
|
|||
Other
assets
|
144,995
|
|||
Total
Assets Acquired
|
60,512,286
|
|||
|
||||
Liabilities
Assumed
|
||||
Accounts
payable and accrued liabilities
|
(2,050,621
|
)
|
||
Notes
payable
|
(25,259,584
|
)
|
||
Other
liabilities
|
(770,294
|
)
|
||
Deferred
taxes
|
(16,990,446
|
)
|
||
Total
Liabilities Assumed
|
(45,070,945
|
)
|
||
Net
Assets Acquired
|
15,441,341
|
|||
Less:
Cash and cash equivalents in acquired subsidiary
|
(201,841
|
)
|
||
Cash
Out Flow
|
$
|
15,239,500
|
Trade
receivables
|
$
|
815,473
|
||
VGM
marketing reimbursement
|
133,756
|
|||
Other
receivables
|
109,846
|
|||
1,059,075
|
||||
Less:
allowance for doubtful accounts
|
(103,661
|
)
|
||
Accounts
Receivable, net
|
$
|
955,414
|
Amount
|
Depreciation
Period
|
||||||
Land
|
$
|
996,189
|
|||||
Land
improvements
|
5,042,954
|
10
years
|
|||||
Building
and improvement
|
58,184,097
|
40
years
|
|||||
Furniture,
fixtures and equipment
|
9,449,533
|
3-12
years
|
|||||
Construction-in-progress
|
279,998
|
||||||
73,952,771
|
|||||||
Less:
Accumulated depreciation
|
(1,540,868
|
)
|
|||||
Property
and equipment, net
|
$
|
72,411,903
|
Trade
payables
|
$
|
5,326,654
|
||
Unredeemed
point liability
|
290,422
|
|||
Horse
racing purse liability (see Note 16)
|
435,196
|
|||
Other
payables and accrued expenses
|
960,541
|
|||
$
|
7,012,813
|
a) Prime
(8.25% at December 31, 2006) revolving credit facilities with
interest
due
monthly, principal due June 12, 2007
|
$
|
1,276,864
|
||
b) 13.0%
development loan with interest payments due monthly, principal
due
May
25, 2012
|
18,500,000
|
|||
c) 9.0%
note payable with interest payments due monthly, principal due
March
31,
2007
|
22,800,000
|
|||
d) 9.0%
note payable with interest payments due monthly, principal due
March
31,
2007
|
3,012,684
|
|||
e) 12.0%
senior note with interest payments due monthly, principal due April
1,
2007
|
20,000,000
|
f) Prime
(8.25% at December 31, 2006) revolving credit facility with
interest
due
monthly, principal due December 31, 2007
|
989,500
|
|||
g) 10%
note payable, due on January 31, 2009, with monthly installments
of
$18,615,
including interest
|
581,694
|
|||
h) 7.25%
note payable, due on March 26, 2007, with monthly installments
of
$46,682,
including interest
|
140,046
|
|||
i) 14.95%
note payable, due on May 14, 2009, with monthly installments
of
$617,
including interest
|
7,292
|
|||
67,308,080
|
||||
Less:
current maturities
|
(16,008,080
|
)
|
||
Long-Term
Debt
|
$
|
51,300,000
|
a) |
On
June 12, 2006, the Company entered into two revolving credit facilities
for $950,000 and $1,100,000 with a bank, which is available for general
corporate purposes and to fund horse racing purses, respectively.
These
credit facilities make available to the Company $2,050,000 of committed
borrowings and expires on June 12, 2007. The $1,100,000 credit line
is
personally guaranteed by a principle owner of Southern Tier. The
$950,000
revolving credit facility is guaranteed by Nevada
Gold.
|
b) |
On
May 26, 2006, Company the obtained an $18,500,000 development loan
to fund
pre-opening expenses from various financial intuitions through Oneida,
the
collateral agent. The development loan is evidenced by a promissory
note
issued by the Company in favor of financial intuitions. The Company
paid a
3.0% commitment fee for the development loan. The development loan
is
secured by: (i) second mortgages on the Company’s racetracks, (ii) the
promissory notes of the members of the Company and (iii) a second
lien on
primarily all tangible and intangible assets of the Company. The
Company
was required to provide financial statements within 90 days of year
end,
they were in default as of December 31, 2006, but they have obtained
a
waiver.
|
c-d) |
The
Vestin and Capital notes payable were assumed in connection with
the
acquisition of Vernon Downs (Note 3). These notes payable originally
matured on September 30, 2006, which was extended until March 31,
2007.
Subsequent to year-end, the Company exercised its right to extend
payment
of the principal by paying a fee of $250,000 and $26,500 to the holders
of
the Vestin and the Capital notes, respectively (see Note 10). Member
distributions are restricted until these notes are paid in
full.
|
e) |
On
March 30, 2006, the Company obtained a $20,000,000 bridge loan from
RCG
Longview II, LLC. The bridge loan was evidenced by a promissory note
from
the Company. The bridge loan is secured by a mortgage interest on
Tioga
Downs racetrack as well as an assignment of income and revenue from
Tioga
Downs. The Company paid a 2.0% commitment fee and is required to
pay a
1.0% exit fee on the principal. The principle owner of Southern Tier
has
guaranteed the principal, interest and other expense payable under
the
bridge loan documents. The Company amended and restated their operating
agreement requiring the other members to reimburse Southern Tier,
limited
to their percentage of ownership, any payments Southern Tier makes
under
the bridge loan agreement.
|
f)
|
On
November 15, 2006, the Company entered into a revolving credit for
$1,000,000 with a bank, which is available for general corporate
purposes.
The credit facility makes available to the Company $1,000,000 of
committed
borrowing and expires on December 31, 2007. The credit line is personally
guaranteed by a principle owner of Southern
Tier.
|
For
the Year Ended
December
31
|
Amount
|
|||
2007
|
$
|
20,558,080
|
(1)
|
|
2008
|
22,800,000
|
|||
2009
|
10,000,000
|
|||
2010
|
—
|
|||
2011
|
—
|
|||
Thereafter
|
18,500,000
|
|||
Total
|
$
|
71,858,080
|
2007
|
$
|
70,532
|
||
2008
|
70,532
|
|||
2009
|
70,532
|
|||
2010
|
70,532
|
|||
2011
|
70,532
|
|||
Thereafter
|
100,147
|
|||
Total
minimum lease payments
|
452,807
|
|||
Less
amounts representing interest
|
56,131
|
|||
Total
capital lease obligation
|
396,676
|
|||
Less
current portion
|
50,173
|
|||
Capital
lease obligation, less current portion
|
$
|
346,503
|
Federal:
|
||||
Current
|
$
|
—
|
||
Deferred
|
(1,724,937
|
)
|
||
State:
|
||||
Current
|
—
|
|||
Deferred
|
(415,848
|
)
|
||
Total
Taxes
|
$
|
(2,140,785
|
)
|
Deferred
Tax Assets:
|
||||
Bad
debt reserve
|
$
|
40,607
|
||
Net
operating loss and other carryforwards
|
5,493,334
|
|||
Pre-opening
and start-up expenses
|
2,357,858
|
|||
Valuation
allowance
|
(1,506,000
|
)
|
||
Deferred
Tax Assets
|
6,385,799
|
|||
Deferred
Tax Liabilities:
|
||||
Gaming
and racing licenses
|
(8,133,708
|
)
|
||
Depreciation
and amortization
|
(8,667,109
|
)
|
||
Deferred
Tax Liabilities
|
(16,800,817
|
)
|
||
Total
Net Deferred Tax Liabilities
|
$
|
(10,415,018
|
)
|
Tax
provision at Federal statutory rate
|
(34.00
|
)%
|
||
State
income taxes net of Federal benefit
|
(4.99
|
)
|
||
Valuation
allowance
|
16.07
|
|||
Effect
of LLC losses taxed directly to members
|
11.34
|
|||
Other
|
.08
|
|||
Total
Rate
|
(11.50
|
)%
|
For
the Year Ended
December
31
|
Amount
|
|||
2007
|
$
|
59,311
|
||
2008
|
59,311
|
|||
2009
|
59,311
|
|||
2010
|
57,229
|
|||
2011
|
29,546
|
|||
Thereafter
|
—
|
|||
Total
Minimum Lease Payments
|
$
|
264,708
|